485BPOS 1 d240401d485bpos.htm DELAWARE LIFE VARIABLE ACCOUNT F Delaware Life Variable Account F
Table of Contents

As Filed with the Securities and Exchange Commission on May 1, 2017

REGISTRATION NO. 333-168712

811-05846

 

 

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM N-4

 

 

REGISTRATION STATEMENT

UNDER

THE SECURITIES ACT OF 1933

Post-Effective Amendment No. 14

and

REGISTRATION STATEMENT

UNDER

THE INVESTMENT COMPANY ACT OF 1940

Amendment No. 137

 

 

DELAWARE LIFE VARIABLE ACCOUNT F

(Exact Name of Registrant)

 

 

DELAWARE LIFE INSURANCE COMPANY

(Name of Depositor)

1601 Trapelo Road, Suite 30

Waltham, Massachusetts 02451

(Address of Depositor’s Principal Executive Offices)

Depositor’s Telephone Number: (844) 448-3519

Michael S. Bloom, Senior Vice President and General Counsel

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, Massachusetts 02451

(Name and Address of Agent for Service)

 

 

It is proposed that this filing will become effective (check appropriate box)

 

immediately upon filing pursuant to paragraph (b) of Rule 485
on (date) pursuant to paragraph (b) of Rule 485
60 days after filing pursuant to paragraph (a)(1) of Rule 485
on (date) pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following box:

 

this post-effective amendment designates a new effective date for a previously filed post-effective amendment.

Title of Securities Being Registered: Flexible Premium Deferred Variable Annuity Contracts.

No filing fee is due because an indefinite amount of securities is deemed to have been registered in reliance on Section 24(f) of the Investment Company Act of 1940.

 

 

 


Table of Contents

PART A


Table of Contents

MAY 1, 2017

MASTERS FLEX II PROSPECTUS

Delaware Life Insurance Company and Delaware Life Variable Account F offer the flexible payment deferred annuity contracts and certificates described in this Prospectus to groups and individuals. The contracts and certificates described in this Prospectus are no longer available for sale. You may choose among a number of fixed and variable investment options. The variable options are Sub-Accounts in the Variable Account, each of which invests in shares of one of the following funds (the “Funds”):

 

Large-Cap Equity Funds

Rational Dividend Capture VA Fund

Fidelity® Contrafund® Portfolio, Service Class 2 (of Variable Insurance Products Fund II)

Franklin Mutual Shares VIP Fund, Class 4

Invesco V.I. Comstock Fund, Series II

JPMorgan Insurance Trust U.S. Equity Portfolio, Class 2

Lord Abbett Series Fund, Inc. - Fundamental Equity Portfolio, Class VC

MFS® Core Equity Portfolio, Service Class

MFS® Growth Series, Service Class

MFS® Research Series, Service Class

MFS® Value Series, Service Class

Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio, Class II

Putnam VT Equity Income Fund, Class IB

Variable Portfolio - Loomis Sayles Growth Fund, Class 2

Mid-Cap Equity Funds

Fidelity® Mid Cap Portfolio, Service Class 2 (of Variable Insurance Products Fund III)

Invesco V.I. American Value Fund, Series II

Lord Abbett Series Fund, Inc. - Growth Opportunities Portfolio, Class VC

MFS® Mid Cap Growth Series, Service Class

MFS® Mid Cap Value Portfolio, Service Class

Morgan Stanley Variable Insurance Fund, Inc. Mid Cap Growth Portfolio, Class II

Small - Mid-Cap Equity Fund

AB Small/Mid Cap Value Portfolio, Class B

Small-Cap Equity Funds

Rational Insider Buying VA Fund

Franklin Small Cap Value VIP Fund, Class 4

MFS® Blended Research Small Cap Equity Portfolio, Service Class

MFS® New Discovery Value Portfolio, Service Class

MFS® New Discovery Series, Service Class

International/Global Equity Funds

First Eagle Overseas Variable Fund

Invesco V.I. International Growth Fund, Series II

MFS® International Growth Portfolio, Service Class

MFS® International Value Portfolio, Service Class

MFS® Research International Portfolio, Service Class

Oppenheimer Global Fund/VA, Service Shares

PIMCO StocksPLUS® Global Portfolio, Advisor Class

Emerging Markets Equity Funds

Lazard Retirement Emerging Markets Equity Portfolio, Service Class

MFS® Emerging Markets Equity Portfolio, Service Class

Specialty Sector Equity Fund

MFS® Utilities Series, Service Class

Specialty Sector Commodity Fund

PIMCO CommodityRealReturn® Strategy Portfolio, Advisor Class

Real Estate Equity Fund

MFS® Global Real Estate Portfolio, Service Class

Asset Allocation Funds

AB Balanced Wealth Strategy Portfolio, Class B

AB Dynamic Asset Allocation Portfolio, Class B

BlackRock Global Allocation V.I. Fund, Class III

Fidelity® Balanced Portfolio, Service Class 2 (of Variable Insurance Products Fund III)

Franklin Income VIP Fund, Class 4

Invesco V.I. Equity and Income Fund, Series II

MFS® Conservative Allocation Portfolio, Service Class

MFS® Global Tactical Allocation Portfolio, Service Class

MFS® Growth Allocation Portfolio, Service Class

MFS® Moderate Allocation Portfolio, Service Class

MFS® Total Return Series, Service Class

PIMCO All Asset Portfolio, Advisor Class

PIMCO Global Multi-Asset Managed Allocation Portfolio, Advisor Class

Putnam VT Absolute Return 500 Fund, Class IB

Money Market Fund

MFS® U.S. Government Money Market Portfolio, Service Class

Global Bond Fund

Templeton Global Bond VIP Fund, Class 4

Short-Term Bond Fund

MFS® Limited Maturity Portfolio, Service Class

Intermediate-Term Bond Funds

JPMorgan Insurance Trust Core Bond Portfolio, Class 2

MFS® Government Securities Portfolio, Service Class

MFS® Total Return Bond Series, Service Class

Inflation Adjusted Bond Fund

MFS® Inflation-Adjusted Bond Portfolio, Service Class

Multi-Sector Bond Fund

Franklin Strategic Income VIP Fund, Class 4

High Yield Bond Fund

MFS® High Yield Portfolio, Service Class

Emerging Markets Bond Fund

PIMCO Emerging Markets Bond Portfolio, Advisor Class

 


Table of Contents

Not all Funds may be available as an investment option under your Contract. Please see “Variable Account Options: The Funds.”

We have filed a Statement of Additional Information dated May 1, 2017 (the “SAI”) with the Securities and Exchange Commission (the “SEC”), which is incorporated by reference in this Prospectus. The table of contents for the SAI is on page 67 of this Prospectus. You may obtain a copy without charge by writing to us at our Service Address or by telephoning (877) 253-2323. In addition, you can inspect and copy all of our filings at the SEC’s public reference facilities at: 100 F Street, N.E., Washington, D.C. 20549-0102, telephone (202) 551-8090. The SEC will provide copies by mail for a fee. The SEC also has a website (www.sec.gov) that contains the SAI, material incorporated by reference, and other information regarding companies that file with the SEC.

The Contracts are not deposits or obligations of, or guaranteed or endorsed by, any bank, and are not federally insured by the Federal Deposit Insurance Corporation, the Federal Reserve Board or any other agency. The SEC has not approved or disapproved these securities or passed upon the accuracy or adequacy of this Prospectus. Any representation to the contrary is a criminal offense. Please read this Prospectus and the Fund prospectuses carefully before investing and keep them for future reference. They contain important information about the Contracts and the Funds.

Any reference in this Prospectus to receipt by us means receipt at our Service Address: DELAWARE LIFE INSURANCE COMPANY, P.O. Box 758581, Topeka, KS 66675-8581.

 

Overnight Mailing Service Address:   

Delaware Life Insurance Company

Mail Zone 581

5801 S.W. 6th Avenue

Topeka, KS 66636


Table of Contents

TABLE OF CONTENTS

 

SPECIAL TERMS

     1  

PRODUCT HIGHLIGHTS

     1  

FEES AND EXPENSES

     5  

EXAMPLE

     7  

CONDENSED FINANCIAL INFORMATION

     7  

THE ANNUITY CONTRACT

     7  

COMMUNICATING TO US ABOUT YOUR CONTRACT

     8  

Electronic Account Information

     9  

DELAWARE LIFE INSURANCE COMPANY

     9  

THE VARIABLE ACCOUNT

     9  

VARIABLE ACCOUNT OPTIONS: THE FUNDS

     10  

Selection of Funds

     12  

THE FIXED ACCOUNT OPTIONS: THE DCA PERIODS

     13  

THE ACCUMULATION PHASE

     13  

Issuing Your Contract

     13  

Amount and Frequency of Purchase Payments

     14  

Allocation of Net Purchase Payments

     14  

Your Account

     14  

Your Account Value

     14  

Variable Account Value

     14  

Fixed Account Value

     15  

Transfer Privilege

     15  

Waivers; Reduced Charges; Credits; Special Guaranteed Interest Rates

     18  

Other Programs

     19  

WITHDRAWALS AND WITHDRAWAL CHARGES

     21  

Cash Withdrawals

     21  

Withdrawal Charge

     22  

Types of Withdrawals not Subject to Withdrawal Charge

     23  

CONTRACT CHARGES

     24  

Account Fee

     24  

Administrative Expense Charge and Distribution Fee

     24  

Mortality and Expense Risk Charge

     25  

Charges for Optional Benefits

     25  

Premium Taxes

     26  

Fund Expenses and Restrictions

     26  

Modification in the Case of Group Contracts

     26  

OPTIONAL LIVING BENEFITS

     26  

Key Terms

     27  

Description of the Living Benefits

     28  

Important Considerations

     33  

Withdrawal Benefit Base

     35  

Lifetime Withdrawal Percentage

     35  

Annual Withdrawal Amount

     36  

Bonus and Bonus Base

     36  

200% Benefit Enhancement (SIM and SIM Plus only)

     37  

Step-Up

     38  

Plus Factor (SIM Plus only)

     38  

Impact of Withdrawals

     38  

Costs of Living Benefits

     41  

Cancellation of Living Benefits

     41  

Death of Participant - Single-Life Coverage

     42  

Death of Participant - Joint-Life Coverage

     42  

Annuitization Under the Living Benefits

     42  

Tax Issues Under the Living Benefits

     43  


Table of Contents

DESIGNATED FUNDS

     44  

BUILD YOUR OWN PORTFOLIO

     45  

DEATH BENEFIT

     45  

Amount of Death Benefit

     46  

The Basic Death Benefit

     46  

Optional Death Benefit

     46  

Spousal Continuance

     47  

Calculating the Death Benefit

     47  

Method of Paying Death Benefit

     48  

Non-Qualified Contracts

     48  

Selection and Change of Beneficiary

     48  

Payment of Death Benefit

     49  

THE INCOME PHASE - ANNUITY PROVISIONS

     49  

Selection of Annuitant(s)

     49  

Selection of the Annuity Commencement Date

     49  

Annuity Options

     50  

Selection of Annuity Option

     51  

Amount of Annuity Payments

     51  

Transfer of Variable Annuity Units

     52  

Account Fee

     52  

Annuity Payment Rates

     52  

Annuity Options as Method of Payment for Death Benefit

     53  

OTHER CONTRACT PROVISIONS

     53  

Exercise of Contract Rights

     53  

Change of Ownership

     53  

Voting of Fund Shares

     54  

Reports to Owners

     54  

Substitution of Securities

     55  

Change in Operation of Variable Account

     55  

Splitting Units

     55  

Modification

     55  

Discontinuance of New Participants

     55  

Reservation of Rights

     56  

Right to Return

     56  

TAX PROVISIONS

     56  

U.S. Federal Income Tax Provisions

     56  

Puerto Rico Tax Provisions

     63  

ADMINISTRATION OF THE CONTRACT

     63  

Business Disruption and Cyber Security Risks

     64  

DISTRIBUTION OF THE CONTRACT

     64  

AVAILABLE INFORMATION

     65  

STATE REGULATION

     66  

LEGAL PROCEEDINGS

     66  

FINANCIAL STATEMENTS

     66  

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

     67  

APPENDIX A - GLOSSARY

     68  

APPENDIX B - WITHDRAWAL CHARGE CALCULATIONS

     72  

APPENDIX C - PREVIOUSLY AVAILABLE INVESTMENT OPTIONS

     74  

APPENDIX D - OPTIONAL LIVING BENEFIT EXAMPLES

     75  

APPENDIX E - BUILD YOUR OWN PORTFOLIO

     86  

APPENDIX F - CONDENSED FINANCIAL INFORMATION

     91  


Table of Contents

SPECIAL TERMS

Your Contract is a legal document that uses a number of specially defined terms. We explain most of the capitalized terms that we use in this Prospectus in the context where they arise, and some are self-explanatory. In addition, for convenient reference, we have compiled a list of these capitalized terms in the Glossary included at the back of this Prospectus as Appendix A. If, while you are reading this Prospectus, you come across a capitalized term that you do not understand, please refer to the Glossary for an explanation.

PRODUCT HIGHLIGHTS

The headings in this section correspond to headings in the Prospectus under which we discuss these topics in more detail.

The Annuity Contract

The Masters Flex II Contract provides a number of important benefits for your retirement planning. You are eligible to purchase a Contract if you are age 85 or younger on the Open Date. During the Accumulation Phase, you make Purchase Payments under the Contract and allocate them to one or more of the Variable Account options or the Fixed Account options available through our dollar-cost averaging program. During the Income Phase, we make annuity payments to you or someone else based on the amount you have accumulated. The Contract provides tax-deferral so that you do not pay taxes on your earnings until you withdraw them. When purchased in connection with a tax-qualified plan, the Contract provides no additional tax-deferral benefits because tax-qualified plans confer their own tax-deferral. The Contract also provides a basic death benefit if you die during the Accumulation Phase. You may enhance the basic death benefit by purchasing the optional death benefit, at an additional cost if you are younger than age 75 on the Open Date.

The Accumulation Phase

Under most circumstances, you can buy the Contract with an initial Purchase Payment of $10,000 or the maximum annual Individual Retirement Annuity contribution, unless we waive these limits. You can make additional Purchase Payments at any time during the Accumulation Phase. Currently there is no minimum amount required for additional Purchase Payments. However, we reserve the right to require that each additional Purchase Payment be at least $1,000. We will not accept, without our prior approval, a Purchase Payment if your Account Value is over $2 million or if the Purchase Payment would cause your Account Value to exceed $2 million. These general requirements for Purchase Payments apply even if you elect an optional living benefit. In addition, there are other restrictions on the amounts and frequency of Purchase Payments that apply depending upon which optional living benefit you select.

If you select the Income Riser III living benefit, you can only make additional Purchase Payments during your first Account Year. Under Income Riser III, any Purchase Payments received after your first Account Anniversary will be deemed “not in Good Order” and returned to you.

If you select the Income Maximizer or Income Maximizer Plus living benefits, you can make additional Purchase Payments at any time. However, after your first Account Anniversary, Purchase Payments can not exceed $50,000 per Account Year, without our prior approval. We reserve the right not to allow additional Purchase Payments at anytime under Income Maximizer or Income Maximizer Plus. We will notify all Contract Owners in writing before we exercise this right.

Variable Account Options: The Funds

You can allocate your Purchase Payments among the Sub-Accounts investing in a number of Fund options. You may also transfer among the Funds. Each Fund is either a mutual fund registered under the Investment Company Act of 1940 or a separate securities portfolio of shares of such a mutual fund. The investment returns on the Funds are not guaranteed. You can make or lose money.

 

1


Table of Contents

The Fixed Account Options: The DCA Periods

You can allocate your Purchase Payments to one of the Fixed Account options available through our dollar-cost averaging (“DCA”) program: 6-month DCA Period and 12-month DCA Period. Each DCA Period earns interest at a Guaranteed Interest Rate that we publish. We may change the Guaranteed Interest Rate from time to time, but no Guaranteed Interest Rate will ever be less than the minimum guaranteed rate required by law. Once we have accepted your allocation to a particular DCA Period, we promise that the Guaranteed Interest Rate applicable to that allocation will not change for the duration of the DCA Period. We reserve the right to stop offering the DCA program. (See “Other Programs.”)

Fees and Expenses

The Contract has insurance features and investment features, and there are costs related to each.

If your Account Value is less than $100,000 on your Account Anniversary, we deduct a $50 Annual Account Fee. We will waive the Account Fee if your Account Value is $100,000 or more on your Account Anniversary.

During the Accumulation Phase, we deduct a mortality and expense risk charge at an annual rate of 1.30% of the average daily value of the Contract invested in the Variable Account.

We also deduct an administrative charge at an annual rate of 0.15% of the average daily value and a distribution fee at an annual rate of 0.20% of the average daily value of the Contract invested in the Variable Account.

We may assess a withdrawal charge on certain amounts that you withdraw during the first four Account Years after your Issue Date. The withdrawal charge (also known as a “contingent deferred sales charge”) starts at 8% in the first Account Year and declines to 0% after four complete Account Years.

Currently, you can transfer your Account Value among the underlying Funds free of charge. However, we reserve the right to impose a charge of up to $15 per transfer. We limit the number of your Fund transfers to 12 per year. (See “Transfer Privilege.”)

If you elect the optional death benefit, we will deduct, during the Accumulation Phase, an additional charge from the assets of the Variable Account at an annual rate of 0.40% of the average daily value of your Contract.

If you elect an optional living benefit, we will assess a periodic charge at a rate that may differ among the optional living benefits that are available. The annual amount of the charge will not exceed 1.75% for single-life coverage, and 1.95% for joint-life coverage, of the highest Withdrawal Benefit Base during the Account Year.

In addition to the charges we impose under the Contract, there are also charges (which include management fees and operating expenses) imposed by the Funds. The charges vary depending upon which Fund(s) you have selected.

Optional Living Benefits

At issue, you may choose to participate in one of the following optional living benefits available under your Contract:

 

    Income Riser III (“SIR III”) offers a guaranteed withdrawal benefit with an opportunity for a bonus to be added to your benefit base if you defer taking withdrawals during a specified time period under your Contract.

 

    Income Maximizer (“SIM”) offers the same guaranteed withdrawal benefit as SIR III, includes a higher bonus than SIR III, and offers a benefit base enhancement equal to 200% of your first-year Purchase Payments.

 

    Income Maximizer Plus (“SIM Plus”) offers the same guaranteed withdrawal benefit, bonus, and benefit base enhancement as SIM and offers an additional opportunity to increase the amount of your annual withdrawal over time regardless of market performance.

 

2


Table of Contents

If you are age 59 or older, each of the living benefits offer lifetime income even if your Account Value declines to zero, provided that you limit the amount you withdraw annually to a specified percentage of your benefit base and you limit your investments to the Designated Funds. (See “Description of Living Benefits” and “Annual Withdrawal Amount.”) The living benefits also allow you to “step-up,” or increase, your guaranteed amount on an annual basis, if eligible. You will pay a fee for the optional living benefit that you select.

These optional living benefits are available only if you are 85 or younger on the Open Date. For SIM or SIM Plus all Owners and Annuitants must be 21 or older on the Open Date. If you want to participate in an optional living benefit, you must elect it when you purchase your Contract.

Under SIR III, you may make Purchase Payments only during your first Account Year. Any Purchase Payments received after your first Account Anniversary will be deemed “not in Good Order” and returned to you.

Under SIM and SIM Plus, you may make additional Purchase Payments at any time. However, after your first Account Anniversary, you may only make Purchase Payments up to $50,000 per Account Year without our prior approval. In addition, under SIM and SIM Plus, we reserve the right not to accept any additional Purchase Payments. We will notify you in writing before we exercise this right.

Purchase Payments allocated to investment options other than the Designated Funds will only terminate the optional living benefit. Withdrawals taken in excess of allowable amounts, or withdrawals taken prior to certain dates, may severely decrease your Account Value or cause your Contract and your living benefit to terminate without value.

You may terminate an optional living benefit at any time. In addition, your optional living benefit will terminate if you annuitize or if you transfer any portion of your Account Value to an investment option other than one of the Designated Funds. In certain circumstances, a change of ownership may also terminate your living benefit. Upon termination, all benefits and fees associated with the optional living benefit will cease. Once terminated, a living benefit may not be reinstated.

The Income Phase: Annuity Provisions

If you want to receive regular income from your annuity after the Annuity Commencement Date, you can select one of several Annuity Options. You can choose to receive annuity payments on a fixed or variable basis. If you choose to receive any part of your annuity payments on a variable basis, the dollar amount of the payments may fluctuate with the performance of the underlying Funds. Subject to the Maximum Annuity Commencement Date, you decide when your Income Phase will begin but, once it begins, you cannot change your choice of annuity payment option.

During the Income Phase, we will deduct total insurance charges at an annual rate of 1.65% of your average daily Annuity Unit values. We will not deduct the mortality and expense risk charge; nor will we deduct the charges for any optional living benefit or optional death benefit. The 1.65% insurance charge, which includes an administrative expense charge and a distribution fee, compensates us for the risks and expenses associated with providing annuity payments during the Income Phase.

Death Benefit

If you die before the Contract reaches the Income Phase, the Beneficiary will receive a death benefit. The amount of the death benefit depends upon whether you choose the basic death benefit or, for a fee, the optional death benefit. The basic death benefit pays the greater of your Account Value or your total Purchase Payments (adjusted for withdrawals) calculated as of your Death Benefit Date. If you are younger than age 75 on the Open Date, you may purchase the Maximum Anniversary Account Value (“MAV”) optional death benefit which pays the greater of the basic death benefit and the highest Account Value on any Account Anniversary (adjusted for withdrawals) prior to age 81. You must make your election before your Issue Date. Your death benefit election may not be changed after your Issue Date.

 

3


Table of Contents

Withdrawals and Withdrawal Charges

You can withdraw money from your Contract during the Accumulation Phase. You may withdraw a portion of your Account Value each year without the imposition of a withdrawal charge. During the first four Account Years, this “free withdrawal amount” is equal to 10% of the amount of all Purchase Payments made minus all withdrawals that were not subject to withdrawal charges taken during the current Account Year. All other Purchase Payments withdrawn will be subject to a withdrawal charge. After the end of the fourth Account Year, any amount you withdraw is free of withdrawal charges. (For details on how to calculate withdrawal charges, please see “Withdrawal Charge” and “APPENDIX B - WITHDRAWAL CHARGE CALCULATIONS.”) You may also have to pay income taxes and tax penalties on money you withdraw.

Right to Return

Your Contract contains a “free look” provision. If you cancel your Contract within 10 days after receiving it (or later, if allowed by your state), we will send you, depending upon the laws of your state, either the full amount of all of your Purchase Payments or your Account Value as of the day we receive your cancellation request, in Good Order. (This amount may be more or less than the original Purchase Payment.) In states requiring return of Purchase Payments, you will receive the greater of (1) your Surrender Value as of the day we receive your cancellation request or (2) your total Purchase Payments made as of that date. We will only deduct a withdrawal charge when the returned amount is based on Surrender Value.

Tax Provisions

Your earnings are not taxed until you take them out. If you withdraw money during the Accumulation Phase, earnings come out first and are taxed as ordinary income. If your Contract is a Non-Qualified Contract, it is possible that the election of an optional living benefit might increase the taxable portion of any withdrawal you make from the Contract. If you are younger than 59 12 when you take money out, you may be charged a 10% federal tax penalty on taxable amounts.

 

 

NOTE ABOUT OTHER ANNUITY CONTRACTS THAT WE OFFER: In addition to the Contract, we currently offer many other forms of annuity contracts with a wide variety of features, benefits and charges. Depending on your circumstances and needs, some of these other contracts may be at a lower cost to you. Not all of the annuity contracts that we offer are available in all jurisdictions or through all of the selling agents who offer the contracts. You should consider with your selling agent what annuity contract or financial product is most consistent with your needs and preferences.

If you have any questions about your Contract or need more information, please contact us at:

Delaware Life Insurance Company


P.O. Box 758581 Topeka, KS 66675-8581 Toll Free
(877) 253-2323 www.delawarelife.com/contact-us/

 

4


Table of Contents

FEES AND EXPENSES

The following tables describe the fees and expenses that you will pay when buying, owning, and surrendering the Contract.1

The table below describes the fees and expenses that you will pay at the time that you buy the Contract, surrender the Contract, or transfer cash value between investment options.

Contract Owner Transaction Expenses

 

Maximum Withdrawal Charge (as a percentage of Purchase Payments withdrawn):

     8% 2 

 

Number of Account Years

Since Issue Date

   0 - 1    1 - 2    2 - 3    3 - 4    4 or more

Withdrawal Charge

   8%    8%    7%    6%    0%

 

Maximum Fee Per Transfer (currently $0):

    $15      

Premium Taxes (as a percentage of Account Value or total Purchase Payments):

    0% - 3.5% 3 

The tables below describe the fees and expenses that you will pay periodically during the time that you own the Contract, not including Fund fees and expenses.

 

Annual Account Fee

    $50 4 

Variable Account Annual Expenses

(as a percentage of net Variable Account assets)5

 

Mortality and Expense Risk Charge:

    1.30%

Administrative Expense Charge:

    0.15%

Distribution Fee:

    0.20%
 

 

 

 

Total Variable Account Annual Expenses (without optional benefits):

    1.65%

Charge for Optional Death Benefit

 

Maximum Anniversary Account Value Death benefit (“MAV”)6 (as a percentage of
Variable Account Value):

     0.40%

Charges for Optional Living Benefits

 

Living Benefits Available7

   Maximum
Annual Fee
 

Income Riser III Living Benefit (as a percentage of the highest Withdrawal Benefit Base8 during the Account Year):

     1.95%

Income Maximizer Living Benefit (as a percentage of the highest Withdrawal Benefit Base8 during the Account Year):

     1.95%

Income Maximizer Plus Living Benefit (as a percentage of the highest Withdrawal Benefit Base8 during the Account Year):

     1.95%

Maximum Annual Charge for an Optional Living Benefit (as a percentage of highest applicable Withdrawal Benefit Base8 during the Account Year):

     1.95%
  

 

 

 

Total Variable Account Annual Expenses (1.65%) plus Maximum Charges for the Optional Death Benefit (0.40%) and an Optional Living Benefit (1.95%):

     4.00% 9 

 

5


Table of Contents

The table below shows the minimum and maximum total operating expenses charged by the Funds for the year ended December 31, 2016.

 

Total Annual Fund Operating Expenses    Minimum      Maximum  

(expenses as a percentage of average daily Fund net assets that are deducted from Fund assets, including management fees, distribution and/or service (12b-1) fees, and other expenses)

     0.70%        1.86%  

The expenses shown, which include any acquired fund fees and expenses, are those incurred for the year ended December 31, 2016, and were provided by the Funds. We have not independently verified the accuracy of the Fund expense information. Current or future expenses may be greater or less than those shown. For more information about Fund expenses, including a description of any applicable fee waiver or expense reimbursement arrangement, see the Fund prospectuses.

 

 

1  The fee tables apply to the Accumulation Phase of the Contract and reflect the maximum charges unless otherwise noted. (See “Contract Charges.”) During the Income Phase, the fees will be different than the Total Variable Account Annual Expenses described in the fee table. After you annuitize, we will deduct total insurance charges at an annual rate of 1.65% of your average daily Annuity Unit values; we will no longer deduct a mortality and expense risk charge or the charges for any optional living benefit or the optional death benefit. The 1.65% insurance charge, which includes the administrative expense charge and a distribution fee, compensates us for the risks and expenses associated with providing annuity payments during the Income Phase.

 

 

2  A portion of your Account may be withdrawn each year without imposition of any withdrawal charge and, after four complete Account Years, all withdrawals taken are free of any withdrawal charges. (See “Withdrawal Charge.”)

 

 

3  The premium tax rate and base vary by your state of residence and the type of Contract you own. We may deduct premium taxes from Account Value upon full surrender (including surrender for the death benefit) or annuitization. (See “Premium Taxes.”)

 

 

4  The Annual Account Fee is waived if your Account Value is $100,000 or more on your Account Anniversary. (See “Account Fee.”)

 

 

5  All of the Variable Account Annual Expenses, except for the charges for optional living benefits, are assessed as a percentage of average daily net Variable Account assets. The charge for each optional living benefit is assessed on a quarterly basis.

 

 

6  The MAV optional death benefit is described under “Death Benefit.” It is currently available only if you are younger than age 75 on the Open Date.

 

 

7  The optional living benefits, and the fees for each of them, are described under “Optional Living Benefits.” Only one optional living benefit can be in effect under your Contract at any time. The fee for the optional living benefit is assessed and deducted quarterly based upon your Withdrawal Benefit Base on the last day of the Account Quarter. Different fees may apply depending on whether you have elected single-life or joint-life coverage. On the Issue Date, your Withdrawal Benefit Base is equal to your initial Purchase Payment and is, thereafter, subject to certain adjustments. We reserve the right to increase or decrease the percentage rate used to calculate the fee for each living benefit at any time but, in no event, will the rate ever exceed the maximum annual rate of 1.95% for joint-life, or 1.75% for single-life, coverage. The current annual rates and maximum annual rates used to calculate the fee for each optional living benefit are shown in the chart under “Charges for Optional Benefits.”

 

 

8  The Withdrawal Benefit Base is equal to your initial Purchase Payment, and is, thereafter, subject to certain adjustments. (See “Withdrawal Benefit Base” under “Optional Living Benefits.”)

 

 

9  This amount assumes that MAV (0.40%) was selected and that an optional living benefit with joint-life coverage (1.95%) was also selected (in addition to the 1.30% Mortality and Expense Risk Charge, the 0.15% Administrative Expense Charge, and the 0.20% Distribution Fee). It also assumes that the living benefit’s initial Withdrawal Benefit Base is equal to the initial Purchase Payment. If the Withdrawal Benefit Base changes, the charge for your optional living benefit and your Total Variable Account Annual Expenses would be higher or lower.

 

6


Table of Contents

EXAMPLE

This Example is intended to help you compare the cost of investing in the Contract with the cost of investing in other variable annuity contracts. These costs include Contract Owner transaction expenses, contract fees, variable account annual expenses, and Fund fees and expenses.

The Example assumes that you invest $10,000 in the Contract for the time periods indicated and that your Contract combines the features producing the highest maximum charges, including the MAV optional death benefit and an optional living benefit with joint-life coverage. The Example also assumes that your investment has a 5% return each year and assumes the maximum fees and expenses of any of the Funds. For purposes of converting the Annual Account Fee to a percentage, the Example assumes an average Contract size of $50,000. In addition, this Example assumes no transfers were made and no premium taxes were deducted. If these arrangements were considered, the expenses shown would be higher.

Although your actual costs may be higher or lower, based on these assumptions, your costs would be:

 

  (1) If you surrender your Contract at the end of the applicable time period:

 

1 year

  

3 years

    

5 years

    

10 years

 

$1,306

   $ 2,422      $ 3,077      $ 6,371  

 

  (2) If you annuitize your Contract at the end of the applicable time period:

 

1 year

  

3 years

    

5 years

    

10 years

 

$594

   $ 1,816      $ 3,077      $ 6,371  

 

  (3) If you do not surrender your Contract:

 

1 year

  

3 years

    

5 years

    

10 years

 

$594

   $ 1,816      $ 3,077      $ 6,371  

The fee table and Example should not be considered a representation of past or future expenses and charges of the Sub-Accounts. Your actual expenses may be greater or less than those shown. The Example does not include the deduction of state premium taxes, which may be assessed upon full surrender, death or annuitization, or any taxes and penalties you may be required to pay if you surrender the Contract. This Example also does not take into consideration any fee waiver or expense reimbursement arrangement of the Funds. If these arrangements were taken into consideration, the expenses shown would be lower. Similarly, the 5% annual rate of return assumed in the Example is not intended to be representative of past or future investment performance. For more information about Fund expenses, including a description of any applicable fee waiver or expense reimbursement arrangement, see the prospectuses for the Funds.

For information concerning compensation paid for the sale of the Contracts, see “DISTRIBUTION OF THE CONTRACT.”

CONDENSED FINANCIAL INFORMATION

Historical information about the value of the units we use to measure the variable portion of your Contract (“Variable Accumulation Units”) is included in the back of this Prospectus as “APPENDIX F - CONDENSED FINANCIAL INFORMATION.”

THE ANNUITY CONTRACT

Delaware Life Insurance Company and Delaware Life Variable Account F (the “Variable Account”) offer the Contract to groups and individuals for use in connection with their retirement plans. Annuities are long-term investment vehicles

 

7


Table of Contents

designed for retirement planning, and are not suitable for short-term investing or speculation. Persons wishing to employ such strategies should not purchase a Contract. The Contract is available on a group basis and, in certain states, may be available on an individual basis. We issue an Individual Contract directly to the individual Participant of the Contract. We issue a Group Contract to the Owner, covering all individuals participating under the Group Contract; each individual receives a Certificate that evidences his or her participation under the Group Contract.

In this Prospectus, unless we state otherwise, we refer to both the owners of Individual Contracts and participating individuals under Group Contracts as “Participants” and we address all Participants as “you”; we use the term “Contracts” to include Individual Contracts, Group Contracts, and Certificates issued under Group Contracts. For the purpose of determining benefits under both Individual Contracts and Group Contracts, we establish an Account for each Participant, which we will refer to as “your” Account or a “Participant Account.”

Your Contract provides certain features that may benefit you in retirement planning.

 

    It has an Accumulation Phase and an Income Phase. During the Accumulation Phase, you make Purchase Payments under the Contract and allocate them to one or more of the Variable Account options or the Fixed Account options available through our DCA program. During the Income Phase, we make annuity payments based on the amount you have accumulated. Annuity payments can be fixed or variable. When you choose variable options, you assume the investment risk. When you choose fixed options, we assume the investment risk.

 

    It also has tax deferral, so that you do not pay taxes on your earnings under your Contract until you withdraw them. However, if you purchase your Contract in connection with a tax-qualified plan, your purchase should be made for reasons other than tax-deferral. Tax-qualified plans provide tax-deferral without the need for purchasing an annuity contract.

 

    It provides a basic death benefit if you die during the Accumulation Phase. You may enhance the basic death benefit by electing the optional death benefit for an additional charge.

 

    If you so elect, during the Income Phase, it provides annuity payments to you or someone else for life or for another period that you choose.

The Contract is designed for use in connection with personal retirement and deferred compensation plans, some of which qualify for favorable federal income tax treatment under Sections 401, 403, 408 or 408A of the Internal Revenue Code. The Contract is also designed so that it may be used in connection with certain non-tax-qualified retirement plans, such as payroll savings plans and such other groups (trusteed or non-trusteed) as may be eligible under applicable law. We refer to Contracts used with plans that receive favorable tax treatment as “Qualified Contracts,” and all other Contracts as “Non-Qualified Contracts.” A qualified retirement plan generally provides tax-deferral regardless of whether the plan invests in an annuity contract. A decision to purchase an annuity contract should not be based on the assumption that the purchase of an annuity contract is necessary to obtain tax-deferral benefits under a qualified retirement plan.

You should work with your registered representative to decide whether an optional benefit is appropriate for you based on a thorough analysis of your particular insurance needs, financial objectives, investment goals, time horizons and risk tolerance.

COMMUNICATING TO US ABOUT YOUR CONTRACT

You may submit transaction requests or otherwise communicate with us in writing or by telephone. All materials mailed to us, including Purchase Payments, must be sent to our Service Address. For all telephone communications, you must call (877) 253-2323. In addition, the authorized registered representative of the broker-dealer of record may submit transfer requests on your behalf in writing or by telephone.

Unless this Prospectus states differently, we will consider all materials sent to us and all telephone communications to be received on the date we actually receive them, in Good Order, at our Service Address or at (877) 253-2323.

 

8


Table of Contents

However, we will consider all financial transactions, including Purchase Payments, withdrawal requests and transfer instructions, to be received on the next Business Day if we receive them (1) on a day that is not a Business Day or (2) after the close of regular trading on the New York Stock Exchange, which is normally 4:00 p.m., Eastern Time.

Certain methods of contacting us, such as by telephone, may be unavailable or delayed. Any telephone system (including yours, ours, and your registered representative’s) can experience delays or outages that may delay or prevent us from processing your request. While we have taken reasonable precautions to allow our systems to accommodate heavy usage, we do not guarantee access or reliability under all circumstances. If you experience delays or an outage, you may submit your request in writing to our Service Address.

When we specify that notice to us must be in writing, we reserve the right, at our sole discretion, to accept notice in another form.

Electronic Account Information

During the Accumulation Phase, instead of receiving paper copies, Contract Owners may elect to receive prospectuses, transaction confirmations, reports and other communications in electronic format. To enroll in this optional electronic delivery service Contract Owners must register and log on to our Internet customer website via www.delawarelife.com. First-time users of this website can enroll in this electronic delivery service by selecting “eDeliver Documents” when registering to use the website. If you are already a registered user of this website, you can enroll in the electronic delivery service by logging on to your account and selecting “eDeliver Documents” on the “Update Profile” page. The electronic delivery service is subject to various terms and conditions, including a requirement that you promptly notify us of any change in your e-mail address, in order to avoid any disruption of deliveries to you. You may obtain more information and assistance at the above-mentioned internet location or by writing us at our Service Address or by telephone at (877) 253-2323.

DELAWARE LIFE INSURANCE COMPANY

We are a stock life insurance company incorporated under the laws of Delaware on January 12, 1970. We are licensed to do business in 49 states, the District of Columbia, Puerto Rico and the U.S. Virgin Islands. We have a life insurance company subsidiary that is licensed to do business in New York. Our main administrative office address is 1601 Trapelo Road, Suite 30, Waltham, MA 02451.

The immediate parent company of Delaware Life Insurance Company is Delaware Life Holdings, LLC, a limited liability company organized under the laws of the State of Delaware on December 12, 2012. Delaware Life Holdings, LLC is ultimately controlled by Mark R. Walter.

THE VARIABLE ACCOUNT

We established the Variable Account as a separate account on July 13, 1989, pursuant to a resolution of our Board of Directors. The Variable Account funds the Contract and various other variable annuity contracts that we offer. These other products may have features, benefits and charges that are different from those under the Contract.

Under Delaware insurance law and the Contract, the income, gains or losses of the Variable Account are credited to or charged against the assets of the Variable Account without regard to the other income, gains, or losses of the Company. These assets are held in relation to the Contract and other variable annuity contracts that provide benefits that vary in accordance with the investment performance of the Variable Account. The assets maintained in the Variable Account will not be charged with any liabilities arising out of any other business we conduct. All obligations arising under a Contract, including the promise to make annuity payments, and the optional living benefit and death benefit guarantees, are general corporate obligations of the Company and, as such, are subject to the claims of the Company’s creditors.

 

 

9


Table of Contents

The assets of the Variable Account are divided into Sub-Accounts. Each Sub-Account invests exclusively in shares of a specific Fund. All amounts allocated by you to a Sub-Account will be used to purchase Fund shares at their net asset value. Any and all distributions made by the Funds with respect to the shares held by the Variable Account will be reinvested to purchase additional Fund shares at their net asset value. Deductions from the Variable Account for cash withdrawals, annuity payments, death benefits, Account Fees, Contract charges against the assets of the Variable Account for the assumption of mortality and expense risks, administrative expenses, optional benefits, and any applicable taxes will, in effect, be made by redeeming the number of Fund shares at their net asset value equal in total value to the amount to be deducted. The Variable Account will be fully invested in Fund shares at all times.

VARIABLE ACCOUNT OPTIONS: THE FUNDS

The Contract offers Sub-Accounts that invest in a number of Fund investment options. Each Fund is a mutual fund registered under the Investment Company Act of 1940, or a separate series of shares of such a mutual fund. Not all investment options are available under all Contracts. Please refer to “APPENDIX C - PREVIOUSLY AVAILABLE INVESTMENT OPTIONS” for more information. Currently you may select from the following investment options:

 

Large-Cap Equity Funds

Rational Dividend Capture VA Fund2,10

Fidelity® Contrafund® Portfolio, Service Class 2 (of Variable Insurance Products Fund II)4

Franklin Mutual Shares VIP Fund, Class 4

Invesco V.I. Comstock Fund, Series II

JPMorgan Insurance Trust U.S. Equity Portfolio, Class 2

Lord Abbett Series Fund, Inc. - Fundamental Equity Portfolio, Class VC

MFS® Core Equity Portfolio, Service Class

MFS® Growth Series, Service Class

MFS® Research Series, Service Class

MFS® Value Series, Service Class

Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio, Class II7

Putnam VT Equity Income Fund, Class IB

Variable Portfolio - Loomis Sayles Growth Fund, Class 2

Mid-Cap Equity Funds

Fidelity® Mid Cap Portfolio, Service Class 2 (of Variable Insurance Products Fund III)4

Invesco V.I. American Value Fund, Series II

Lord Abbett Series Fund, Inc. - Growth Opportunities Portfolio, Class VC

MFS® Mid Cap Growth Series , Service Class

MFS® Mid Cap Value Portfolio, Service Class

Morgan Stanley Variable Insurance Fund, Inc. Mid Cap Growth Portfolio, Class II8

Small/Mid-Cap Equity Fund

AB Small/Mid Cap Value Portfolio, Class B

Small-Cap Equity Funds

Rational Insider Buying VA Fund2,11

Franklin Small Cap Value VIP Fund, Class 4

MFS® Blended Research Small Cap Equity Portfolio, Service Class

MFS® New Discovery Series, Service Class

MFS® New Discovery Value Portfolio, Service Class

International/Global Equity Funds

First Eagle Overseas Variable Fund3

Invesco V.I. International Growth Fund, Series II

MFS® International Growth Portfolio, Service Class

MFS® International Value Portfolio, Service Class

MFS® Research International Portfolio, Service Class

Oppenheimer Global Fund/VA, Service Shares

PIMCO StockPLUS® Global Portfolio, Advisor Class9

Specialty Sector Equity Fund

MFS® Utilities Series, Service Class

Specialty Sector Commodity Fund

PIMCO CommodityRealReturn® Strategy Portfolio, Advisor Class

Real Estate Equity Fund

MFS® Global Real Estate Portfolio, Service Class

Asset Allocation Funds

AB Balanced Wealth Strategy Portfolio, Class B

AB Dynamic Asset Allocation Portfolio, Class B6

BlackRock Global Allocation V.I. Fund, Class III

Fidelity® Balanced Portfolio, Service Class 2 (of Variable Insurance Products Fund III)4

Franklin Income VIP Fund, Class 4

Invesco V.I. Equity and Income Fund, Series II

MFS® Conservative Allocation Portfolio, Service Class1

MFS® Global Tactical Allocation Portfolio, Service Class6

MFS® Growth Allocation Portfolio, Service Class1

MFS® Moderate Allocation Portfolio, Service Class1

MFS® Total Return Series, Service Class

PIMCO All Asset Portfolio, Advisor Class1

 

 

10


Table of Contents

PIMCO Global Multi-Asset Managed Allocation Portfolio, Advisor Class1,6

Putnam VT Absolute Return 500 Fund, Class IB

Money Market Fund

MFS® U.S. Government Money Market Portfolio, Service Class5

Global Bond Fund

Templeton Global Bond VIP Fund, Class 4

Short-Term Bond Fund

MFS® Limited Maturity Portfolio, Service Class

Intermediate-Term Bond Funds

JPMorgan Insurance Trust Core Bond Portfolio, Class 2

MFS® Government Securities Portfolio, Service Class

MFS® Total Return Bond Series, Service Class

 

Inflation Adjusted Bond Fund

MFS® Inflation-Adjusted Bond Portfolio, Service Class

Multi-Sector Bond Fund

Franklin Strategic Income VIP Fund, Class 4

 

Emerging Markets Equity Funds

Lazard Retirement Emerging Markets Equity Portfolio, Service Class

MFS® Emerging Markets Equity Portfolio, Service Class

High Yield Bond Fund

MFS® High Yield Portfolio, Service Class

Emerging Markets Bond Fund

PIMCO Emerging Markets Bond Portfolio, Advisor Class

 

 

 

1  This Fund is a fund-of-funds, which invests substantially all of its assets in shares of other mutual funds. This Fund may be more expensive than other Funds available under your Contract, as a fund-of-funds indirectly pays a portion of the management fees and other expenses incurred by the underlying mutual funds in which it invests. As a result, you will bear, directly, the expenses of the Fund and, indirectly, a portion of the expenses of the underlying funds. These expenses reduce the investment returns of both the Fund and the underlying funds.

 

2  Only available if you purchased your Contract through a Huntington Bank representative. These Funds do not have different share classes.

 

3  First Eagle Overseas Variable Fund does not have different share classes.

 

4  In marketing materials and other documents, the Fidelity® funds may be referred to as follows: Fidelity® VIP Contrafund® Portfolio, Fidelity® VIP Mid Cap Portfolio, and Fidelity® VIP Balanced Portfolio.

 

5  There is no assurance that this Fund will be able to maintain a stable net asset value per share. In addition, during extended periods of low interest rates, and partly as a result of asset based separate account charges, the yield on this investment account may become low and possibly negative.

 

6  This Fund employs a managed volatility strategy.

 

7  Formerly known as Universal Institutional Funds, Inc. Growth Portfolio.

 

8  Formerly known as Universal Institutional Funds, Inc. Mid Cap Growth Portfolio.

 

9  Formerly known as PIMCO Global Dividend Portfolio.

 

10  Formerly known as Catalyst Dividend Capture VA Fund.

 

11  Formerly known as Catalyst Insider Buying VA Fund.

AllianceBernstein L.P. advises the AB Variable Products Series Fund, Inc. Portfolios. BlackRock Advisors, LLC advises the BlackRock Global Allocation V.I. Fund (sub-advised by BlackRock Investment Management, LLC). Columbia Management Investment Advisers, LLC, advises the Variable Portfolio (sub-advised by Loomis, Sayles & Company). Fidelity Management & Research Company advises the Fidelity® VIP Contrafund® Portfolio, Fidelity® VIP Mid Cap Portfolio (sub-advised by FMR Co. Inc. and other investment advisers), and Fidelity® VIP Balanced Portfolio (sub-advised by Fidelity Investments Money Management, Inc., FMR Co. Inc., and other investment advisers). First Eagle Investment Management, LLC advises the First Eagle Overseas Variable Fund. Franklin Advisers, Inc. advises the Franklin Income VIP Fund, Franklin Strategic Income VIP Fund, and Templeton Global Bond VIP Fund. Franklin Advisory Services, LLC advises the Franklin Small Cap Value VIP Fund. Franklin Mutual Advisers, LLC advises the Franklin Mutual Shares VIP Fund. Invesco Advisers, Inc. advises the Invesco Funds. J.P. Morgan Investment Management Inc. advises the JPMorgan Portfolios. Lazard Asset Management LLC advises the Lazard Retirement Emerging Markets Equity Portfolio. Lord, Abbett & Co. LLC advises the Lord Abbett Portfolios. Massachusetts Financial Services Company, advises the MFS® Portfolios and the MFS® Series. Morgan Stanley Investment Management Inc. advises the Morgan Stanley Variable Insurance Fund, Inc. Portfolios. OFI Global Asset Management, Inc. advises the Oppenheimer Global Fund (sub-advised by OppenheimerFunds, Inc.). Pacific Investment Management Company LLC advises the PIMCO Portfolios, including PIMCO All Asset Portfolio (sub-advised by Research Affiliates, LLC). Putnam Investment Management, LLC advises the Putnam Funds. Rational Advisors Inc. advises the Rational VA Funds (Rational Dividend VA Capture Fund sub-advised by PVG Asset Management Corporation).

 

11


Table of Contents

More comprehensive information about the Funds, including a discussion of their management, investment objectives, expenses, and potential risks, is found in the current prospectuses for the Funds (the “Fund Prospectuses”). The Fund Prospectuses should be read in conjunction with this Prospectus before you invest. A copy of each Fund Prospectus, as well as each Fund’s Statement of Additional Information, may be obtained without charge from our website, www.delawarelife.com, or by calling us at (877) 253-2323 or by writing to Delaware Life Insurance Company, P.O. Box 758581, Topeka, KS 66675-8581.

The Funds may also be available to registered separate accounts offering variable annuity and variable life products of other affiliated and unaffiliated insurance companies, as well as to the Variable Account and other separate accounts of the Company. Although we do not anticipate any disadvantages to this, there is a possibility that a material conflict may arise between the interests of the Variable Account and one or more of the other separate accounts participating in the Funds. A conflict may occur due to a change in law affecting the operations of variable life and variable annuity separate accounts, differences in the voting instructions of the Participants and Payees and those of other companies, or some other reason. In the event of conflict, we will take any steps necessary to protect Participants and Payees, including withdrawal of the Variable Account from participation in the underlying Funds which are involved in the conflict or substitution of shares of other Funds.

As described in more detail in the Fund prospectuses, certain Funds may employ managed volatility or hedging strategies intended to reduce overall volatility and provide for downside protection during downward movements in equity markets. These hedging strategies could limit the Fund’s upside participation in rising equity markets relative to other Funds with substantially similar investment objectives and policies that do not use such strategies. Investing in such Funds may, however, be helpful in a declining market, because the hedging strategy will reduce your equity exposure under such circumstances, and your Account Value may decline less than would have been the case if you had not invested in Funds with a managed volatility or hedging strategy. In addition, the cost of these strategies may have a negative impact on performance. There is no guarantee that a Fund employing a managed volatility or hedging strategy can achieve or maintain the Fund’s optimal risk targets, and the Fund may not perform as expected. You should consult with your registered representative to determine which combination of investment choices is appropriate for you.

Certain of the investment advisers, transfer agents, or underwriters to the Funds may reimburse us for administrative costs in connection with administering the Funds as investment options under the Contracts. These amounts are not charged to the Funds or Participants, but are paid from assets of the advisers, transfer agents, or underwriters.

Certain publicly available mutual funds may have similar investment goals and principal investment policies and risks as one or more of the Funds, and may be managed by a Fund’s portfolio manager(s). While a Fund may have many similarities to these other funds, its investment performance will differ from their investment performance. This is due to a number of differences between a Fund and these similar products, including differences in sales charges, expense ratios, and cash flows.

Selection of Funds

The Funds offered through the Contract are selected by the Company. We review the Funds periodically and may remove a Fund or limit its availability to new Purchase Payments and/or transfers of Account Value if we determine that a Fund no longer satisfies one or more of the selection criteria, and/or if the Fund has not attracted significant allocations from Contract Owners. We do not recommend or endorse any particular fund, and we do not provide investment advice. You bear the risk of any decline in your Account Value resulting from the performance of the Funds you have chosen.

We may consider various factors, including, but not limited to, asset class coverage, the alignment of the investment objectives of a Fund with our hedging strategy, the strength of an adviser’s or sub-adviser’s reputation and tenure, brand recognition, performance, and the capability and qualification of each investment firm. Another factor that we may consider is whether the Fund or its service providers (e.g., the investment adviser or sub-advisers) or its affiliates will make payments to us or our affiliates in connection with certain administrative, marketing, and support services, or whether affiliates of the Fund can provide marketing and distribution support for the sale of the Contracts. Accordingly, we may receive compensation from an investment adviser, distributor and/or affiliates(s) of one or more of the Funds based upon an annual percentage of the average assets we hold in the investment options. These amounts,

 

12


Table of Contents

which may vary by adviser, are intended to compensate us for administrative and other services we provide to the Funds and/or affiliate(s) and may be significant. In addition, the Company or the principal underwriter of the Contracts may receive 12b-1 fees (fees which may be levied against the total balance of a mutual fund’s assets and may be used to pay marketing and brokerage expenses of the Fund) deducted from certain Fund assets attributable to the Contract for providing distribution and shareholder support services to some investment options.

THE FIXED ACCOUNT OPTIONS: THE DCA PERIODS

The Fixed Account is made up of all the general assets of the Company (referred to as the “general account”) other than those allocated to any separate account. Amounts you allocate to the DCA program under either the 6-month DCA Period or the 12-month DCA Period, become part of the Fixed Account. (See “Other Programs.”) These general account assets are available to support our insurance and annuity obligations other than those funded by the Variable Account. Any guarantees under the Contract that exceed your Variable Account Value, such as those with any optional living benefit and any death benefit, are paid from our general account (and not the Variable Account). Therefore, any amounts that we may be obligated to pay under the Contract in excess of Variable Account Value are subject to our financial strength and claims-paying ability and our long-term ability to make such payments. We issue other types of insurance policies and financial products as well, and we pay our obligations under those products from our assets in the general account. The general account is subject to claims of creditors made on the assets of the Company.

We will invest the assets of the Fixed Account in those assets we choose that are allowed by applicable state insurance laws. In general, these laws permit investments, within specified limits and subject to certain qualifications, in federal, state and municipal obligations, corporate bonds, preferred and common stocks, real estate mortgages, real estate and certain other investments. We intend to invest primarily in investment-grade fixed income securities (i.e., rated by a nationally recognized rating service within the four highest grades) or instruments we believe are of comparable quality.

We are not obligated to invest amounts allocated to the Fixed Account according to any particular strategy, except as may be required by applicable state insurance laws. You will not have a direct or indirect interest in the Fixed Account investments.

Money allocated to a DCA Period earns interest at a Guaranteed Interest Rate. We determine Guaranteed Interest Rates at our discretion. Our determination will be influenced by the interest rates we earn on our fixed income investments as well as other factors, including regulatory and tax requirements, sales commissions, administrative expenses, general economic trends, and competitive factors. You can find out about our current Guaranteed Interest Rates by calling us at (877) 253-2323.

THE ACCUMULATION PHASE

During the Accumulation Phase of your Contract, you make Purchase Payments into your Account, and your earnings accumulate on a tax-deferred basis. The Accumulation Phase begins with our acceptance of your first Purchase Payment and ends the Business Day before your Annuity Commencement Date. The Accumulation Phase will end sooner if you surrender your Contract or if the “Covered Person” dies before the Annuity Commencement Date.

Issuing Your Contract

We “open” the Contract on the Business Day when we receive your Application at our Service Address. We refer to this date as the “Open Date.” We “issue” your Contract on the day we apply your initial Purchase Payment, when your Application is “in Good Order.” An Application is in Good Order when we have received all the information necessary to complete it. We refer to this date as the “Issue Date.”

We determine your eligibility for purchasing a Contract and your eligibility for electing the optional death benefit and an optional living benefit based upon the ages of all Owners and Annuitants on the Open Date.

 

 

13


Table of Contents

We will credit your initial Purchase Payment to your Account within two Business Days of receiving your completed Application, in Good Order. If your Application is not in Good Order, we will notify you. If we do not have the necessary information to complete the Application within five Business Days, we will send your money back to you or ask your permission to retain your Purchase Payment until the Application is in Good Order. Once the Application is in Good Order, we will then apply the Purchase Payment within two Business Days.

Amount and Frequency of Purchase Payments

The amount of Purchase Payments may vary. However, we will not accept an initial Purchase Payment of less than $10,000 or the maximum annual Individual Retirement Annuity (“IRA”) contribution, unless we waive these limits. Although there is currently no minimum amount for additional Purchase Payments, we reserve the right to limit each additional Purchase Payment to at least $1,000. In addition, unless we have given our prior approval, we will not accept a Purchase Payment if your Account Value is over $2 million, or if the Purchase Payment would cause your Account Value to exceed $2 million. We reserve the right to refuse Purchase Payments received more than five years after your Issue Date or after your 70th birthday, whichever is later. We will notify you of any change in writing prior to its effectiveness. Within these limits, you may make Purchase Payments at any time during the Accumulation Phase. Additional restrictions may apply if you purchased an optional living benefit. If you are participating in an optional living benefit, you may be limited in the amount and timing of Purchase Payments you can make. (See “OPTIONAL LIVING BENEFITS.”)

Allocation of Net Purchase Payments

You may allocate your Purchase Payments among the different Sub-Accounts and DCA Periods currently available. However, we reserve the right to limit any allocation to a DCA Period to at least $1,000. We will notify you of any change in writing prior to its effectiveness.

In your Application, you may specify the percentage of each Purchase Payment to be allocated to each Sub-Account or DCA Period. These percentages are called your allocation factors. You may change the allocation factors for future Purchase Payments by sending us notice of the change as required. We will use your new allocation factors for Purchase Payments we receive with or after we have received notice of the change until we receive another change notice.

Although it is currently not our practice, we may deduct applicable premium taxes or similar taxes from your Purchase Payments. (See “Premium Taxes.”) In that case, we will credit your Net Purchase Payment, which is the Purchase Payment minus the amount of those taxes.

Your Account

When we accept your first Purchase Payment, we establish an Account for you, which we maintain throughout the Accumulation Phase of your Contract.

Your Account Value

Your Account Value is the sum of the value of the two components of your Contract: the Variable Account portion (“Variable Account Value”) and the Fixed Account portion (“Fixed Account Value”). These two components are calculated separately, as described under “Variable Account Value” and “Fixed Account Value.”

Variable Account Value

Variable Accumulation Units

In order to calculate your Variable Account Value, we use a measure called a Variable Accumulation Unit for each Sub-Account. Your Variable Account Value is the sum of your Account Value in each Sub-Account, which is the number of your Variable Accumulation Units for that Sub-Account times the value of each Unit.

 

14


Table of Contents

Variable Accumulation Unit Value

The value of each Variable Accumulation Unit in a Sub-Account reflects the net investment performance of that Sub-Account. We determine that value once on each day that the New York Stock Exchange is open for trading, at the close of trading, which is generally 4:00 p.m., Eastern Time. (The close of trading is determined by the New York Stock Exchange.) Each day we make a valuation is called a “Business Day.” The period that begins at the time Variable Accumulation Units are valued on a Business Day and ends at that time on the next Business Day is called a “Valuation Period.” On days other than Business Days, the value of a Variable Accumulation Unit does not change.

To measure these values, we use a factor, which we call the Net Investment Factor, which represents the net return on the Sub-Account’s assets. At the end of any Valuation Period, the value of a Variable Accumulation Unit for a Sub-Account is equal to the value of that Sub-Account’s Variable Accumulation Units at the end of the previous Valuation Period, multiplied by the Net Investment Factor. We calculate the Net Investment Factor by dividing (1) the net asset value of a Fund share held in the Sub-Account at the end of that Valuation Period, plus the per share amount of any dividend or capital gains distribution made by that Fund during the Valuation Period, by (2) the net asset value per share of the Fund share at the end of the previous Valuation Period; then, for each day in the Valuation Period, we deduct a factor representing the asset-based insurance charges (the mortality and expense risk charge, the administrative expense charge, and the distribution fee) plus any applicable asset-based charge for an optional benefit.

For a hypothetical example of how we calculate the value of a Variable Accumulation Unit, see the Statement of Additional Information.

Crediting and Canceling Variable Accumulation Units

When we receive an allocation to a Sub-Account, either from a Net Purchase Payment or a transfer of Account Value, we credit that amount to your Account in Variable Accumulation Units. Similarly, we cancel Variable Accumulation Units when you transfer or withdraw amounts from a Sub-Account, or when we deduct certain charges under the Contract. We determine the number of Units credited or canceled by dividing the dollar amount by the Variable Accumulation Unit value for that Sub-Account at the end of the Valuation Period during which the transaction or charge is effective.

Fixed Account Value

Your Fixed Account Value is the sum of all amounts allocated to the Fixed Account options available under our DCA program, plus interest credited on those amounts, minus withdrawals, transfers out of DCA Periods, and any deductions for charges under the Contract taken from your Fixed Account Value.

We credit interest on amounts allocated to the Fixed Account at the applicable Guaranteed Interest Rate for the duration of the DCA Period you elect. While you are participating in the DCA program, we credit interest daily at a rate that yields the Guaranteed Interest Rate on an annual effective basis. You can find out about our current Guaranteed Interest Rates by calling us at (877) 253-2323.

Transfer Privilege

Permitted Transfers

During the Accumulation Phase, you may transfer all or part of your Account Value to one or more Sub-Accounts then available, subject to the following restrictions:

 

    you may not make more than 12 transfers in any Account Year;

 

    at least 6 days must elapse between transfers to and from the Sub-Accounts;

 

    transfers to or from Sub-Accounts are subject to terms and conditions that may be imposed by the Funds; and

 

    we impose additional restrictions on market timers, which are further described below. (See “Short-Term Trading.”)

 

15


Table of Contents

These restrictions do not apply to transfers made under any optional program. (See “Other Programs.”) Additional restrictions apply to transfers made under any of the optional living benefits.

We reserve the right to waive these restrictions and exceptions at any time, as discussed under “Short-Term Trading,” or to change them. Any change will be applied uniformly. We will notify you of any change prior to its effectiveness.

There is usually no charge imposed on transfers; however, we reserve the right to impose a transfer charge of $15 for each transfer. We will notify you of any change in writing prior to its effectiveness. Under current law, there is no tax liability for transfers.

Requests for Transfers

You, your authorized registered representative of the broker-dealer of record, or another authorized third party may request transfers in writing or by telephone.

If a written, or telephone transfer request, as described above, is received in Good Order before the earlier of (a) 4:00 p.m. Eastern Time on a Business Day, or (b) the close of the New York Stock Exchange on days that the Stock Exchange closes before 4:00 p.m., the transfer will be priced that day. The telephone transfer privilege is available automatically during regular business hours before 4:00 p.m. Eastern Time, and does not require your written election. We have established procedures reasonably designed to confirm that instructions communicated to us by telephone are genuine. These procedures may require any person requesting a transfer by telephone to provide personal identifying information. We will not be liable for following instructions communicated by telephone that we reasonably believe are genuine.

We reserve the right to deny any and all transfer requests made by telephone and to require that certain transfer requests be submitted in writing. A transfer request may be denied if it is not in Good Order or if it does not comply with the terms of our short-term trading policy or the trading policy of a fund involved in the transfer. If a telephone transfer request is denied, we will immediately notify you and your authorized registered representative.

We also reserve the right to suspend, modify, restrict, or terminate the telephone transfer privilege at any time. Your ability (or the ability of your authorized registered representative or another authorized third party) to request transfers by telephone may also be limited due to circumstances beyond our control, such as during system outages or periods of high volume.

A transfer request will be priced at the Variable Accumulation Unit value next determined at the close of the Business Day if we receive your transfer request, in Good Order, before the earlier of (a) 4:00 p.m. Eastern Time on a Business Day, or (b) the close of the New York Stock Exchange on days that the Stock Exchange closes before 4:00 p.m. Otherwise, your transfer request will be priced on the next Business Day.

Certain transfer requests may result in the modification or cancellation of one or more of the Contract’s optional programs or features that require, or are based on, specific allocations among the available Sub-Accounts or DCA Periods as described more particularly elsewhere in this Prospectus and in Appendix E.

No more than one transfer request of Account Values may be made on the same Business Day regardless of whether the request is made by you, your authorized registered representative, or another authorized third party, and regardless of whether the request is submitted in writing or by telephone. The Company has established reasonable procedures for handling multiple transfer requests received on the same Business Day, including processing the first transfer request received in Good Order on a Business Day (unless otherwise cancelled in accordance with the cancellation procedures described in the next paragraph).

You, your authorized registered representative, or another authorized third party may cancel a transfer request by contacting us by telephone at (877) 253-2323 before the end of the Business Day during which the transfer request was submitted.

 

 

16


Table of Contents

Short-Term Trading

The Contracts are not designed for short-term trading. If you wish to employ such strategies, do not purchase a Contract. Transfer limits and other restrictions, described below, are subject to our ability to monitor transfer activity. Some Participants and their third party intermediaries engaging in short-term trading may employ a variety of strategies to avoid detection. Despite our efforts to prevent short-term trading, there is no assurance that we will be able to identify such Participants or intermediaries or curtail their trading. A failure to detect and curtail short-term trading could result in adverse consequences to the Participants. Short-term trading can increase costs for all Participants as a result of excessive portfolio transaction fees. In addition, short-term trading can adversely affect a Fund’s performance. If large amounts of money are suddenly transferred out of a Fund, the Fund’s investment adviser cannot effectively invest in accordance with the Fund’s investment objectives and policies.

The Company has policies and procedures to limit the number and frequency of transfers of Account Value. The Company also reserves the right to charge a fee for transfers to discourage frequent trading. In no event will the total charge assessed in connection with a transfer, that includes this fee as well as any charge that we may assess on a permitted transfer of Account Value among Sub-Accounts (see “Permitted Transfers,” above), exceed the maximum fee per transfer presented in the table of “Contract Owner Transaction Expenses” under “FEES AND EXPENSES” in this Prospectus.

Short-term trading activities whether by the Participant or a third party authorized to initiate transfer requests on behalf of Participant(s) may be subject to other restrictions as well. For example, we reserve the right to take actions against short-term trading which restrict your transfer privileges more narrowly than the policies described under “Permitted Transfers,” such as requiring transfer requests to be submitted in writing through regular first-class U.S. mail (e.g., no overnight, priority or courier delivery allowed) and refusing any and all transfer instructions.

If we determine that a third party acting on your behalf is engaging (alone or in combination with transfers effected by you directly) in a pattern of short-term trading, we may refuse to process certain transfers requested by such a third party. We impose additional administrative restrictions on third parties that engage in transfers of Account Values on behalf of multiple Participants at one time. Specifically, we limit the form of such large group transfers to fax or mail delivery only, require the third party to provide us with advance notice of any possible large group transfer so that we can have additional staff ready to process the request, and require that the amount transferred out of a Sub-Account for each Participant be equal to 100% of that Participant’s value in the Sub-Account. In the last situation, we will not transfer any of the Sub-Account value. Instead, we will deem the request not in Good Order and immediately notify you.

We will provide you written notification of any restrictions imposed.

We reserve the right to waive short-term trading restrictions, where permitted by law and not adverse to the interests of the relevant underlying Fund, in the following instances:

 

    when a new broker of record is designated for the Contract;

 

    when the Participant changes;

 

    when control of the Contract passes to the designated beneficiary upon the death of the Participant or Annuitant;

 

    when necessary in our view to avoid hardship to a Participant; or

 

    when underlying Funds are dissolved, merged, or substituted.

If short-term trading results as a consequence of waiving the restrictions against short-term trading, it could expose Participants to certain risks. The short-term trading could increase costs for all Participants as a result of excessive portfolio transaction fees. In addition, the short-term trading could adversely affect a Fund’s performance. If large amounts of money are suddenly transferred out of a Fund, the Fund’s investment adviser cannot effectively invest in accordance with the Fund’s investment objectives and policies. We uniformly apply the short-term trading policy and the permitted waivers of that policy to all Contracts. If we did not do so, some Participants could experience a different

 

17


Table of Contents

application of the policy and therefore may be treated unfairly. Too much discretion on our part in allowing the waivers of short-term trading policy could result in an unequal treatment of short-term traders by permitting some short-term traders to engage in short-term trading while prohibiting others from doing the same.

Funds’ Trading Policies

In addition to the restrictions that we impose (as described under “Permitted Transfers” and “Short-Term Trading”), most of the Funds have adopted restrictions or other policies about transfers or other purchases and sales of the Fund’s shares. These policies (the “Funds’ Trading Policies”) are intended to protect the Fund from short-term trading or other trading practices that are potentially harmful to the Fund. The Funds’ Trading Policies may be more restrictive in some respects than the restrictions that we otherwise would impose, and the Funds may modify their trading policies from time to time.

We are legally obligated to provide (at the Funds’ request) information about each amount you cause to be deposited into a Fund (including by way of Purchase Payments and transfers under your Contract) or removed from the Fund (including by way of withdrawals and transfers under your Contract). If a Fund identifies you as having violated the Fund’s Trading Policies, we are obligated, if the Fund requests, to restrict or prohibit any further deposits or exchanges by you (or a third party acting on your behalf) in respect of that Fund. Any such restriction or prohibition may remain in place indefinitely.

Accordingly, if you do not comply with any Fund’s Trading Policies, you (or a third party acting on your behalf) may be prohibited from directing any additional amounts into that Fund or directing any transfers or other exchanges involving that Fund. You should review and comply with each Fund’s Trading Policies, which are generally disclosed in the Funds’ current prospectuses.

Funds may differ significantly as to such matters as: (a) the amount, format, and frequency of information that the Funds request from us about transactions that our customers make; and (b) the extent and nature of any limits or restrictions that the Funds request us to impose upon such transactions. As a result of these differences, the costs borne by us and (directly or indirectly) by our customers may be significantly increased. Any such additional costs may outweigh any additional protection that would be provided to our customers, particularly in view of the protections already afforded by the trading restrictions that we impose as described under “Permitted Transfers” and under “Short-Term Trading.” Also, if a Fund imposes more strict trading restrictions than are reasonably necessary under the circumstances, you could be deprived of potentially valuable flexibility to make transactions with respect to that Fund. For these and other reasons, we may disagree with the timing or substance of a Fund’s requests for information from us or with any transaction limits or restrictions that the Fund requests us to impose upon our customers. If any such disagreement with respect to a Fund cannot be satisfactorily resolved, the Fund might be restricted or, subject to obtaining any required regulatory approval, replaced as a variable investment option.

Waivers; Reduced Charges; Credits; Special Guaranteed Interest Rates

In certain situations, we may reduce or waive the withdrawal charge or the annual Account Fee, credit additional amounts, grant special Guaranteed Interest Rates, or offer other options or benefits. These situations may include sales of Contracts (1) where selling and/or maintenance costs associated with the Contracts are reduced, such as the sale of several Contracts to the same Participant, certain sales of larger-sized Contracts (generally, Contracts that have our approval to exceed $2 million in Account Value), and certain group sales, and (2) to officers, directors and employees of the Company or its affiliates, registered representatives and employees of broker-dealers with a current selling agreement with the Company and affiliates of such representatives and broker-dealers, employees of affiliated asset management firms, and persons who have retired from such positions (“Eligible Employees”) and immediate family members of Eligible Employees. Eligible Employees and their immediate family members may also purchase a Contract without regard to minimum Purchase Payment requirements. For other situations in which withdrawal charges may be waived, see “WITHDRAWALS AND WITHDRAWAL CHARGES.”

If your Purchase Payments or Account Value exceeds $1 million on your Account Anniversary, an amount equal to 0.15% of your Account Value will be credited to your Account on that date and on every subsequent Account

 

18


Table of Contents

Anniversary during the Accumulation Phase. The 0.15% credit is not a Purchase Payment and therefore no withdrawal charges are directly associated with the credit. This credit will be allocated to the Sub-Accounts in proportion to your Account Value in those Sub-Accounts. It also immediately increases your Account Value and, as a result, other values may be affected. For example:

 

    An increase in your Account Value may also result in your Account Value becoming the greatest amount payable under the basic death benefit.

 

    If you are participating in an optional living benefit, the increase in your Account Value may cause a step-up of your Withdrawal Benefit Base.

This credit is paid out of our general account and is the result of cost savings that we expect on Contracts over $1 million.

Other Programs

You may participate in any of the following optional programs free of charge. Transfers made pursuant to the provisions of the following optional programs will not be charged a transfer fee, nor will such transfers count as one of the 12 transfers per year allowed under the section entitled “Transfer Privilege.” If you have elected to participate in an optional living benefit or any death benefit, certain restrictions may affect the operation or availability of these programs as discussed in more detail under each specific program below.

We reserve the right to terminate each of these programs. You may also terminate your participation in any of these programs at any time by written notice to us or by other means approved by us.

Dollar-Cost Averaging (“DCA”) Program

You may elect to participate in the DCA program, at no extra charge, when you make any Purchase Payment to your Account prior to your Maximum Annuity Commencement Date. If you have elected SIR III, your ability to make Purchase Payments into the DCA program will end after your first Account Anniversary. If you have elected SIM or SIM Plus, you can make additional Purchase Payments into the DCA program at anytime. However, under SIM and SIM Plus, we reserve the right not to accept any additional Purchase Payments into the DCA program, and any Purchase Payments after the first Account Anniversary may not exceed $50,000 per Account Year without our prior approval.

The DCA program allows you to invest gradually over time by allocating all or a portion of your Purchase Payment to a 6-month DCA Period or 12-month DCA Period. At regular time intervals, we will automatically transfer a portion of your Fixed Account Value to one or more Sub-Accounts that you choose. The program continues until your Fixed Account Value is depleted or you elect to stop the program. The final amount transferred from the Fixed Account will include all interest earned.

Amounts allocated to a DCA Period under the program will earn interest at a rate declared by the Company for the DCA Period you elect. Amounts invested in a Sub-Account may not be transferred to a DCA Period. If you elected to participate in the DCA program when you purchased your Contract, then all future Purchase Payments will be allocated to the DCA program, unless you specify otherwise. Any allocation of a new Purchase Payment to the DCA program will be treated as commencing a new DCA Period.

The main objective of the DCA program is to minimize the impact of short-term price fluctuations on Account Value. In general, since you transfer the same dollar amount to the variable investment options at set intervals, the DCA program allows you to purchase more Variable Accumulation Units (and, indirectly, more Fund shares) when prices are low and fewer Variable Accumulation Units (and, indirectly, fewer Fund shares) when prices are high. Therefore, you may achieve a lower average cost per Variable Accumulation Unit over the long term. The DCA program allows you to take advantage of market fluctuations. However, it is important to understand that the DCA program does not insure a profit or protect against loss in a declining market.

 

19


Table of Contents

Asset Allocation

One or more asset allocation models may be available in connection with the Contract, at no extra charge. You may elect to participate in an asset allocation model at any time prior to your Maximum Annuity Commencement Date as long as we are still offering asset allocation models. Asset allocation is the process of investing in different asset classes, such as equity funds, fixed income funds, and money market funds, depending on your personal investment goals, tolerance for risk, and investment time horizon. By spreading your money among a variety of asset classes, you may be able to reduce the risk and volatility of investing, although there are no guarantees, and asset allocation does not insure a profit or protect against loss in a declining market.

We have no discretionary authority or control over your investment decisions. We do not recommend asset allocation models or otherwise provide advice as to what asset allocation model may be appropriate for you.

Our asset allocation program consists of one or more asset allocation models that we may make available from time to time. You may participate in only one model at a time. Each such asset allocation model represents a combination of Sub-Accounts with a different level of risk. Any asset allocation models, as well as the terms and conditions of this asset allocation program, are fully described in a separate brochure. You may request a copy of this brochure by calling us at (877) 253-2323. We may add or delete such models in the future.

Our asset allocation models are “static.” That is to say, if you elect an asset allocation model, we automatically rebalance your Account Value among the Sub-Accounts represented in the model you chose. While we will not alter the Sub-Account allocation percentages used in any asset allocation model, your asset allocation model and allocation weightings could be affected by mergers, liquidations, fund substitutions or closures.

You will not be provided with information regarding the periodic updates to models that we may offer to new Contract purchasers. Any new models will only be offered to Contracts opened on or after the date the new model goes into effect or to Contract Owners who elect an asset allocation model on or after that date. Contract Owners who have elected an existing asset allocation model will remain in that existing model and we will continue to rebalance their percentage allocations among the Sub-Accounts in that existing model. However, such Contract Owners may make an independent decision to change their asset allocations at any time. Investment alternatives, other than these asset allocation models, are available that may enable you to invest your Account Value with similar risk and return characteristics. You should consult your financial adviser periodically to consider whether any model you have selected is still appropriate for you.

Systematic Withdrawal Program

You may select our Systematic Withdrawal Program at any time prior to your Maximum Annuity Commencement Date. Under the Systematic Withdrawal Program, you determine the amount and frequency of regular withdrawals you would like to receive from your Fixed Account Value and/or Variable Account Value and we will process them automatically. They may also be included as income and subject to a 10% federal tax penalty as well as charges applicable on withdrawal. You should consult a qualified tax professional before choosing this option. We reserve the right to limit the election of this program to Contracts with a minimum Account Value of $10,000.

You are responsible for and may have to adjust the amount and timing of your systematic withdrawals to comply with amounts you are allowed to withdraw under an optional living benefit. For more detail regarding the amount that you may withdraw under your optional living benefit, please see “Annual Withdrawal Amount” and “Lifetime Withdrawal Percentage.”

Withdrawals may significantly reduce the death benefit amount under your Contract. (See “Calculating the Death Benefit.”)

You may change or stop this program at any time, by written notice to us or other means approved by us.

 

20


Table of Contents

Portfolio Rebalancing Program

You may select our Portfolio Rebalancing Program at any time prior to your Maximum Annuity Commencement Date. Under this program, we transfer funds among all Sub-Accounts to maintain the percentage allocation you have selected among these Sub-Accounts. At your election, we will make these transfers on a quarterly, semi-annual or annual basis. If you are participating in an optional living benefit, then, on a quarterly basis, we will automatically transfer your Account Value among the Designated Funds you have selected to maintain the percentage allocations you have chosen. (See “DESIGNATED FUNDS” and “BUILD YOUR OWN PORTFOLIO.”)

WITHDRAWALS AND WITHDRAWAL CHARGES

Cash Withdrawals

Requesting a Withdrawal

At any time during the Accumulation Phase, you may withdraw in cash all or any portion of your Account Value. To make a withdrawal, other than a Systematic Withdrawal, you must send us a written request at our Service Address. Your request must specify whether you want to withdraw the entire amount of your Account or, if less, the amount you wish to receive.

All withdrawals may be subject to a withdrawal charge. (See “Withdrawal Charge.”) Upon request, we will notify you of the amount we would pay in the event of a full withdrawal. Withdrawals also may have adverse federal income tax consequences including a 10% penalty tax. (See “TAX PROVISIONS.”) You should carefully consider these tax consequences before requesting a cash withdrawal.

Full Withdrawals

If you request a full withdrawal, we calculate the amount we will pay you as follows:

 

    first we determine your Account Value based on any Fixed Account Value in the DCA program and on the price next determined for each Sub-Account at the end of the Valuation Period during which we receive your withdrawal request;

 

    we then deduct the Account Fee, if applicable; and finally,

 

    we calculate and deduct any applicable withdrawal charge.

A full withdrawal results in the surrender of your Contract, cancellation of all rights and privileges under your Contract, and your optional living benefit will end.

Partial Withdrawals

When you request a partial withdrawal, you can ask to have any applicable charges deducted either from:

 

    the amount of your partial withdrawal request (thereby reducing the amount you are to receive); or

 

    your Account Value (thereby reducing your Account Value by the amount of your partial withdrawal request plus any applicable withdrawal charges).

If you make no specification, we will process your withdrawal request using the first option above. Please note: Under either option any applicable taxes will be deducted from the amount you receive.

You may specify the amount you want withdrawn from each Sub-Account and/or Fixed Account option to which your Account is allocated. If you do not so specify, we will deduct the total amount you request pro-rata, based on your Account Value at the end of the Valuation Period during which we receive your request. If you have elected “Build Your Own Portfolio,” withdrawals out of your portfolio model will be taken pro-rata from each of your selected Funds.

 

21


Table of Contents

Withdrawals may significantly reduce any death benefit and/or living benefit amount. In calculating the amount payable under the living benefit or death benefit, we may reduce the benefit by an amount that is greater than the amount of the withdrawal, depending on the circumstances. Accordingly, you should refer to the more detailed discussions of the optional living benefits and the death benefits that appear elsewhere in this Prospectus for information about the effects that withdrawals will have on those benefits.

If you request a partial withdrawal that would result in your Account Value being reduced to an amount less than the Account Fee for the Account Year in which you make the withdrawal, we reserve the right to treat it as a request for a full withdrawal (i.e., a surrender of your Contract).

Time of Payment

We will pay you the applicable amount of any full or partial withdrawal within seven days after we receive your withdrawal request, in Good Order, except in cases where we are permitted, and choose, to defer payment under the Investment Company Act of 1940 and applicable state insurance law. Currently, we may defer payment of amounts you withdraw from the Variable Account only for the following periods:

 

    when the New York Stock Exchange is closed (except weekends and holidays) or when the SEC determines trading on the New York Stock Exchange is restricted;

 

    when the SEC determines that an emergency exists and that it is not reasonably practical (i) to dispose of securities held in the Variable Account or (ii) to determine the value of the net assets of the Variable Account;

 

    when an SEC order permits us to defer payment for the protection of Participants; or

 

    when mandated by applicable law.

If, pursuant to SEC rules, a government money market fund suspends payment of redemption proceeds in connection with a liquidation of the Fund, we will delay payment of any transfer, partial withdrawal, surrender, loan, or death benefit from the corresponding Sub-Account until the Fund is liquidated. We also may defer payment of amounts you withdraw from the Fixed Account for up to six months from the date we receive your withdrawal request. We do not pay interest on the amount of any payments we defer.

If mandated under applicable law, we may be required to reject a Purchase Payment and/or block a Contract Owner’s account and thereby refuse to pay any request for transfers, withdrawals, surrenders or death benefits until instructions are received from the appropriate regulators. We may also be required to provide additional information about you or your account to governmental regulators.

Withdrawal Restrictions for Qualified Plans

If your Contract is a Qualified Contract, you should carefully check the terms of your retirement plan for limitations and restrictions on cash withdrawals.

Withdrawal Charge

We do not deduct any sales charge from your Purchase Payments when they are made. However, we may impose a withdrawal charge (known as a “contingent deferred sales charge”) on certain amounts you withdraw. We impose this charge primarily to defray some of our expenses related to the sale of the Contracts, such as commissions we pay to agents, the cost of sales literature, and other promotional costs and transaction expenses.

Free Withdrawal Amount

In each Account Year you may withdraw a portion of your Account Value, which we call the “free withdrawal amount,” before incurring the withdrawal charge.

 

22


Table of Contents

The “free withdrawal amount” is equal to 10% of the amount of all Purchase Payments you have made minus all withdrawals that were not subject to withdrawal charges taken during the current Account Year. The amount of your withdrawal, if any, that exceeds the total of the free withdrawal amount is subject to the withdrawal charge. In no event will a withdrawal charge be based on an amount more than the total Purchase Payments not previously withdrawn. After the fourth Account Anniversary, any amount you withdraw is free of withdrawal charges.

The “free withdrawal amount” that you do not use in an Account Year is not cumulative. In other words, it will not be carried forward or available for use in future Account Years.

For an example of how we calculate the “free withdrawal amount,” see “APPENDIX B - WITHDRAWAL CHARGE CALCULATIONS.”

Order of Withdrawals

Each time you make a withdrawal, we consider the free withdrawal amount to be withdrawn first. If the amount you withdraw is in excess of your free withdrawal amount, then that excess may be subject to a withdrawal charge. We will withdraw the excess, in order, from your oldest remaining Purchase Payment to your most recent Purchase Payment. Each time you make a withdrawal, we will follow this procedure until all of your Purchase Payments have been withdrawn. Once all Purchase Payments are withdrawn, the balance withdrawn (which would include the 0.15% credit described under “Mortality and Expense Risk Charge”) is not subject to a withdrawal charge. After the fourth Account Anniversary, amounts withdrawn are not subject to withdrawal charges.

Calculation of Withdrawal Charge

We calculate the amount of the withdrawal charge by multiplying the amount you withdraw by a percentage. As set forth below, the percentage decreases according to the number of complete Account Years since your Issue Date. After your fourth Account Anniversary, any amount you withdraw is free of withdrawal charges. The withdrawal charge scale is as follows:

 

Number of Account Years
Since Your Issue Date

  

Withdrawal
Charge

0 - 1    8%
1 - 2    8%
2 - 3    7%
3 - 4    6%
4 or more    0%

The withdrawal charge will never be greater than 8% of an amount equal to your Account Value minus your “free withdrawal amount.” You may want to consider deferring a withdrawal because withdrawal charges decline the longer your Contract is in effect.

For a Group Contract, we may modify the withdrawal charges and limits, upon notice to the Owner of the Group Contract. However, any modification will apply only to Accounts established after the date of the modification.

For additional examples of how we calculate withdrawal charges, see “APPENDIX B - WITHDRAWAL CHARGE CALCULATIONS.”

Types of Withdrawals not Subject to Withdrawal Charge

Nursing Home Waiver

We will waive the withdrawal charge for a full withdrawal if:

 

    the nursing home waiver is approved in the state of issue;

 

23


Table of Contents
    at least one year has passed since your Issue Date;

 

    you are confined to an eligible nursing home and have been confined there for at least the preceding 180 days, or any shorter period required by your state; and

 

    your confinement to an eligible nursing home began after your Issue Date.

An “eligible nursing home” means a licensed hospital or licensed skilled or intermediate care nursing facility at which medical treatment is available on a daily basis and daily medical records are kept for each patient. You must provide us with evidence of confinement in the form we determine. To find out where the nursing home waiver is approved, you can call us at (877) 253-2323.

Minimum Distributions

For each Qualified Contract, the free withdrawal amount in any Account Year will be the greater of the free withdrawal amount described above or any amounts required to be withdrawn to comply with the minimum distribution requirement of the Internal Revenue Code. This waiver of the withdrawal charge applies only to the portion of the required minimum distribution attributable to that Qualified Contract.

Other Withdrawals

We do not impose withdrawal charges:

 

    when you annuitize your Contract;

 

    on amounts we pay as a death benefit;

 

    on amounts you transfer among the Sub-Accounts; or

 

    on any amounts transferred as part of an optional program. (See “Other Programs.”)

CONTRACT CHARGES

Account Fee

During the Accumulation Phase of your Contract, we will deduct an annual Account Fee of $50 from your Account Value to help cover the administrative expenses we incur related to the issuance of Contracts and the maintenance of Accounts. We deduct the Account Fee on each Account Anniversary. We deduct the Account Fee pro-rata from each Sub-Account and each Fixed Account option, based on the allocation of your Account Value on your Account Anniversary.

We will not charge the Account Fee if your Account Value is $100,000 or more on your Account Anniversary.

If you make a full withdrawal of your Account Value, we will deduct the full amount of the Account Fee at the time of the withdrawal. In addition, on the Annuity Commencement Date we will deduct a pro-rata portion of the Account Fee to reflect the time elapsed between the last Account Anniversary and the day before the Annuity Commencement Date.

After the Annuity Commencement Date, we will deduct an annual Account Fee of $50 in the aggregate in equal amounts from each Variable Annuity payment we make during the year. We do not deduct any Account Fee from Fixed Annuity payments.

Administrative Expense Charge and Distribution Fee

We deduct an administrative expense charge from the assets of the Variable Account during both the Accumulation Phase and the Income Phase. During the Accumulation Phase, this charge is deducted at an annual effective rate equal to 0.15% of your average daily Variable Account Value. During the Income Phase, this charge is included as part of the total insurance charges deducted from Annuity Unit values. This charge is designed to reimburse us for expenses we incur in administering the Contracts, Participant Accounts and the Variable Account that are not covered by the annual Account Fee.

 

24


Table of Contents

We also deduct a distribution fee from the assets of the Variable Account during both the Accumulation Phase and the Income Phase. During the Accumulation Phase, this fee is deducted at an annual effective rate equal to 0.20% of your average daily Variable Account Value. During the Income Phase, this fee is included as part of the total insurance charges deducted from Annuity Unit values. This charge is designed to reimburse us for the expenses associated with distributing and issuing the Contracts.

Depending on the amount of expenses that we incur, we expect that we may earn a profit from these charges. If so, we may use the profit for any proper corporate purpose, including paying any other expenses in connection with the Contracts or adding to our corporate surplus.

Mortality and Expense Risk Charge

During the Accumulation Phase, we deduct a mortality and expense risk charge from the assets of the Variable Account at an effective annual rate equal to 1.30% of your average daily Variable Account Value.

We assume numerous mortality and expense risks under the Contracts. These risks include, but are not limited to: (1) the risk that arises from our contractual obligation to continue to make annuity payments to each Annuitant, regardless of how long the Annuitant lives and regardless of how long all Annuitants as a group live; (2) the risk that arises from our contractual obligation to pay a death benefit upon the death of the Participant prior to the Annuity Commencement Date, including in cases where the death benefit is greater than a Contract’s Account Value; (3) the risk that our cost of providing benefits according to the terms of the optional death benefit and any optional living benefits will exceed the amount of the charges we deduct for those optional benefits; and (4) the risk that the annual Account Fee, the administrative expense charge, and the distribution fee we assess under the Contract may be insufficient to cover the actual total administrative expenses we incur. If the amount of the charge is insufficient to cover our costs resulting from these and other mortality and expense risks, we will bear the loss. If, as we expect, the amount of the charge is more than sufficient to cover such costs, we will make a profit on the charge. We may use this profit for any proper corporate purpose, including the payment of marketing and distribution expenses for the Contract. In setting the rate of this charge, we not only consider our expected mortality and expense risks, but also our objective to earn a profit from the Contracts, after all of the costs, expenses, credits, and benefits we expect to pay in connection with the Contracts.

During the Income Phase, we will deduct total insurance charges at an annual rate of 1.65% of your average daily Annuity Unit values. We will not deduct the mortality and expense risk charge; nor will we deduct the charges for any optional living benefit or the optional death benefit. The 1.65% charge, which includes an administrative expense charge and a distribution fee, compensates us for the risks and expenses associated with providing annuity payments during the Income Phase.

Charges for Optional Benefits

You may only elect one of the optional living benefits. If you elect an optional living benefit, we will deduct a fee from your Account Value on the last valuation day of each Account Quarter during the Accumulation Phase. The fee will be a percentage of the Withdrawal Benefit Base during the Account Year. (The Withdrawal Benefit Base is initially equal to your initial Purchase Payment, and thereafter is subject to certain adjustments.) (See “Withdrawal Benefit Base.”) The percentage rates that we use to determine these fees may change over time, but will not exceed the maximum annual rates shown in the following chart. The chart also shows the current annual rates for each optional living benefit. (For more information about this fee, please see “FEES AND EXPENSES.”)

 

     Single-Life Coverage      Joint-Life Coverage  
     Current
Annual Rate
     Maximum
Annual Rate
     Current
Annual Rate
     Maximum
Annual Rate
 

Income Riser III

     1.10%        1.75%        1.30%        1.95%  

Income Maximizer

     1.10%        1.75%        1.30%        1.95%  

Income Maximizer Plus

     1.25%        1.75%        1.45%        1.95%  

 

25


Table of Contents

If you elect the MAV optional death benefit, during the Accumulation Phase, we will deduct a daily charge at an effective annual rate of 0.40% of your average daily Variable Account Value. For more information about this charge, please see “FEES AND EXPENSES.” For more information about the calculation of this charge, please see “Variable Accumulation Unit Value” under “Variable Account Value.”

Premium Taxes

Some states and local jurisdictions impose a premium tax on us that is equal to a specified percentage of the Purchase Payments you make. In many states there is no premium tax. We believe that the amounts of applicable premium taxes currently range from 0% to 3.5%. You should consult a qualified tax professional to find out if you could be subject to a premium tax and the amount of any tax.

In order to reimburse us for the premium tax we may pay on Purchase Payments, our policy is to deduct the amount of such taxes from the amount you apply to provide an annuity at the time of annuitization. However, we reserve the right to deduct the amount of any applicable tax from your Account at any time, including at the time you make a Purchase Payment or make a full or partial withdrawal. We do not make any profit on the deductions we make to reimburse premium taxes.

Fund Expenses and Restrictions

There are fees and expenses deducted from each Fund. These fees and expenses are described in the Fund prospectuses and related Statements of Additional Information.

Under certain circumstances, the board of directors of a government money market fund would have the discretion to impose a liquidity fee on redemptions from the money market fund and to implement a redemption gate that would temporarily suspend redemptions from the fund. We reserve the right to implement, administer and charge you for any such fee or restriction imposed by the fund.

Modification in the Case of Group Contracts

For Group Contracts, we may modify the annual Account Fee, the administrative expense charge and the mortality and expense risk charge upon notice to Participants. However, such modification will apply only with respect to Participant Accounts established after the effective date of the modification.

OPTIONAL LIVING BENEFITS

We offer a suite of optional living benefits that help protect your future income against market risk (that is, the risk that your investments may decline in value or underperform your expectations). Each living benefit provides lifetime income even if the Account Value declines to zero, provided that certain requirements are met. Note that, if your Account Value is reduced to zero prior to your Coverage Date (generally the Account Anniversary after you turn 59), then your Contract and your living benefit will end. This means that you could pay for a benefit that you never receive.

You may elect to participate in any one of the following optional living benefits (each, a “Living Benefit”):

 

    Income Riser III (“SIR III”)

 

    Income Maximizer (“SIM”)

 

    Income Maximizer Plus (“SIM Plus”)

You can only elect one Living Benefit and that election must be made no later than the Issue Date. You will pay a fee for the Living Benefit that you elect. You may terminate a Living Benefit at any time. However, once terminated, a Living Benefit cannot be reinstated.

 

26


Table of Contents

These Living Benefits are available only if you are 85 or younger on the Open Date. For SIM or SIM Plus all Contract Owners and Annuitants must be 21 or older on the Open Date. Important information about cost, restrictions and availability of each Living Benefit is described more fully below. You should consult with tax and financial professionals to determine which of the Living Benefits is appropriate for you.

Living Benefits are designed to give you income for the rest of your life, regardless of investment performance. To determine the amount of lifetime income for which you are eligible, we consider two factors: your Withdrawal Benefit Base and your Lifetime Withdrawal Percentage. First, we set your Withdrawal Benefit Base to equal your initial Purchase Payment. We then determine your Lifetime Withdrawal Percentage, based on your age when you start taking withdrawals after your Coverage Date. The amount you can withdraw each Account Year equals your Annual Withdrawal Amount, which is your Lifetime Withdrawal Percentage multiplied by your Withdrawal Benefit Base. A Living Benefit gives you the opportunity, through Bonuses, step-ups, the Plus Factor (SIM Plus only), and the 200% Benefit Enhancement (SIM and SIM Plus only), to increase your Withdrawal Benefit Base and, therefore, your Annual Withdrawal Amount. See “Key Terms” for a better understanding of the Living Benefits before reading about them in more detail later in this Prospectus.

Key Terms

It is important to understand several key terms that are fundamental to the Living Benefits. These key terms are described in greater detail elsewhere in this Prospectus.

Annual Withdrawal Amount: an annual dollar amount calculated as a percentage of the Withdrawal Benefit Base beginning on the Coverage Date.

Bonus: an amount equal to 7% (for SIR III), and 8% (for SIM and SIM Plus only), of the Bonus Base credited to the Withdrawal Benefit Base in Account Years during the Bonus Period when no withdrawals are taken.

Bonus Base: the amount on which bonuses are calculated. The Bonus Base is set equal to your initial Purchase Payment, increased by any subsequent Purchase Payments and any “step-ups” (described below), and reduced proportionately by any Early Withdrawals and any Excess Withdrawals, and the One-Time Access Withdrawal (for SIM and SIM Plus only).

Bonus Period: a ten-year period beginning on the Issue Date and ending on your tenth Account Anniversary. For SIR III, this Bonus Period will renew at step-up. For SIM and SIM Plus, the Bonus Period is not renewable, and will end early if any withdrawal (other than the One-Time Access Withdrawal) is taken.

Coverage Date: your Issue Date if you are at least age 59; otherwise, the first Account Anniversary after you attain age 59. On this date, you will be eligible to begin receiving your Annual Withdrawal Amount, provided your Account Value is greater than zero.

Early Withdrawal: a withdrawal taken before the Coverage Date.

Excess Withdrawal: a withdrawal taken after the Coverage Date which, alone or when combined with any other withdrawals taken in the same Account Year, exceeds the Annual Withdrawal Amount (or, if greater, any required minimum distribution amount as defined under the Internal Revenue Code).

Lifetime Withdrawal Percentage: a percentage of the Withdrawal Benefit Base used to calculate the amount you can withdraw each Account Year. The percentage is determined based on your attained age at the time of your first withdrawal after the Coverage Date, unless the withdrawal is the One-Time Access Withdrawal (for SIM and SIM Plus only). Under each Living Benefit, a different Lifetime Withdrawal Percentage applies to specified age ranges. In all cases, the oldest age range corresponds to the highest percentage.

One-Time Access Withdrawal (for SIM and SIM Plus only): a withdrawal that will reduce your Withdrawal Benefit Base, your Bonus Base, and the amount eligible for the 200% Benefit Enhancement, but will not activate or lock-in your Lifetime Withdrawal Percentage or end your Bonus Period.

Plus Factor (for SIM Plus only): an annual increase of 2.5% to the Withdrawal Benefit Base on each Account Anniversary after the Coverage Date that is initiated if you have taken a withdrawal other than a One-Time Access Withdrawal.

 

27


Table of Contents

200% Benefit Enhancement (for SIM and SIM Plus only): an amount equal to the sum of 200% of the total Purchase Payments made in the first Account Year and 100% of Purchase Payments made on or after the first Account Anniversary. This sum is reduced proportionately by the One-Time Access Withdrawal, if taken.

Withdrawal Benefit Base: the amount used to calculate (i) your Annual Withdrawal Amount and (ii) the cost of your Living Benefit described below.

When discussing the Living Benefits, the terms “you” and “your” refer to the oldest living Participant under single-life coverage or the younger spouse under joint-life coverage. In the case of a non-natural Participant, these terms refer to the oldest living Annuitant.

Description of the Living Benefits

Each Living Benefit provides you with (i) a guaranteed lifetime withdrawal benefit and (ii) an opportunity to increase the amount of that benefit each year, if you meet certain requirements. First, you must allocate 100% of your Account Value in designated investment choices that are designed to help manage our risk and to support the guarantees under the Living Benefit. Second, after your Coverage Date, you must limit your total withdrawals in each year that a Living Benefit is in effect to an amount no greater than the Annual Withdrawal Amount. Your Living Benefit is in effect beginning on the Issue Date and ending on the earlier of the Annuity Commencement Date or the termination of the Living Benefit. Of course, you can always withdraw an amount up to your Surrender Value pursuant to your rights under the Contract.

Each of the Living Benefits allows you to defer withdrawals during your early Account Years to increase your benefit in later years. SIM and SIM Plus also offer the ability to increase the Withdrawal Benefit Base (i) by making additional Purchase Payments after your first Account Anniversary and (ii) through the 200% Benefit Enhancement. In addition, SIM Plus offers the Plus Factor that provides an additional means to increase the Withdrawal Benefit Base. SIM and SIM Plus also permit a One-Time Access Withdrawal that can be taken before you begin taking your Annual Withdrawal Amount.

You may elect single-life coverage or, for a higher fee, joint-life coverage. Under the Living Benefits, once you make an election, you cannot switch between joint-life and single-life coverage regardless of any change in life events. Joint-life coverage:

 

  (i) must be elected on the Issue Date and cannot be added later;

 

  (ii) is available on an individually-owned Contract only if the spouse is the sole primary beneficiary under the Contract while the Living Benefit is in effect;

 

  (iii) is available on a co-owned Contract only if the spouses are the only co-owners while the Living Benefit is in effect; and

 

  (iv) is not available if you are unmarried on the Issue Date.

If you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

With joint-life coverage, the age of the person who was the younger spouse on the Issue Date determines when you can begin to receive your Living Benefit. Your Coverage Date will be the Issue Date provided that person is age 59. If that person is younger than age 59, your Coverage Date will be the Account Anniversary after he or she attains (or would have attained) age 59. It does not matter whether the person who was the spouse is still alive or whether you are still married to that person. The Lifetime Withdrawal Percentage is based on the age the younger spouse is (or would have been) on the date of the first withdrawal under the Contract after the Coverage Date. The Lifetime Withdrawal Percentage may be reset to a higher percentage in the event of a step-up.

Please note: Whereas withdrawals of the Annual Withdrawal Amount under single-life coverage end when any Participant dies, withdrawals of the Annual Withdrawal Amount under joint-life coverage continue as long as either you or your spouse is alive. To take the Annual Withdrawal Amount after the death of a spouse under joint-life

 

28


Table of Contents

coverage, however, the surviving spouse must first elect to continue the Contract through spousal continuation. (See “Death of Participant - Joint-Life Coverage.”)

The following chart summarizes the important information about the terms and conditions of each Living Benefit that is presented in more detail below and in the related appendices.

 

Purchase Payments and Maximum Withdrawal Benefit Base

     SIR III    SIM    SIM Plus
Purchase Payments allowed after the first Account Anniversary    Not permitted    If permitted, are limited to $50,000 per Account Year without our approval    Same as SIM
Maximum Withdrawal Benefit Base    $5 million    $10 million    Same as SIM

Lifetime Income

     SIR III    SIM    SIM Plus
    

Age

  

Percentage

   Same as SIR III   

Age

  

Percentage

Lifetime Withdrawal Percentage    59 - 64    4%       59 - 64    3%
   65 - 79    5%       65 - 79    4%
   80+    6%       80+    5%
Plus Factor    N/A    N/A    The Withdrawal Benefit Base increases by 2.5% annually after you start taking your Annual Withdrawal Amount

Bonuses and Enhancements

     SIR III    SIM    SIM Plus
Bonus   

7% of Bonus Base

  

8% of Bonus Base

   Same as SIM
Bonus Period   

10 years from Issue or last step-up

  

•   10 years from Issue Date

 

•   Does not renew at step-up

 

•   Ends with any withdrawal (other than One-Time Access Withdrawal)

   Same as SIM
200% Benefit Enhancement    N/A    Withdrawal Benefit Base increased to 200% of total 1st year Purchase Payments    Same as SIM

 

29


Table of Contents

Step-Up

     SIR III    SIM    SIM Plus
Annual Step-Up   

•   During the Bonus Period, the Withdrawal Benefit Base and Bonus Base will step-up to the Account Value, if the Account Value is greater than Withdrawal Benefit Base, increased by any Bonuses

 

•   Future Bonuses based on stepped-up Bonus Base

 

•   After the Bonus Period, the Withdrawal Benefit Base will step-up to the Account Value, if Account Value is greater than Withdrawal Benefit Base

 

•   Step-through to a higher Lifetime Withdrawal Percentage occurs at step-up, if you have attained age for higher tier

  

Same as SIR III except:

 

•   Bonus Period does not renew at step-up

  

Same as SIM, and also:

 

•   After the Bonus Period when taking income, the Withdrawal Benefit Base will step-up to the Account Value, if Account Value is greater than Withdrawal Benefit Base increased by the Plus Factor

 

30


Table of Contents

Impact of Withdrawals

     SIR III    SIM    SIM Plus
Annual Withdrawal Amounts   

•   Reduce Account Value dollar-for-dollar

 

•   Do not reduce Withdrawal Benefit Base or Bonus Base

  

Same as SIR III except:

 

•   Ends Bonus Period and 200% Benefit Enhancement

  

Same as SIM, and also:

 

•   Plus Factor added on each Account Anniversary

Early Withdrawals

  

•   Reduce Account Value dollar-for-dollar

 

•   Reduce Bonus Base and Withdrawal Benefit Base each in the same proportion as the amount withdrawn reduces the Account Value

 

•   Subject to withdrawal charge on amount of withdrawal in excess of free withdrawal amount

 

•   May be subject to 10% federal tax penalty if taken before age 59 12

 

•   Contract and Living Benefit cancelled if Account Value reduced to zero as a result of an Early Withdrawal

  

Same as SIR III, and also:

 

•   Ends Bonus Period and 200% Benefit Enhancement

   Same as SIM
Excess Withdrawals   

•   Reduce Account Value dollar-for-dollar

 

•   Reduce Bonus Base and Withdrawal Benefit Base in the same proportion as the Account Value is reduced by the amount of the withdrawal that exceeds the Annual Withdrawal Amount

 

•   Subject to withdrawal charge on amount of withdrawal in excess of free withdrawal amount

 

•   Contract and Living Benefit cancelled if Account Value reduced to zero as a result of an Excess Withdrawal

  

Same as SIR III, and also:

 

•   Ends Bonus Period and 200% Benefit Enhancement

  

Same as SIM, and also:

 

•   No Plus Factor permitted in any year during which an Excess Withdrawal is taken

 

31


Table of Contents
     SIR III    SIM    SIM Plus
One-Time Access Withdrawal    N/A   

•   Reduce Account Value dollar-for-dollar

 

•   Reduces Withdrawal Benefit Base, Bonus Base, and the amount eligible for the 200% Benefit Enhancement each in the same proportion as the amount withdrawn reduces the Account Value

 

•   If 1st withdrawal is an Early Withdrawal, then it will be treated as a One-Time Access Withdrawal

 

•   If 1st withdrawal is taken after the Coverage Date, then you must decide whether to elect to use withdrawal as One-Time Access Withdrawal

 

•   Will not lock in the Lifetime Withdrawal Percentage

 

•   Not available if any systematic withdrawal program has been selected

  

Same as SIM, and also:

 

•   Does not trigger initiation of Plus Factor

Investment Options

     SIR III    SIM    SIM Plus
Designated Funds    100% must be allocated among specified Funds; or 100% to asset allocation models    100% must be allocated among specified Funds    Same as SIM
Portfolio Model (Build Your Own Portfolio)   

Allocation Ranges:

 

•   30% - 50% Fixed Income Funds

 

•   40% - 60% Core Retirement Strategies Funds

 

•   10% - 30% Asset Allocation Funds

 

•   0% - 20% Core Equity Funds

 

•   0% - 20% Growth Equity Funds

 

•   0% - 10% Specialty Funds

  

Allocation Ranges:

 

•   0% - 60% Balanced Funds

 

•   40% - 100% Fixed Income Funds

   Same as SIM

 

32


Table of Contents

Important Considerations

Optional living benefits may not be appropriate for all investors. Before purchasing a Living Benefit, you should carefully consider the following:

1. The frequency and amount of withdrawals you anticipate.

 

    You should not purchase a Living Benefit if you plan to take Early or Excess Withdrawals, because such withdrawals may significantly reduce or eliminate the value of the guarantees provided by the Living Benefit.

 

    Because the guaranteed lifetime withdrawal benefit under each Living Benefit is accessed through regular withdrawals that do not exceed the Annual Withdrawal Amount, such an optional living benefit may not be appropriate for you if you do not foresee a need for frequent withdrawals and your primary objective is to take maximum advantage of the tax deferral aspect of the Contract.

 

    The timing and amount of your withdrawals may significantly decrease, and even terminate, your benefits under a Living Benefit. For example, if your Account Value is reduced to zero immediately following an Early Withdrawal, Excess Withdrawal, or the One-Time Access Withdrawal, then your Withdrawal Benefit Base will also be reduced to zero and your Contract will terminate without value and, thereafter, no Annual Withdrawal Amount will be paid.

 

    Early and Excess Withdrawals may decrease the Withdrawal Benefit Base, the Bonus Base, and the 200% Benefit Enhancement by more than the amount withdrawn.

 

    You should carefully consider when to begin making withdrawals, because you may not start at the most financially beneficial time for you. For example, by waiting to take withdrawals, you will have a greater opportunity to increase your Annual Withdrawal Amount, but you will have less time to take withdrawals.

 

    Withdrawals taken in connection with a Living Benefit also:

 

    reduce your Account Value;

 

    reduce your death benefit under the Contract, including any optional death benefit;

 

    may be subject to withdrawal charges; and

 

    may be subject to income taxes and federal tax penalties (e.g., if taken before age 59 12).

2. Your investment objectives.

 

    Your entire Account Value must be allocated to a limited number of specified Funds.

 

    Any investment in or transfer to a Fund that is not a Designated Fund, or that falls outside the allocation ranges for the Build Your Own Portfolio model, will terminate your Living Benefit.

You should consult your financial adviser to assist you in determining which investment options may be best suited for your financial needs and risk tolerance.

3. The cost of the Living Benefit.

 

    You will begin paying the fee for the Living Benefit as of the Issue Date, even if you do not begin taking withdrawals for many years, or ever.

 

    The percentage rate used to calculate the fee may increase or decrease over time, but will not exceed the maximum annual rate shown in the fee table. (See “Costs of Living Benefits.”)

 

    We will not refund the fees that you have paid for the Living Benefit.

4. The impact of tax regulations.

 

    The tax rules for Qualified Contracts may limit the value of a Living Benefit. You should consult a qualified tax professional before electing a Living Benefit for a Qualified Policy.

 

33


Table of Contents
    You may not elect a Living Benefit with an Inherited Non-Qualified or Beneficiary IRA Contract.

 

    You may only withdraw your annual required minimum distribution (“RMD”) allowed under the Internal Revenue Code once during any given Account Year.

 

    For SIM and SIM Plus, any withdrawals taken (including RMDs) will end the Bonus Period and the 200% Benefit Enhancement unless your withdrawal is your One-Time Access Withdrawal.

5. Whether joint-life coverage or single-life coverage is appropriate for you.

 

    With joint-life coverage, all benefits are based on the age of the younger spouse.

 

    If your spouse is significantly younger or older than you, you should carefully consider whether joint-life coverage is an appropriate choice in light of the possible long waiting period to begin annual withdrawals and to become eligible for the 200% Benefit Enhancement (for SIM or SIM Plus only), the longer period during which your Account Value could be reduced to zero prior to the Coverage Date, and the higher fee for joint-life coverage.

 

    Single-life coverage may not be an appropriate choice on a co-owned Contract because the Living Benefit will end on the death of any Participant.

 

    Once you elect joint-life coverage, you or your spouse will always pay the higher joint-life fee.

 

    If your spouse (as of the Issue Date) is no longer your spouse or no longer the sole primary beneficiary under the Contract, then coverage will continue until the death of a Participant. If a Participant remarries, the new spouse is not covered under the joint-life feature.

 

    If you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

6. The amount and frequency of Purchase Payments.

 

    After your Issue Date, we may limit the amount and timing of Purchase Payments that you can make.

 

    For SIR III you cannot make Purchase Payments after your first Account Anniversary. Consequently, SIR III may not be appropriate if you are actively invested in a contributory plan.

 

    For SIM and SIM Plus, you can make additional Purchase Payments at any time. However, any Purchase Payments after the first Account Anniversary will be limited to $50,000 during any Account Year, without our prior approval. We reserve the right not to accept any additional Purchase payements under SIM and SIM Plus.

 

    For SIM and SIM Plus, under the 200% Benefit Enhancement, any Purchase Payments made after the first Account Anniversary receive a lower benefit than Purchase Payments made during your first Account Year. (See “200% Benefit Enhancement.”)

 

    For SIM and SIM Plus, because the Bonus Period ends on your tenth Account Anniversary, any Purchase Payment made after the first Account Anniversary will only be eligible for a Bonus for any years remaining in the Bonus Period.

7. What happens if your Account Value is reduced to zero.

 

    If your Account Value is reduced to zero before your Coverage Date, the Account Anniversary following the 59th birthday of the older spouse under single-life coverage (the younger spouse under joint-life coverage), then no Annual Withdrawal Amount will be available, and your Contract, including your Living Benefit, will end. This is true even if no withdrawals had been taken and the Account Value fell to zero as a result of poor investment performance, as well as the deduction of Contract fees and charges.

 

   

If your Account Value is reduced to zero after your Coverage Date, for any reason other than immediately following an Excess Withdrawal or the One-Time Access Withdrawal, then your Contract, including your

 

34


Table of Contents
 

Living Benefit, will end, except that payments of the Annual Withdrawal Amount (calculated on the following Account Anniversary), increased by the Plus Factor if applicable, will continue to be paid to the Participant for the rest of his/her life. This is true even if your Account Value falls to zero through any combination of (i) poor investment performance, (ii) the deduction of Contract fees and charges, as well as (iii) taking your Annual Withdrawal Amount.

 

    If your Account Value is reduced to zero immediately following an Early Withdrawal, Excess Withdrawal, or the One-Time Access Withdrawal, then your Contract, including your Living Benefit, will end, and no future Annual Withdrawal Amounts will be available.

See “APPENDIX D - OPTIONAL LIVING BENEFIT EXAMPLES” for examples showing how the features of these Living Benefits work.

Withdrawal Benefit Base

We use the Withdrawal Benefit Base to calculate the Annual Withdrawal Amount. On the Issue Date, we set your Withdrawal Benefit Base equal to your initial Purchase Payment. Thereafter, your Withdrawal Benefit Base is:

 

    increased by any subsequent Purchase Payments;

 

    increased by any applicable Bonuses;

 

    increased by any step-ups;

 

    increased by the 200% Benefit Enhancement (SIM and SIM Plus only);

 

    increased by the Plus Factor (SIM Plus only);

 

    decreased by any Early and Excess Withdrawals; and

 

    decreased by the One-Time Access Withdrawal (SIM and SIM Plus only).

The maximum Withdrawal Benefit Base permitted upon any step-up is $5 million for SIR III. After including any step-ups, Bonuses, 200% Benefit Enhancement, and the Plus Factor, the maximum Withdrawal Benefit Base permitted is $10 million for SIM and SIM Plus. (For the purposes of determining these maximum limits, we reserve the right, in our sole discretion, to aggregate the benefit bases of all variable annuity contracts with living benefits that you own and that are issued by Delaware Life Insurance Company or it affiliates.)

Please note:

 

    We use the Withdrawal Benefit Base to calculate the Annual Withdrawal Amount as well as the fee for your Living Benefit.

 

    Your Withdrawal Benefit Base is not a cash value, a Surrender Value, or a death benefit. It is not available for withdrawal, it is not a minimum return for any Sub-Account, and it is not a guarantee of Account Value.

Lifetime Withdrawal Percentage

We use the Lifetime Withdrawal Percentage to calculate the Annual Withdrawal Amount. The Lifetime Withdrawal Percentage is determined based on:

 

    your age at the time of the first withdrawal taken after the Coverage Date; or

 

    if joint-life coverage is selected, the age of the younger spouse at the time of the first withdrawal taken after the Coverage Date.

 

Age at time of

first withdrawal

   Lifetime Withdrawal Percentage -
Single-Life and Joint-Life Coverage
     SIR III and SIM   SIM Plus
< 59    0%   0%
59 - 64    4%   3%
65 - 79    5%   4%
80+    6%   5%

 

35


Table of Contents

Please note: Once established, the Lifetime Withdrawal Percentage will not increase even though your age increases, except in certain circumstances involving step-ups. (See “Step-Up.”)

Annual Withdrawal Amount

Beginning on the Coverage Date, you can withdraw up to the Annual Withdrawal Amount from your Contract in any Account Year without reducing your Withdrawal Benefit Base. The Annual Withdrawal Amount is determined by multiplying the Withdrawal Benefit Base by the Lifetime Withdrawal Percentage (shown in the chart above), based on your age at the time of first withdrawal (other than the One-Time Access Withdrawal) after the Coverage Date. Your Annual Withdrawal Amount is recalculated on your Account Anniversary based upon the increases or decreases to the Withdrawal Benefit Base that occurred during the previous Account Year.

A Purchase Payment will increase your Withdrawal Benefit Base and your Annual Withdrawal Amount will immediately be recalculated. All other increases to the Withdrawal Benefit Base will occur on your next Account Anniversary and result in a new Annual Withdrawal Amount at that time. If an Excess Withdrawal has been taken, your available Annual Withdrawal Amount will be zero for the remainder of that Account Year. On your next Account Anniversary, a new Annual Withdrawal Amount will be calculated, based on your then current Withdrawal Benefit Base. If your Account Value has been reduced to zero immediately following an Excess Withdrawal, your Contract, including your Living Benefit, will end.

Your Lifetime Withdrawal Percentage will increase if your age at the time of step-up coincides with a higher percentage (shown in the chart above).

For further information regarding the impacts of taking your Annual Withdrawal Amount please see “Tax Issues Under the Living Benefits” and “TAX PROVISIONS.”

Please note:

 

    If the Living Benefit is elected before your Coverage Date, then you will still be assessed a fee for the Living Benefit, even though the Annual Withdrawal Amount will be zero until the Coverage Date.

 

    Your Annual Withdrawal Amount is not cumulative. This means that if you do not take the entire Annual Withdrawal Amount during an Account Year, then you cannot take more than the Annual Withdrawal Amount in the next Account Year and maintain the Living Benefit’s guarantees.

Bonus and Bonus Base

If you make no withdrawals in an Account Year during the Bonus Period, then, on each Account Anniversary during the Bonus Period, we will increase your Withdrawal Benefit Base by an amount equal to 7% of the Bonus Base (under SIR III), and 8% of the Bonus Base (under SIM and SIM Plus). The Bonus Period is a ten-year period beginning on the Issue Date and ending on your tenth Account Anniversary. If you step-up SIR III during the Bonus Period, the Bonus Period is renewed for ten years from the date of the step-up. For SIM and SIM Plus, the Bonus Period is not renewable, and will end early if any withdrawal is taken (other than the One-Time Access Withdrawal).

We use the Bonus Base to calculate the Bonus. We set the initial Bonus Base to equal the initial Purchase Payment at issue. The Bonus Base will be increased by any subsequent Purchase Payments and any step-ups. The Bonus Base will be decreased by any Early Withdrawals, Excess Withdrawals, or the One-Time Access Withdrawal.

Please note:

 

    Under SIR III:

 

    A Bonus will not be applied during your Bonus Period in any Account Year in which you take a withdrawal.

 

    Early and Excess Withdrawals will reduce the Bonus Base. (See “Impact of Withdrawals.”)

 

36


Table of Contents
    Under SIM and SIM Plus:

 

    Any withdrawal (other than the One-Time Access Withdrawal) will end your Bonus Period and eliminate your Bonus Base.

 

    A One-Time Access Withdrawal will reduce the Bonus Base. (See “Impact of Withdrawals.”)

200% Benefit Enhancement (SIM and SIM Plus only)

If no withdrawals, other than the One-Time Access Withdrawal, are taken from the Contract, then your Withdrawal Benefit Base will increase to an amount equal to the amount of the 200% Benefit Enhancement on the latest of:

 

    the 10th Account Anniversary,

 

    the Account Anniversary following your 70th birthday, or

 

    the Account Anniversary following the 70th birthday of the younger spouse, if joint-life is elected.

On this date, we will set your Withdrawal Benefit Base to equal the greater of:

 

    the current Withdrawal Benefit Base, or

 

    the 200% Benefit Enhancement.

The 200% Benefit Enhancement equals the sum of (1), (2), and (3), below:

 

  (1) 200% of the initial Purchase Payment,

 

  (2) 200% of any additional Purchase Payments made before and including the first Account Anniversary, and

 

  (3) 100% of additional Purchase Payments made after the first Account Anniversary.

If the One-Time Access Withdrawal is taken, the amount of the 200% Benefit Enhancement will be reduced in the same proportion as the amount withdrawn reduces the Account Value. The One-Time Access Withdrawal will not eliminate the 200% Benefit Enhancement.

Please note:

 

    If any withdrawal, other than the One-Time Access Withdrawal, is taken from the Contract, then you will not be eligible for the 200% Benefit Enhancement or any future Bonuses.

 

    This benefit may increase your Withdrawal Benefit Base when investment performance is neutral or negative.

 

    If, as a result of positive investment performance, your Withdrawal Benefit Base is greater than your 200% Benefit Enhancement, then you would not need or receive the 200% Benefit Enhancement because your actual performance is greater than the guarantee provided by the 200% Benefit Enhancement.

 

    Purchase Payments made after the first Account Anniversary will not provide any additional benefit to the 200% Benefit Enhancement. This is because the additional amount added to the 200% Benefit Enhancement is equal to 100% of Purchase Payments made after the first Account Anniversary. When adding Purchase Payments after the first Account Year, the same increase is made to the Withdrawal Benefit Base and, consequently, the additional Purchase Payment will not provide any greater benefit under the 200% Benefit Enhancement.

 

    The maximum Withdrawal Benefit Base permitted for SIM and SIM Plus is $10 million.

 

    If you are participating in SIR III, the 200% Benefit Enhancement is not available to you.

 

37


Table of Contents

Step-Up

The step-up feature available with the Living Benefit gives you an opportunity to grow your Withdrawal Benefit Base.

 

    On each Account Anniversary during the Bonus Period and before your Annuity Commensement Date;

 

    If your Account Value exceeds your current Withdrawal Benefit Base, adjusted for any applicable Bonus, we will automatically increase your Withdrawal Benefit Base and Bonus Base to an amount equal to your Account Value.

 

    If your Account Value is less than your current Withdrawal Benefit Base, adjusted for any applicable Bonus, you will receive the Bonus, instead of a step-up.

 

    On each Account Anniversary after the Bonus Period and before your Annuity Commencement Date, if your Account Value exceeds your current Withdrawal Benefit Base, increased by the Plus Factor, if any, we will automatically increase your Withdrawal Benefit Base to an amount equal to your Account Value.

Please note: The Lifetime Withdrawal Percentage will increase if you have crossed into another age tier at the time of the step-up (we refer to this as “step-through”). For example, if you are age 79 (in the 65-79 age tier) when you make your first withdrawal, and you are age 80 at the time of the automatic step-up of your Withdrawal Benefit Base, then your Lifetime Withdrawal Percentage will increase to the level for the 80+ age tier. (See the chart under “Lifetime Withdrawal Percentage.”)

Plus Factor (SIM Plus only)

After the Coverage Date and if you have taken a withdrawal (other than a One-Time Access Withdrawal), the Plus Factor will be initiated. On each Account Anniversary thereafter, we will automatically increase your Withdrawal Benefit Base by 2.5%, unless a step-up would result in a greater Withdrawal Benefit Base.

Please note:

 

    A 2.5% Plus Factor increase could prevent a step-up to a higher Lifetime Withdrawal Percentage (referred to as a step-through).

 

    If you take an Excess Withdrawal in any Account Year, you will forfeit the Plus Factor for that Account Year.

 

    If your Account Value is reduced to zero immediately following an Excess Withdrawal, then no Annual Withdrawal Amount will be available. The Contract, including your Living Benefit and the Plus Factor, will end.

 

    If your Account Value is reduced to zero for any reason, other than immediately following an Excess Withdrawal (or One-Time Access Withdrawal), then the Contract, including your Living Benefit, will end, except that payments of the Annual Withdrawal Amount, increased by the Plus Factor if applicable, will continue to be paid to the Participant for the rest of his/her life.

 

    If you are participating in SIR III or SIM, the Plus Factor is not available to you.

Impact of Withdrawals

Starting on your Coverage Date and continuing to your Annuity Commencement Date, you may take partial withdrawals up to your Annual Withdrawal Amount each Account Year without reducing your Withdrawal Benefit Base or Bonus Base. These withdrawals will, however, reduce your Account Value by the amount of the withdrawal (and, consequently, the amount of your death benefit proportionately). In addition, these withdrawals are subject to withdrawal charges to the extent that they exceed the greatest of: (i) the free withdrawal amount permitted under your Contract (see “Free Withdrawal Amount”); (ii) your “yearly RMD amount” (subject to conditions discussed in “Tax Issues Under Living Benefits,”); and (iii) your Annual Withdrawal Amount.

 

38


Table of Contents

Early Withdrawals

Withdrawals taken before your Coverage Date, referred to as “Early Withdrawals,” will reduce your Withdrawal Benefit Base and any Bonus Base according to the following formulas.

 

Your New Withdrawal Benefit Base

     =        WBB x        (             AV - WD              )  
           AV  
 

Your New Bonus Base

     =        BB x        (             AV - WD              )  
           AV  

 

Where:  
  WBB   =    your Withdrawal Benefit Base immediately before the Early Withdrawal.
  BB   =    your Bonus Base immediately before the Early Withdrawal.
  WD   =    the amount of the Early Withdrawal.
  AV   =    your Account Value immediately before the Early Withdrawal.

Under SIM and SIM Plus, your first withdrawal, if taken before the Coverage Date, will be deemed the One-Time Access Withdrawal. (See “One-Time Access Withdrawal.”) For Early Withdrawals, the Withdrawal Benefit Base and the Bonus Base are both reduced proportionally by the full amount of the withdrawal.

Excess Withdrawals

After the Coverage Date, any partial withdrawal that, when taken alone or in combination with all other withdrawals taken in the same Account Year, exceeds the Annual Withdrawal Amount is referred to as an “Excess Withdrawal.” An Excess Withdrawal will reduce your Withdrawal Benefit Base and any Bonus Base according to the following formulas.

 

Your New Withdrawal Benefit Base

     =        WBB x        (             AV - WD              )  
           AV - AWA  
 

Your New Bonus Base

     =        BB x        (             AV - WD              )  
           AV - AWA  

 

Where:  
  WBB   =    your Withdrawal Benefit Base immediately before the Excess Withdrawal.
  BB   =    your Bonus Base immediately before the Excess Withdrawal.
  WD   =    the amount of the Excess Withdrawal.
  AV   =    your Account Value immediately before the Excess Withdrawal.
  AWA   =    your Annual Withdrawal Amount minus any prior partial withdrawals taken during the current Account Year.

If you take an Excess Withdrawal, the Withdrawal Benefit Base and the Bonus Base are both reduced proportionally by the amount of the withdrawal in excess of the Annual Withdrawal Amount.

One-Time Access Withdrawal (SIM and SIM Plus only)

You may take your first withdrawal as the One-Time Access Withdrawal. Before the Coverage Date, your first withdrawal will automatically be your One-Time Access Withdrawal. After your Coverage Date, when you make your first withdrawal, you have the option of electing to use the One-Time Access Withdrawal.

 

39


Table of Contents

The One-Time Access Withdrawal differs from other withdrawals in that:

 

    It will not end the 200% Benefit Enhancement, but will reduce the eligible amount based on the following formula:.

 

Your new 200% Benefit Enhancement

     =        BE x        (             AV - WD              )  
           AV  

 

Where:    
  BE   =    the 200% Benefit Enhancement immediately before the One-Time Access Withdrawal.
  WD   =    the total amount of the One-Time Access Withdrawal.
  AV   =    the Account Value immediately before the One-Time Access Withdrawal.

 

    It will reduce the Withdrawal Benefit Base and Bonus Base in the same manner as an Early Withdrawal. (See “Early Withdrawals.”)

 

    If taken during the Bonus Period, then it will cause the Bonus for that Account Year to be forfeited, but will not end the Bonus Period.

 

    If taken after the Coverage Date, then it will not lock in the Lifetime Withdrawal Percentage used to calculate the Annual Withdrawal Amount or initiate the Plus Factor for SIM Plus.

If you take a withdrawal after the Coverage Date and do not elect to use the One-Time Access Withdrawal then:

 

    we will lock in the Lifetime Withdrawal Percentage;

 

    you may begin to take your Annual Withdrawal Amount;

 

    you will be eligible to receive any applicable Plus Factors under SIM Plus;

 

    you will forfeit the One-Time Access Withdrawal benefit;

 

    the Bonus Period ends; and

 

    you will forfeit the 200% Benefit Enhancement.

If you are participating in SIR III, then the One-Time Access Withdrawal is not available to you.

Please Note: In regard to Early and Excess Withdrawals and the One-Time Access Withdrawal:

 

    The above calculations show proportionate reductions. Generally speaking:

 

    If your Account Value is greater than your Withdrawal Benefit Base, the reduction to your Withdrawal Benefit Base will be less than the amount withdrawn.

 

    If your Account Value is less than your Withdrawal Benefit Base, the reduction to your Withdrawal Benefit Base will be more than the amount withdrawn.

 

    Subsequent withdrawals taken after the One-Time Access Withdrawal will be treated as described in “Annual Withdrawal Amount,” “Early Withdrawals,” and “Excess Withdrawals.

 

    A withdrawal that does not exceed the Annual Withdrawal Amount may nevertheless affect the Bonus Period and step-ups. If you elect SIM or SIM Plus, then any withdrawal, except the One-Time Access Withdrawal, will result in the forfeiture of the 200% Benefit Enhancement and end the Bonus Period. Under SIM Plus, you will forfeit the Plus Factor for that Account Year if you take an Excess Withdrawal.

 

    In addition, these withdrawals are subject to withdrawal charges if they occur before the fourth Account Anniversary and to the extent they exceed the greatest of:

 

    the free withdrawal amount permitted under your Contract;

 

    your yearly RMD amount for your Contract; and

 

40


Table of Contents
    your Annual Withdrawal Amount.

 

    Early Withdrawals, Excess Withdrawals, and the One-Time Access Withdrawal could severely reduce, and even terminate, your Living Benefit, and could reduce your Account Value to zero, thereby terminating your Contract without value.

 

    In addition to reducing your Living Benefit, any withdrawal taken before you reach age 59 12 could have adverse state and federal tax liabilities. You should consult a qualified tax professional for more information.

 

    We do not monitor for Excess Withdrawals. Accordingly, if you take regular or scheduled withdrawals, you should carefully monitor your withdrawals to be certain they are not in excess of your Annual Withdrawal Amount.

 

    The One-Time Access Withdrawal is only available at the time of your first partial withdrawal request and cannot be used in connection with any systematic withdrawal program available under your Contract.

 

    The One-Time Access Withdrawal is not available for a withdrawal made as part of an exchange under Section 1035 of the Internal Revenue Code (“Code”) or as part of a transfer or rollover to an eligible retirement plan offered by another insurance company.

Costs of Living Benefits

If you select a Living Benefit, then we will deduct a fee from your Account Value on the last valuation day of each Account Quarter. The fee is a percentage of your Withdrawal Benefit Base and differs for single-life and joint-life coverage. The percentage rate may increase or decrease over time, but will not exceed the Maximum Annual Rates shown in the table below. If we change the rate, then you may elect to cancel your Living Benefit and no longer pay the fee.

 

     Single-Life      Joint-Life  
     Current
Quarterly
Rate
     Current
Annual
Rate
     Maximum
Quarterly
Rate
     Maximum
Annual
Rate
     Current
Quarterly
Rate
     Current
Annual
Rate
     Maximum
Quarterly
Rate
     Maximum
Annual
Rate
 

SIR III

     0.2750%        1.10%        0.4375%        1.75%        0.3250%        1.30%        0.4875%        1.95%  

SIM

     0.2750%        1.10%        0.4375%        1.75%        0.3250%        1.30%        0.4875%        1.95%  

SIM Plus

     0.3125%        1.25%        0.4375%        1.75%        0.3625%        1.45%        0.4875%        1.95%  

Please note: Because the fee for the benefit is a percentage of your Withdrawal Benefit Base:

 

    Your total annual fee is the sum of four quarterly fees and could be a much higher percentage of your Account Value than of your Withdrawal Benefit Base. The maximum annual fee is the maximum annual rate multiplied by the highest quarterly Withdrawal Benefit Base during that Account Year.

 

    Your fee will increase as your Withdrawal Benefit Base increases (although the rate used to calculate the fee may remain the same).

Cancellation of Living Benefits

Should you decide that the Living Benefit is no longer appropriate for you, you may cancel it at any time.

We will terminate a Living Benefit upon the earliest of the following:

 

    receipt, in Good Order, at our Service Address, of your written request to cancel the Living Benefit;

 

    change of ownership of a Contract, unless you have received our prior approval to change the ownership;

 

    death of a Participant (with single-life coverage);

 

    death of a Participant with joint-life coverage, if the spouses on the Issue Date are no longer spouses or no longer sole primary beneficiaries;

 

    annuitization;

 

41


Table of Contents
    termination/full surrender of the Contract;

 

    the Withdrawal Benefit Base is reduced to zero as a result of Early or Excess Withdrawals, or the One-Time Access Withdrawal (for SIM and SIM Plus only);

 

    if the Account Value is reduced to zero, prior to the Coverage Date, for any reason;

 

    any investment in or transfer to a Fund that is not a Designated Fund; or

 

    any investment in or transfer that is outside the allocation ranges for the Build Your Own Portfolio model.

Upon termination, all benefits and fees associated with a Living Benefit will cease. Once terminated, your Living Benefit cannot be reinstated.

Death of Participant - Single-Life Coverage

If you selected single-life coverage, then the Living Benefit ends on the death of any Participant and the Beneficiary may elect to exercise any of the available options under the Death Benefit provisions of the Contract. If your surviving spouse is the sole primary Beneficiary, he or she may elect to continue the Contract, but the Living Benefit will terminate and no optional living benefit will be available to your surviving spouse.

Please note:

 

    Single-life coverage may be inappropriate on a co-owned Contract because the Living Benefit will end on the death of any Participant.

 

    Beneficiaries who are not spouses cannot continue the Contract (see “Spousal Continuance” under “DEATH BENEFIT”) or any Living Benefit under the Contract. Co-owners who are not spouses should, therefore, discuss with their financial adviser whether a Living Benefit is appropriate for them. Also, if you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

Death of Participant - Joint-Life Coverage

If the surviving spouse on the Death Benefit Date was not the spouse of a Participant on the original Contract’s Issue Date, then this section does not apply, even if joint-life coverage was elected. In such case, if a Participant dies while participating in a Living Benefit, the provisions of the section titled “Death of Participant - Single-Life Coverage” will apply.

If you purchased joint-life coverage and one of the Participants dies, then the surviving spouse, as the sole primary beneficiary, can elect to continue the Contract and all currently-held benefits will continue to the surviving spouse. In such case, the Account Value will be equal to the Death Benefit. If you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

Alternatively, the surviving spouse may elect any available option under the death benefit provisions of the Contract. In such case, the Contract, including any applicable Living Benefit, will end.

Annuitization Under the Living Benefits

If your Account Value is greater than zero on your Maximum Annuity Commencement Date, then you must elect to:

 

    surrender your Contract and receive your Surrender Value,

 

    annuitize your Account Value under one of the then currently available Annuity Options, or

 

    annuitize your remaining Account Value as a single-life annuity (or a joint-life annuity, if joint-life coverage was elected on the Issue Date and is still eligible) with an annualized annuity payment of not less than your then current Annual Withdrawal Amount increased by the Plus Factor, if applicable. If you make no election, we will default your choice to this option.

 

42


Table of Contents

If you elect to annuitize prior to your Maximum Annuity Commencement Date, then your Contract and any Living Benefit will end.

Tax Issues Under the Living Benefits

Certain state and federal tax provisions may be important to you in connection with a living benefit. If your Contract is a Non-Qualified Contract, it is possible that the election of optional living benefits, such as the Living Benefits, might increase the taxable portion of any withdrawal you make from the Contract. It is not clear whether withdrawals after the Coverage Date while the Contract value is greater than zero will be taxed as withdrawals or as annuity payments. This is significant for Non-Qualified Contracts because withdrawals are taxed less favorably than are annuity payments. In view of this uncertainty, we intend to adopt a conservative approach and treat such payments as withdrawals for tax purposes. We intend to treat payments pursuant to a Living Benefit after the Contract value becomes zero as annuity payments for tax purposes.

You may not elect a Living Benefit with an inherited Non-Qualified Contract or beneficiary IRA Contract.

If your Contract is a Qualified Contract, then the retirement plan governing that Qualified Contract may be subject to certain required minimum distribution (RMD) provisions imposed by the Internal Revenue Code (the “Code”) and Internal Revenue Service (“IRS”) regulations (collectively, the “Federal Tax Laws”). These RMD provisions require that an amount be distributed from the retirement plan each year, beginning generally in the calendar year in which you attain age 70 12. Your failure to withdraw your yearly RMD amount from your retirement plan could result in adverse tax treatment. Because for certain retirement plans we do not know what assets are held by the plan, we have assumed for all plans that the Qualified Contract (i.e., your Contract) is the only asset, and we determine a yearly RMD amount taking into account only your Contract (“Yearly RMD Amount”).

When you elect to participate in a Living Benefit, we will inform you that you may withdraw amounts up to your Yearly RMD Amount each year without reducing your Withdrawal Benefit Base. To assist you in complying with the RMD requirements, in January of each year, we will notify you of your calculated Yearly RMD Amount and inform you that you may withdraw amounts up to your Yearly RMD Amount each Account Year without reducing your Withdrawal Benefit Base. Please note: For SIM and SIM Plus, if you withdraw your yearly RMD amount, that withdrawal will end the Bonus Period and the 200% Benefit Enhancement.

To the extent that the Yearly RMD Amount attributable to your Contract exceeds the Annual Withdrawal Amount permitted each year under your Living Benefit, we currently are waiving withdrawal provisions as follows. If you withdraw all or a portion of your Qualified Contract’s Yearly RMD Amount from the Contract while participating in a Living Benefit, then we will reduce your Account Value dollar-for-dollar by the amount of the withdrawal. In addition, for that year only, your Annual Withdrawal Amount under the Living Benefit will be reduced, dollar-for-dollar, by the amount of the withdrawal. We will not, however, penalize you if the current Federal Tax Laws require you to withdraw from your Contract an amount greater than your Annual Withdrawal Amount. In other words, we will not reduce your Annual Withdrawal Amount for future years (or your Withdrawal Benefit Base or Bonus Base), if a Yearly RMD Amount exceeds your Annual Withdrawal Amount, provided that:

 

    you withdraw your (Qualified) Contract’s first Yearly RMD Amount in the calendar year you attain age 70 12, rather than postponing the withdrawal of that amount until the first quarter of the next calendar year, and

 

    you do not make any withdrawal from your (Qualified) Contract that would result in your receiving, in any Account Year, more than one calendar year’s Yearly RMD Amount.

Currently, any withdrawal in excess of the Annual Withdrawal Amount that is taken to satisfy the Yearly RMD Amounts will not be treated as an Excess Withdrawal. However, if there is any material change to the current Code or IRS Rules governing the timing or determination of required minimum distribution amounts, then the Company reserves the right to treat any withdrawal greater than the Annual Withdrawal Amount as an Excess Withdrawal which may significantly reduce the Withdrawal Benefit Base.

For a further discussion of some of these provisions, please refer to “Impact of Optional Death Benefit and Optional Living Benefits” under “TAX PROVISIONS.”

 

43


Table of Contents

DESIGNATED FUNDS

To participate in a Living Benefit, all of your Account Value must be invested only in Designated Funds at all times during the term of your optional living benefit.

For Contracts participating in SIM or SIM Plus, the only Funds, dollar-cost averaging programs, and asset allocation models that currently qualify as Designated Funds are as follows:

 

Asset Allocation Model

  

Funds

Build Your Own Portfolio   

MFS® Conservative Allocation Portfolio, Service Class

  

MFS® Global Tactical Allocation Portfolio,
Service Class

Dollar-Cost Averaging Program Options

  
6-Month DCA Period   

12-Month DCA Period

  

For Contracts participating in SIR III, the only Funds, dollar-cost averaging program options, and asset allocation models that currently qualify as Designated Funds are as follows:

 

Asset Allocation Models

  

Funds

Build Your Own Portfolio   

AB Dynamic Asset Allocation Portfolio, Class B

Blended Model   

MFS® Conservative Allocation Portfolio, Service Class

  

MFS® Global Tactical Allocation Portfolio,
Service Class

Dollar-Cost Averaging Program Options

  

MFS® Moderate Allocation Portfolio, Service Class

6-Month DCA Period   

PIMCO All Asset Portfolio, Advisor Class

12-Month DCA Period   

PIMCO Global Multi-Asset Managed Allocation Portfolio, Advisor Class

  

Putnam VT Absolute Return 500 Fund, Class IB

One of the asset allocation models that qualifies as a Designated Fund is the portfolio model that applies to our “build your own portfolio” program. That portfolio model and the “build your own portfolio” program are described in “BUILD YOUR OWN PORTFOLIO” and in “APPENDIX E - BUILD YOUR OWN PORTFOLIO.”

If you elected to participate in Income Riser III (“SIR III”), Income Maximizer (“SIM”), or Income Maximizer Plus (“SIM Plus”) and are invested in more than one Designated Fund, we will automatically transfer assets among your Designated Funds to maintain the percentage allocation you selected. We will make these transfers on a quarterly basis.

We reserve the right to declare that a particular Fund no longer qualifies as a Designated Fund. Written notice will be provided to Contract Owners whenever a fund is no longer considered to be a Designated Fund. If you are invested in a Designated Fund at the time we declare the Fund to no longer be a Designated Fund, your Account Value can remain in that Fund without canceling your participation in a Living Benefit. However, any transfers or future Purchase Payments may only be allocated to a Fund that is declared by us to be a Designated Fund at the time of the transaction. If you are invested in a Fund that has been declared by us to no longer be a Designated Fund, you must first transfer your Account Value from that Fund into one or more of the current Designated Fund(s) if you want to make subsequent Purchase Payments or any additional transfers. (Note that this restriction does not apply to automatic portfolio rebalancing. Likewise, if you are participating in a DCA program and one of the funds receiving transfers under the DCA program is declared no longer to be a Designated Fund, then your Account Value can remain invested in that Fund until the end of your DCA Period. However, before you make any subsequent Purchase Payments, you must first transfer all your Account Value from that Fund into one or more of the current Designated Funds and provide us with new allocation instructions for your DCA program.) We also reserve the right to close Funds only to

 

44


Table of Contents

new Contracts. We will, however, revise the prospectus to give notice to prospective investors of the closing of any Fund. If a Designated Fund is closed only to new Contracts, any current Account Value may remain in that Fund and future transfers and Purchase Payments to that Fund are permissible, as long as the Fund is still declared by us to be a Designated Fund.

Note that on SIR III, SIM, and SIM Plus, we have reserved the right to allow step-ups only if your Account Value is invested in a Fund that has been declared by us to be a Designated Fund. In such case, if you are invested in a Fund that has been declared by us to no longer be a Designated Fund, you will have to transfer into a current Designated Fund before a step-up can occur. If you decide not to transfer into a current Designated Fund and forgo step-up, then your Living Benefit will continue with all of the benefits except for step-up.

BUILD YOUR OWN PORTFOLIO

Among the choices of Designated Funds is a selection of funds (“portfolio model”) that you design yourself using certain broad guidelines that we provide. To “build your own portfolio,” you pick funds from the asset classes available at that time. Altogether you may not choose more than 18 funds for your portfolio model. The amount you may invest in each asset class is determined by a percentage range that we provide for each asset class. The sum of the percentages you invest in the asset classes altogether must total 100%. A chart showing the Funds available in each asset class and the percentage range assigned to each asset class is included in Appendix E.

You may transfer funds within the asset classes as long as your allocations remain within the percentage ranges we have established, and you adhere to the transfer provisions of your Contract. (See “Transfer Privilege,” “Short-Term Trading,” and “Funds’ Trading Policies.”) Withdrawals out of your portfolio model will be taken pro-rata from each of your selected Funds. Any additional Purchase Payments will be allocated proportionally to your current Fund selection. At any time you can change your Fund selection by providing new allocation instructions. Your new instructions will change your existing allocations accordingly. Your portfolio will be rebalanced quarterly to maintain your percentage allocations in line with the performance of the Funds over the prior quarter.

Under the terms of the Living Benefits, however, there are certain limits on the times when you can make additional Purchase Payments. For SIR III, you cannot make Purchase Payments after your first Account Anniversary. For SIM and SIM Plus, you may make additional Purchase Payments at anytime. However, Purchase Payments made after the first Account Anniversary, will be limited to $50,000 during any Account Year, without our prior approval. We reserve the right not to accept additional Purchase Payments under SIM and SIM Plus.

If at any time, a fund is closed to new business, no new payments or transfers into the fund will be permitted. However, portfolio rebalancing of the fund will continue. To make a payment into your portfolio model after a fund within the model has been closed, you must redesign your portfolio model without the closed fund. Your entire Account Value will then be reallocated to your new portfolio model. Likewise, if you are participating in a DCA program and one of the Funds in this portfolio model receiving transfers under the DCA program is declared to no longer be part of the portfolio model, then the program will run through to completion. However, before you make any subsequent Purchase Payments, you must first either (a) reallocate your total Account Value among funds that comply with the current Build Your Own Portfolio categories or (b) transfer your total Account Value to Designated Funds other than the Build Your Own Portfolio model. You must also provide us with new allocation instructions for your DCA program.

DEATH BENEFIT

If the Covered Person dies during the Accumulation Phase, we may pay a death benefit to the designated Beneficiary(ies), using the payment method elected (a single cash payment or one of our Annuity Options). If the Beneficiary is not living on the date of death of the Covered Person, we will pay the death benefit to the surviving Participant, if any, or, if there is no Participant, in one sum to your estate. We do not pay a death benefit if the Covered Person dies during the Income Phase. However, the Beneficiary will receive any annuity payments provided under an Annuity Option that is in effect. If the Contract names more than one Covered Person, we will pay the death benefit upon the first death of such Covered Persons.

 

45


Table of Contents

The death benefit proceeds will remain invested in the Sub-Accounts in accordance with the allocations made by the Contract Owner until the Beneficiary has provided us with Due Proof of Death in Good Order. Once we have received Due Proof of Death, then investments in the Variable Account may be reallocated in accordance with the Beneficiary’s instructions.

Amount of Death Benefit

To calculate the amount of the death benefit, we use a “Death Benefit Date.” The Death Benefit Date is the date we receive Due Proof of Death of the Covered Person in an acceptable form, if you have elected a death benefit payment method before the death of the Covered Person and it remains in effect. Otherwise, the Death Benefit Date is the later of the date we receive Due Proof of Death or the date we receive the Beneficiary’s election of either payment method or, if the Beneficiary is your spouse, Contract continuation. If we do not receive the Beneficiary’s election within 60 days after we receive Due Proof of Death, we reserve the right to provide a lump sum to your Beneficiary.

The amount of the death benefit is determined as of the Death Benefit Date.

The Basic Death Benefit

The basic death benefit will be the greater of the following amounts:

 

  (1) your Account Value on the Death Benefit Date; and

 

  (2) your total Adjusted Purchase Payments. (See “Calculating the Death Benefit.”)

Adjusted Purchase Payments initially equal the initial Purchase Payment.

Each time there is an additional Purchase Payment then:

 

Your new Adjusted Purchase Payments    =    APP + PP  

 

Where:       
  APP   =    Your Adjusted Purchase Payments immediately prior to the additional Purchase Payment.
  PP   =    The amount of the additional Purchase Payment.

Each time there is a withdrawal then:

 

Your new Adjusted Purchase Payments

     =        APP x             (AV - WD)        
        AV

 

Where:       
  APP   =    Your Adjusted Purchase Payments immediately prior to the withdrawal.
  WD   =    The amount of the withdrawal.
  AV   =    Your Account Value immediately prior to the withdrawal.

When the Account Value is less than the Adjusted Purchase Payments, a withdrawal may cause the basic death benefit to decrease by more than the amount of the withdrawal.

Optional Death Benefit

You may enhance the “basic death benefit” by electing the optional death benefit known as the Maximum Anniversary Account Value (“MAV”). You must make your election on or before the Issue Date. You will pay a charge for the optional death benefit. (For a description of the charge, see “Charges for Optional Benefits.”) The optional death benefit is available only if you are younger than age 75 on the Open Date. The optional death benefit election may not be changed after the Contract’s Issue Date. The optional death benefit will be adjusted for all partial withdrawals as described in this Prospectus under the heading “Calculating the Death Benefit.”

 

46


Table of Contents

If your Contract is a Qualified Contract, required minimum distributions under the Internal Revenue Code may affect the value of this optional death benefit to you. Please refer to “Impact of Optional Death Benefit and Optional Living Benefits” under “TAX PROVISIONS” for more information regarding tax issues that you should consider before electing this optional benefit.

Under MAV, the death benefit will be the greater of:

 

    the amount payable under the basic death benefit above, or

 

    your highest Account Value on any Account Anniversary before the Covered Person’s 81st birthday, adjusted for any subsequent Purchase Payments and partial withdrawals made between that Account Anniversary and the Death Benefit Date.

In determining the highest Account Value, on the second and each subsequent Account Anniversary, the current Account Value is compared to the previous highest Account Value, adjusted for any Purchase Payments and partial withdrawals made during the Account Year ending on that Account Anniversary. If the current Account Value exceeds the adjusted highest Account Value, the current Account Value will become the new highest Anniversary Account Value.

Spousal Continuance

Under an individually-owned Contract, if you are the Covered Person and your spouse is the sole Beneficiary, upon your death, your spouse may elect to continue the Contract by becoming the new Participant and new Covered Person, rather than receive the death benefit amount. Under a co-owned Contract, if you and your spouse are the Covered Persons and sole Beneficiaries, then upon the death of either you or your spouse, the surviving spouse may continue the Contract as the sole Participant and sole Covered Person. In either case, we will not pay a death benefit, but the Contract’s Account Value will be set to equal the death benefit amount. (See “The Basic Death Benefit” or, if applicable, the “Optional Death Benefit.”) If you are participating in a Living Benefit and you have joint-life coverage, then your surviving spouse may continue the Contract and the Living Benefit. If you are participating in a Living Benefit and you have single-life coverage, then your surviving spouse can continue the Contract, but the Living Benefit will terminate and no optional living benefit will be available to your surviving spouse. (See “Death of Participant - Single-Life Coverage.”)

All Contract provisions, including, if elected, the optional death benefit (subject to the optional death benefit age restriction), will continue as if your surviving spouse had purchased the Contract on the Death Benefit Date with a deposit equal to the death benefit amount. For purposes of calculating death benefits and expenses from that date forward, your surviving spouse’s age on the original effective date of the Contract will be used. Upon surrender or annuitization, this increased amount will not be treated as premium, but will be treated as income. If you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

Calculating the Death Benefit

In calculating the death benefit amount payable under option (2) of “The Basic Death Benefit” or the optional death benefit, each partial withdrawal will reduce the death benefit amount to an amount equal to the death benefit amount immediately before the withdrawal multiplied by the ratio of the Account Value immediately after the withdrawal to the Account Value immediately before the withdrawal. (See “The Basic Death Benefit.”) A withdrawal may cause the basic death benefit to decrease by more than the amount of the withdrawal.

Rather than receiving the death benefit, the Beneficiary may elect to annuitize, to defer annuitization, or to continue the Contract. In such case, if the death benefit amount payable under the Contract is greater than your Account Value, we will increase the Account Value to equal the death benefit amount. Any such increase will be allocated to the Sub-Accounts in proportion to your Account Value in those Sub-Accounts on the Death Benefit Date. Also, any portion of this new Account Value attributed to an existing DCA Period will be allocated to your selected Sub-Accounts.

 

47


Table of Contents

Method of Paying Death Benefit

The death benefit may be paid in a single cash payment or as an annuity (either fixed, variable or a combination), under one or more of our Annuity Options. We describe the Annuity Options in this Prospectus under “THE INCOME PHASE - ANNUITY PROVISIONS.”

During the Accumulation Phase, you may elect the method of payment for the death benefit. These elections are made by sending us, at our Service Address, a completed election form, which we will provide. If no such election is in effect on the date of your death, the Beneficiary may elect either a single cash payment or an annuity. If the Beneficiary is your surviving spouse, the Beneficiary may elect to continue the Contract. This election is made by sending us written notice in a form acceptable to us. If we do not receive the Beneficiary’s election within 60 days after we receive Due Proof of Death, the Beneficiary shall be deemed to have elected to defer receipt of payment under any death benefit option until a written election is submitted to the Company or a distribution is required by law. We can defer payment of the death benefit to the extent permitted under the Investment Company Act of 1940. (See “Payment of Death Benefit.”)

If we pay the death benefit in the form of an Annuity Option, the Beneficiary becomes the Annuitant/Payee under the terms of that Annuity Option.

Non-Qualified Contracts

If your Contract is a Non-Qualified Contract, special distribution rules apply to the payment of the death benefit. The amount of the death benefit must be distributed either (1) as a lump sum within 5 years after your death, or (2) if in the form of an annuity, over a period not greater than the life or expected life of the “designated beneficiary” within the meaning of Section 72(s) of the Internal Revenue Code, with payments beginning no later than one year after your death.

The person you have named as Beneficiary under your Contract, if any, will be the “designated beneficiary.” If the named Beneficiary is not living and no contingent beneficiary has been named, the surviving Participant, if any, or the estate of the deceased Participant automatically becomes the designated beneficiary.

If the designated beneficiary is your surviving spouse, your spouse may continue the Contract in his or her own name as Participant. To make this election, your spouse must give us written notification within 60 days after we receive Due Proof of Death. The special distribution rules will then apply on the death of your spouse. To understand what happens when your spouse continues the Contract, see “Spousal Continuance.” If you are in a same-sex marriage, see “Definition of Spouse Under Federal Law” under “TAX PROVISIONS.”

During the Income Phase, if the Annuitant dies, the remaining value of the Annuity Option in place must be distributed at least as rapidly as the method of distribution under that option.

If the Participant is not a natural person, these distribution rules apply upon the death or removal of any Annuitant.

Payments made in contravention of these special rules would adversely affect the treatment of the Contracts as annuity contracts under the Internal Revenue Code. Neither you nor the Beneficiary may exercise rights that would have that effect.

Selection and Change of Beneficiary

You select your Beneficiary in your Application. You may change your Beneficiary at any time by sending us written notice on our required form, unless you previously made an irrevocable Beneficiary designation. A new Beneficiary designation is not effective until we record the change.

Every state has unclaimed property laws which generally declare annuity contracts to be abandoned after a period of inactivity of three to five years from the contract’s Annuity Commencement Date or date the death benefit is due and payable. For example, if the payment of a death benefit has been triggered, but, if after a thorough search, we are still

 

48


Table of Contents

unable to locate your Beneficiary, or your Beneficiary does not come forward to claim the death benefit in a timely manner, the death benefit will be paid to the abandoned property division or unclaimed property office of the state in which you or your Beneficiary last resided, as shown on our books and records, or to our state of domicile. This “escheatment” is revocable, however, and the state is obligated to pay the death benefit if your Beneficiary steps forward to claim it with the proper documentation. To prevent such escheatment, it is important that you update your Beneficiary designations, including full names and complete addresses, if and as they change.

Payment of Death Benefit

Payment of the death benefit in cash will be made within seven days of the Death Benefit Date, except if we are permitted to defer payment in accordance with the Investment Company Act of 1940. If an Annuity Option is elected, the Annuity Commencement Date will be the first day of the second calendar month following the Death Benefit Date, and your Account will remain in effect until the Annuity Commencement Date.

THE INCOME PHASE - ANNUITY PROVISIONS

During the Income Phase, we make regular monthly annuity payments to the Annuitant.

The Income Phase of your Contract begins with the Annuity Commencement Date. On that date, we apply your Account Value, adjusted as described under the Annuity Option you have selected, and we make the first annuity payment.

Once the Income Phase begins, no lump sum settlement option or cash withdrawals are permitted, except pursuant to Annuity Option D, Monthly Payments for a Specified Period Certain, as described under “Annuity Options,” and you cannot change the Annuity Option selected. (Also, a Beneficiary receiving payments after the Annuitant’s death under Option B, Life Annuity with 60, 120, 180 or 240 Monthly Payments Certain, may elect to receive the discounted value of the remaining payments in a single sum, as discussed under “Annuity Options.”) You may request a full withdrawal before the Annuity Commencement Date, which will be subject to all charges applicable on withdrawals. (See “WITHDRAWALS AND WITHDRAWAL CHARGES.”)

Selection of Annuitant(s)

You select the Annuitant in your Application. The Annuitant is the person who receives annuity payments during the Income Phase and on whose life these payments are based. In your Contract, the Annuity Options refer to the Annuitant as the “Payee.” If you name someone other than yourself as Annuitant and the Annuitant dies before the Income Phase, you become the Annuitant.

When an Annuity Option has been selected as the method of paying the death benefit, the Beneficiary is the Payee of the annuity payments.

Selection of the Annuity Commencement Date

You select the Annuity Commencement Date in your Application. The following restrictions apply to the date you may select:

 

    The earliest possible Annuity Commencement Date is the first day of the second month following your Issue Date.

 

    The latest possible Annuity Commencement Date is the first day of the month following the Annuitant’s 95th birthday (“Maximum Annuity Commencement Date”). If there is a Co-Annuitant, the Annuity Commencement Date applies to the younger of the Annuitant and Co-Annuitant.

 

    The Annuity Commencement Date must always be the first day of a calendar month.

 

49


Table of Contents

You may change the Annuity Commencement Date by sending us written notice, in a form acceptable to us, with the following additional limitations:

 

    We must receive your notice, in Good Order, at least 30 days before the current Annuity Commencement Date.

 

    The new Annuity Commencement Date must be at least 30 days after we receive the notice.

There may be other restrictions on your selection of the Annuity Commencement Date imposed by your retirement plan or applicable law. In most situations, current law requires that for a Qualified Contract, certain minimum distributions must commence no later than April 1 following the year the Annuitant reaches age 70 12 (or, for Qualified Contracts other than IRAs, no later than April 1 following the year the Annuitant retires, if later than the year the Annuitant reaches age 70 12).

Annuity Options

We offer the following Annuity Options for payments during the Income Phase. Each Annuity Option may be selected for a Variable Annuity, a Fixed Annuity, or a combination of both. We may also agree to other settlement options, at our discretion.

Annuity Option A - Life Annuity

We provide monthly payments during the lifetime of the Annuitant. Annuity payments stop when the Annuitant dies. There is no provision for continuation of any payments to a Beneficiary. Note that if the Annuitant dies prior to the end of the first month after the Annuity Commencement Date, only one annuity payment will be made.

Annuity Option B - Life Annuity with 60, 120, 180 or 240 Monthly Payments Certain

We make monthly payments during the lifetime of the Annuitant. In addition, we guarantee that the Beneficiary will receive monthly payments for the remainder of the period certain, if the Annuitant dies during that period. The election of a longer period results in smaller monthly payments. If no Beneficiary is designated, we pay the discounted value of the remaining payments in one sum to the Annuitant’s estate. The Beneficiary may also elect to receive the discounted value of the remaining payments in one sum. The discount rate for a Variable Annuity will be the assumed interest rate of 3%; the discount rate for a Fixed Annuity will be based on the interest rate we used to determine the amount of each payment.

Annuity Option C - Joint and Survivor Annuity

We make monthly payments during the lifetime of the Annuitant and another person you designate and during the lifetime of the survivor of the two. We stop making payments when the last survivor dies. There is no provision for continuance of any payments to a Beneficiary.

Annuity Option D - Monthly Payments for a Specified Period Certain

We make monthly payments for a specified period of time from 5 to 30 years, as you elect. The longer the period you elect, the smaller your monthly payments will be. If payments under this option are paid on a variable annuity basis, the Annuitant may elect to receive, in one sum, at any time, some or all of the discounted value of the remaining payments, less any applicable withdrawal charge; the discount rate for this purpose will be the assumed interest rate of 3%. If the Annuitant dies during the period selected, the remaining income payments are made as described above for the payments to a Beneficiary under Annuity Option B. The election of this Annuity Option may result in the imposition of a penalty tax. The 5, 6, 7, 8, and 9-year period certain options are not available during your first four Account Years unless (a) you or your Beneficiary are selecting this Annuity Option to be used as the method of payment for the death benefit and (b) your Beneficiary’s life expectancy on the date of the first payment exceeds the selected period.

 

50


Table of Contents

Selection of Annuity Option

You select one or more of the Annuity Options, which you may change during the Accumulation Phase, as long as we receive your selection or change in writing at least 30 days before the Annuity Commencement Date. If we have not received your written selection on the 30th day before the Annuity Commencement Date, you will receive Annuity Option B, for a life annuity with 120 monthly payments certain, except as otherwise provided under your applicable Living Benefit.

You must specify the proportion of your Adjusted Account Value you wish to provide a Variable Annuity or a Fixed Annuity. Under a Variable Annuity, the dollar amount of payments will vary, while under a Fixed Annuity, the dollar amount of payments will remain the same. You may allocate your Adjusted Account Value applied to a Variable Annuity among the Sub-Accounts, or we will use your existing allocations. If, however, a portion of your Account Value was allocated to a DCA Period at the time of annuitization, that portion will be exchanged for Annuity Units and allocated among the Sub-Accounts you select at annuitization or, if you make no such selection, then in proportion to the Sub-Accounts you were invested in prior to annuitization.

There may be additional limitations on the options you may elect under your particular retirement plan or applicable law.

Remember that the Annuity Option may not be changed once annuity payments begin.

Amount of Annuity Payments

Adjusted Account Value

The Adjusted Account Value is the amount we apply to provide a Variable Annuity and/or a Fixed Annuity. We calculate Adjusted Account Value by taking your Account Value on the Business Day just before the Annuity Commencement Date and making the following adjustments:

 

    We deduct a proportional amount of the Account Fee, based on the fraction of the current Account Year that has elapsed.

 

    We deduct any applicable premium tax or similar tax if not previously deducted.

Variable Annuity Payments

On the Annuity Commencement Date, we will exchange your Account’s Variable Accumulation Units for Annuity Units upon which we will assess annual insurance charges of 1.65% of your average daily Annuity Unit values. Variable Annuity payments may vary each month. We determine the dollar amount of the first payment using the portion of your Adjusted Account Value applied to a Variable Annuity and the “annuity payment rates” in your Contract, which are based on an assumed interest rate of 3% per year, compounded annually. (See “Annuity Payment Rates.”)

To calculate the remaining payments, we convert the amount of the first payment into Annuity Units for each Sub-Account; we determine the number of those Annuity Units by dividing the portion of the first payment attributable to the Sub-Account by the Annuity Unit value of that Sub-Account for the Valuation Period ending just before the Annuity Commencement Date. This number of Annuity Units for each Sub-Account will remain constant (unless the Annuitant requests a transfer among Sub-Accounts). However, the dollar amount of the next Variable Annuity payment, which is the sum of the number of Annuity Units for each Sub-Account times its Annuity Unit value for the Valuation Period ending just before the date of the payment, will increase, decrease, or remain the same, depending on the net investment return of the Sub-Accounts.

If the net investment return of the Sub-Accounts selected is the same as the assumed interest rate of 3%, compounded annually, the payments will remain level. If the net investment return exceeds the assumed interest rate, payments will increase and, conversely, if it is less than the assumed interest rate, payments will decrease.

Please refer to the Statement of Additional Information for more information about calculating Variable Annuity Units and Variable Annuity payments, including examples of these calculations.

 

51


Table of Contents

After you annuitize, we will deduct total insurance charges at an annual rate of 1.65% of your average daily Annuity Unit values. We will no longer deduct the mortality and expense risk charge or the charges for any optional living benefit or the optional death benefit. The 1.65% charge, which includes an administrative expense charge and a distribution fee, compensates us for the risks and expenses associated with providing annuity payments during the Income Phase.

Fixed Annuity Payments

Fixed Annuity payments are the same each month. We determine the dollar amount of each Fixed Annuity payment using the fixed portion of your Adjusted Account Value and the applicable “annuity payment rates.” These will be either; (1) the rates in your Contract, or (2) new rates we have published and are using on the Annuity Commencement Date, if they are more favorable. (See “Annuity Payment Rates.”)

Minimum Payments

If your Adjusted Account Value is less than $2,000, or the first annuity payment for any Annuity Option is less than $20, we will pay the Adjusted Account Value to the Annuitant in one payment, except as otherwise provided under your Living Benefit.

Transfer of Variable Annuity Units

During the Income Phase, the Annuitant may transfer Annuity Units in one Sub-Account for Annuity Units in another Sub-Account, up to 12 times each Account Year. Any such transfers may be subject to any restrictions or other policies that the Funds have adopted to protect the Funds from short-term trading or other practices that are potentially harmful to the Fund (the “Funds’ Trading Policies”). The applicability of the Funds’ Trading Policies is the same during the Income Phase as during the Accumulation Phase, and this is discussed in this Prospectus under “Funds’ Trading Policies.” For the reasons discussed there, you should review and comply with each Fund’s Trading Policies, which are generally disclosed in the Funds’ current prospectuses.

During the Income Phase, the Annuitant, the authorized representative of the broker-dealer of record, or another authorized third party may request transfers by telephone, or in writing by submitting the request to our Service Address, stating the number of Annuity Units in the Sub-Account he or she wishes to transfer and the new Sub-Account for which Annuity Units are requested. The number of new Annuity Units will be calculated so the dollar amount of an annuity payment on the date of the transfer would not be affected. To calculate this number, we use Annuity Unit values for the Valuation Period during which we receive the transfer request.

Before transferring Annuity Units in one Sub-Account for those in another, the Annuitant should carefully review the relevant Fund prospectuses for the investment objectives and risk disclosure of the Funds in which the Sub-Accounts invest.

During the Income Phase, we permit only transfers among Sub-Accounts. No transfers to or from a Fixed Annuity are permitted.

Account Fee

During the Income Phase, we deduct the annual Account fee of $50 in equal amounts from each Variable Annuity payment. We do not deduct the annual Account fee from Fixed Annuity payments.

Annuity Payment Rates

Annuity payment rates are the rates we use to determine the dollar amount of an annuity payment under each Annuity Option. The Contract contains annuity payment rate schedules for each Annuity Option described in this Prospectus. These schedules show, for each $1,000 applied, the dollar amount of: (a) the first monthly Variable Annuity payment based on the assumed interest rate specified in the applicable Contract (3% per year, compounded annually); and (b) the monthly Fixed Annuity payment, when this payment is based on the minimum guaranteed interest rate specified in the Contract. We may change these rates under Group Contracts for Accounts established after the effective date of such change. (See “Modification.”)

 

52


Table of Contents

The annuity payment rates may vary according to the Annuity Option elected and the adjusted age of the Annuitant. The Contracts also describe the method of determining the adjusted age of the Annuitant. The mortality table used in determining the annuity payment rates for Annuity Options A, B and C is the Annuity 2000 Table.

Annuity Options as Method of Payment for Death Benefit

You or your Beneficiary may also select one or more Annuity Options to be used in the event of the Covered Person’s death before the Income Phase, as described under the “Death Benefit” section of this Prospectus. In that case, your Beneficiary will be the Annuitant. The Annuity Commencement Date will be the first day of the second month beginning after the Death Benefit Date.

OTHER CONTRACT PROVISIONS

Exercise of Contract Rights

An Individual Contract belongs to the individual to whom the Contract is issued. A Group Contract belongs to the Owner. In the case of a Group Contract, the Owner may expressly reserve all Contract rights and privileges; otherwise, each Participant will be entitled to exercise such rights and privileges. In any case, such rights and privileges can be exercised without the consent of the Beneficiary (other than an irrevocably designated Beneficiary) or any other person. Such rights and privileges may be exercised only before the Annuity Commencement Date, except as the Contract otherwise provides.

The Annuitant becomes the Payee on and after the Annuity Commencement Date. The Beneficiary becomes the Payee on the death of the Covered Person prior to the Annuity Commencement Date, or on the death of the Annuitant after the Annuity Commencement Date. Such Payee may thereafter exercise such rights and privileges, if any, of ownership which continue.

Change of Ownership

Ownership of a Qualified Contract may not be transferred except to: (1) the Annuitant; (2) a trustee or successor trustee of a pension or profit sharing trust which is qualified under Section 401 of the Internal Revenue Code; (3) the employer of the Annuitant, provided that the Qualified Contract after transfer is maintained under the terms of a retirement plan qualified under Section 403(a) of the Internal Revenue Code for the benefit of the Annuitant; (4) the trustee or custodian of an individual retirement account plan qualified under Section 408 of the Internal Revenue Code for the benefit of the Participants under a Group Contract; or (5) as otherwise permitted from time to time by laws and regulations governing the retirement or deferred compensation plans for which a Qualified Contract may be issued. Subject to the foregoing, a Qualified Contract may not be sold, assigned, transferred, discounted or pledged as collateral for a loan or as security for the performance of an obligation or for any other purpose to any person other than the Company.

The Owner of a Non-Qualified Contract may change the ownership of the Contract prior to the Annuity Commencement Date; and each Participant, in like manner, may change the ownership interest in a Contract. A change of ownership will not be binding on us until we receive written notification, in Good Order. When we receive such notification, the change will be effective as of the date on which the request for change was signed by the Owner or Participant, as appropriate, but the change will be without prejudice to us on account of any payment we make or any action we take before receiving the change. If you change the Owner of a Non-Qualified Contract, you will become immediately liable for the payment of taxes on any gain realized under the Contract prior to the change of ownership, including possible liability for a 10% federal excise tax.

Change of ownership will not change the Covered Person named when the Contract is issued. This means that all death benefits and surrender charge waivers will continue to be based on the Covered Person and not the Participant. The amount payable on the death of the new Participant will be the Surrender Value.

 

53


Table of Contents

Voting of Fund Shares

To the extent required by law, we will vote all shares held in the Variable Account in accordance with instructions we receive from persons with voting interests in the Funds. During the Accumulation Phase, you will have the right to give voting instructions, except in the case of a Group Contract in which the Owner has reserved this right. During the Income Phase, the Payee (that is, the Annuitant or Beneficiary entitled to receive benefits) is the person having the right to give voting instructions.

Before a vote of the shareholders of a Fund occurs, each person with voting interests in the Fund will receive voting materials from us. We will ask those persons to instruct us on how to vote and to return their respective voting instructions to us in a timely manner. Each such person is permitted to cast votes based on the dollar value of the shares of each Fund that we hold for your Contract in the corresponding Sub-Account. We calculate this value based on the number of Variable Accumulation Units or Variable Annuity Units allocated to your Contract as of the date set by the Fund and the value of each Variable Accumulation Unit or Variable Annuity Unit on that date. We count fractional votes.

We will vote any shares attributable to us and Fund shares for which no timely voting instructions are received in the same proportion as the shares for which we receive instructions from person(s) with voting interests in the Fund. Because of this method of proportional voting, a small number of persons with voting interests in the Fund may determine the outcome of a shareholder vote. If, however, we determine that we are permitted to vote the Fund shares in our own right, then we may do so.

Note: Owners of Qualified Contracts issued on a group basis may be subject to other voting provisions of the particular retirement plan and under the Investment Company Act of 1940. Employees who contribute to retirement plans that are funded by the Contracts may be entitled to instruct the Owners as to how to instruct us to vote the Fund shares attributable to their contributions. Such retirement plans may also provide the additional extent, if any, to which an Owner shall follow voting instructions of persons with rights under those plans. If no voting instructions are received from any such person with respect to a particular Contract, the Owner may instruct us as to how to vote the number of Fund shares for which instructions may be given.

Reports to Owners

We will send you, by regular U.S. mail, confirmation of all Purchase Payments (including any interest credited), withdrawals, (including any withdrawal charges and federal taxes on withdrawals), minimum distributions, death benefit payments, transfers (excluding dollar-cost averaging transfers) and living benefit credits or refunds. Such confirmations will be sent within two business days after the transaction occurs.

In addition, within five business days after each calendar quarter, we will send you, by regular U.S. mail, a statement showing your current Account Value, death benefit value, and investment allocation by asset class. Each quarterly statement will detail transactions that occurred during the last calendar quarter including Purchase Payments, annuity payments, transfers (including dollar-cost averaging transfers), partial withdrawals, systematic withdrawals, minimum distributions, portfolio rebalancing, asset reallocations, step-ups credited on living benefits, and annual contract fees assessed.

We will also send you annual and semi-annual reports of the Funds in which you are invested, including a list of investments held by each portfolio as of the current date of the report.

If you have enrolled in the electronic delivery service and consented to receive documents electronically, we will send you an email at the address you provided notifying you when we have posted your confirmations, statements, and reports on our website.

It is your obligation to review each such statement carefully and to report to us, at the address or telephone number provided on the statement, any errors or discrepancies in the information presented therein within 60 days of the date of such statement. Unless we receive notice of any such error or discrepancy from you within such period, we may not be responsible for correcting the error or discrepancy.

 

54


Table of Contents

Substitution of Securities

Shares of any or all Funds may not always be available for investment under the Contract. We may add or delete Funds or other investment companies as variable investment options under the Contract. We may also substitute for the shares held in any Sub-Account shares of another Fund or shares of another registered open-end investment company or unit investment trust, provided that the substitution has been approved, if required, by the SEC. You will receive notice of any such Fund changes that affect your Contract by a supplement to this Prospectus.

Change in Operation of Variable Account

At our election and subject to any necessary vote by persons having the right to give instructions with respect to the voting of Fund shares held by the Sub-Accounts, the Variable Account may be operated as a management company under the Investment Company Act of 1940 or it may be deregistered under the Investment Company Act of 1940 in the event registration is no longer required. Deregistration of the Variable Account requires an order by the SEC. In the event of any change in the operation of the Variable Account pursuant to this provision, we may supplement this Prospectus to reflect the change and take such other action as may be necessary and appropriate to effect the change.

Splitting Units

We reserve the right to split or combine the value of Variable Accumulation Units, Annuity Units or any of them. In effecting any such change of unit values, strict equity will be preserved and no change will have a material effect on the benefits or other provisions of the Contract. Any changes we make by splitting or combining Variable Accumulation Unit values must comply with federal securities laws and regulations.

Modification

Upon notice to the Participant, in the case of an Individual Contract, and the Owner and Participant(s), in the case of a Group Contract (or the Payee(s) during the Income Phase), we may modify the Contract if such modification is consistent with federal securities laws and regulations and: (1) is necessary to make the Contract or the Variable Account comply with any law or regulation issued by a governmental agency to which the Company or the Variable Account is subject; (2) is necessary to assure continued qualification of the Contract under the Internal Revenue Code or other federal or state laws relating to retirement annuities or annuity contracts; (3) is necessary to reflect a change in the operation of the Variable Account or the Sub-Account(s) (see “Change in Operation of Variable Account”); (4) provides additional Variable Account and/or fixed accumulation options; or (5) as may otherwise be in the best interests of Owners, Participants, or Payees, as applicable. In the event of any such modification, we may supplement this Prospectus to reflect such modification.

In addition, upon notice to the Owner, we may modify a Group Contract to change the withdrawal charges, Account Fee, mortality and expense risk charges, administrative expense charges, and the tables used in determining the amount of the first monthly variable annuity and fixed annuity payments, provided that such modification will not exceed the maximum fees as shown in the fee table. In order to exercise our modification rights in these particular instances, we must notify the Owner of such modification in writing. The notice shall specify the effective date of such modification which must be at least 60 days following the date we mail notice of modification. All of the charges and the annuity tables which are provided in the Group Contract prior to any such modification will remain in effect permanently, unless improved by the Company, with respect to Participant Accounts established prior to the effective date of such modification.

Discontinuance of New Participants

We may limit or discontinue the acceptance of new Applications and the issuance of new Certificates under a Group Contract by giving 30 days prior written notice to the Owner. This will not affect rights or benefits with respect to any Participant Accounts established under such Group Contract prior to the effective date of such limitation or discontinuance.

 

55


Table of Contents

Reservation of Rights

We reserve the right, to the extent permitted by law, to: (1) combine any two or more variable accounts or Sub-Accounts; (2) add or delete Funds, sub-series thereof or other investment companies and corresponding Sub-Accounts; (3) add or remove DCA Periods available at any time for election by a Participant; and (4) restrict or eliminate any of the voting rights of Participants (or Owners) or other persons who have voting rights as to the Variable Account. Where required by law, we will obtain approval of changes from Participants or any appropriate regulatory authority. In the event of any change pursuant to this provision, we may supplement this Prospectus and make appropriate endorsement to the Contract as necessary to reflect the change.

Right to Return

If you are not satisfied with your Contract, you may return it by mailing or delivering it to us at our Service Address, within 10 days or longer if allowed by your state after it was delivered to you. State law may also allow you to return the Contract to your sales representative. (Information about your right to return period can be found on the first page of your Contract or prominently displayed in an endorsement to your Contract. You can also obtain information about your right to return period by contacting your sales representative.) When we receive the returned Contract, it will be cancelled and we will refund to you your Account Value. If applicable state law requires return of Purchase Payments, we will return the greater of (1) your Surrender Value or (2) the full amount of any Purchase Payment(s) we received.

If you are establishing an Individual Retirement Annuity (“IRA”), the Internal Revenue Code requires that we give you a disclosure statement containing certain information about the Contract and applicable legal requirements. We must give you this statement on or before the date the IRA is established. If we give you the disclosure statement before the seventh day preceding the date the IRA is established, you will not have any right of revocation under the Code. If we give you the disclosure statement at a later date, then you may give us a notice of revocation at any time within seven days after your Issue Date. Upon such revocation, we will refund your Purchase Payment(s). This right of revocation with respect to an IRA is in addition to the return privilege set forth in the preceding paragraph. We allow a Participant establishing an IRA a “ten day free-look,” notwithstanding the provisions of the Internal Revenue Code.

TAX PROVISIONS

This section provides general information on the federal income tax consequences of ownership of a Contract and is not intended as tax advice. Actual federal tax consequences will vary depending on, among other things, the type of retirement plan under which your Contract is issued. Also, legislation altering the current tax treatment of annuity contracts could be enacted in the future and could apply retroactively to Contracts that were purchased before the date of enactment. We make no attempt to consider any applicable state or other tax laws, any state and local estate or inheritance tax, or other tax consequences of ownership or receipt of distributions under a Contract. We also make no guarantee regarding the federal, state, or local tax status of any Contract or any transaction involving any Contract. You should consult a qualified tax professional for advice before purchasing a Contract or executing any other transaction (such as a rollover, distribution, withdrawal or payment) involving a Contract.

When you invest in an annuity contract, you usually do not pay taxes on your investment gains until you withdraw the money - generally for retirement purposes. If you invest in a variable annuity as part of an individual retirement plan, pension plan or employer-sponsored retirement program, your Contract is called a “Qualified Contract.” If your annuity is independent of any formal retirement or pension plan, it is termed a “Non-Qualified Contract.” The tax rules applicable to Qualified Contracts vary according to the type of retirement plan and the terms and conditions of the plan.

U.S. Federal Income Tax Provisions

The following discussion applies only to those Contracts issued in the United States. For a discussion of tax provisions affecting Contracts issued in Puerto Rico, see “Puerto Rico Tax Provisions.”

 

56


Table of Contents

Taxation of Non-Qualified Contracts

Deductibility of Purchase Payments. For federal income tax purposes, Purchase Payments made under Non-Qualified Contracts are not deductible. Under certain circumstances, Purchase Payments made under Qualified Contracts may be excludible or deductible from taxable income. Any such amounts will also be excluded from the “investment in the contract” for purposes of determining the taxable portion of any distributions from a Qualified Contract. As a general rule, regardless of whether you own a Qualified or a Non-Qualified Contract, the amount of your tax liability on earnings and distributions will depend upon the specific tax rules applicable to your Contract and your particular circumstances.

Pre-Distribution Taxation of Contracts. Generally, an increase in the value of a Contract will not give rise to a current income tax liability to the Owner of a Contract or to any payee under the Contract until a distribution is received from the Contract. However, certain assignments or pledges of a Contract or loans under a Contract will be treated as distributions to the Owner of the Contract and will accelerate the taxability of any increases in the value of a Contract.

Also, corporate (or other non-natural person) Owners of a Non-Qualified Contract will generally incur a current tax liability on Account Value increases. There are certain exceptions to this current taxation rule, including: (i) any Contract that is an “immediate annuity”, which the Internal Revenue Code (the “Code”) defines as a single premium contract with an annuity commencement date within one year of the date of purchase which provides for a series of substantially equal periodic payments (to be made not less frequently than annually) during the annuity period, and (ii) any Contract that the non-natural person holds as agent for a natural person (such as where a bank or other entity holds a Contract as trustee under a trust agreement).

You should note that a qualified retirement plan generally provides tax deferral regardless of whether the plan invests in an annuity contract. For that reason, no decision to purchase an annuity should be based on the assumption that the purchase of an annuity is necessary to obtain tax deferral under a qualified plan.

Distributions and Withdrawals from Non-Qualified Contracts. The Account Value of a Non-Qualified Contract will generally include both (i) an amount attributable to Purchase Payments, the return of which will not be taxable, and (ii) an amount attributable to investment earnings, the receipt of which will be taxable at ordinary income rates. The relative portions of any particular distribution that derive from nontaxable Purchase Payments and taxable investment earnings depend upon the nature and the timing of that distribution.

Any withdrawal of less than your entire Account Value under a Non-Qualified Contract before the Annuity Commencement Date must be treated as a receipt of investment earnings. You may not treat such withdrawals as a non-taxable return of Purchase Payments unless you have first withdrawn the entire amount of the Account Value that is attributable to investment earnings. For purposes of determining whether an Owner has withdrawn the entire amount of the investment earnings under a Non-Qualified Contract, the Code provides that all Non-Qualified deferred annuity contracts issued by the same company to the same Owner during any one calendar year must be treated as one annuity contract. If you withdraw your entire Account Value under a Non-Qualified Contract before the Annuity Commencement Date (a “full surrender”), the taxable portion will equal the amount you receive less the “investment in the contract” (i.e., the total Purchase Payments (excluding amounts that were deductible by, or excluded from the gross income of, the Owner of a Contract), less any Purchase Payments that were amounts previously received which were not includable in income).

Annuity Payments. A Payee who receives annuity payments under a Non-Qualified Contract after the Annuity Commencement Date will generally be able to treat a portion of each payment as a nontaxable return of Purchase Payments and to treat only the remainder of each such payment as taxable investment earnings. Until the Purchase Payments have been fully recovered in this manner, the nontaxable portion of each payment will be determined by the ratio of (i) the total amount of the Purchase Payments made under the Contract, to (ii) the Payee’s expected return under the Contract. Once the Payee has received nontaxable payments in an amount equal to total Purchase Payments, no further exclusion is allowed and all future distributions will constitute fully taxable ordinary income. If payments are terminated upon the death of the Annuitant or other Payee before the Purchase Payments have been fully recovered, the unrecovered Purchase Payments may be deducted on the final return of the Annuitant or other Payee.

 

57


Table of Contents

Penalty Tax on Certain Withdrawals. A penalty tax of 10% may also apply to taxable cash withdrawals, including lump-sum payments from Non-Qualified Contracts. This penalty will generally not apply to distributions made after age 59 12, to distributions pursuant to the death or disability of the owner, to distributions that are a part of a series of substantially equal periodic payments made not less frequently than annually for life or life expectancy, or to distributions under an immediate annuity (as defined above). Other exceptions may be applicable under certain circumstances and special rules may be applicable in connection with the exceptions enumerated above. Also, additional exceptions apply to distributions from a Qualified Contract. You should consult a qualified tax professional with regard to exceptions from the penalty tax.

Taxation of Death Benefit Proceeds. Death benefits paid upon the death of a Participant are not life insurance benefits and will generally be includable in the income of the recipient to the extent they represent investment earnings under the contract. For this purpose, the amount of the investment in the contract is not affected by the Participant’s or Annuitant’s death, i.e., the investment in the contract must still be determined by reference to the Participant’s investment in the Contract. Special mandatory distribution rules also apply after the death of the Participant when the beneficiary is not the surviving spouse of the Participant.

If death benefits are distributed in a lump sum, the taxable amount of those benefits will be determined in the same manner as upon a full surrender of the contract. If death benefits are distributed under an annuity option, the taxable amount of those benefits will be determined in the same manner as annuity payments, as described above.

Transfers, Assignments or Exchanges of a Contract. A transfer or assignment of ownership of a Contract, the designation of an Annuitant other than the Owner, the selection of certain maturity dates, or the exchange of a Contract may result in certain tax consequences to you that are not discussed herein. An Owner contemplating any such transfer, assignment or exchange should consult a qualified tax professional as to the tax consequences.

Withholding. Annuity distributions are generally subject to withholding for the recipient’s federal income tax liability. Recipients can generally elect, however, not to have tax withheld from distributions.

Multiple Contracts. All non-qualified deferred annuity contracts that are issued by us (or our affiliates) to the same owner during any calendar year are treated as one annuity contract for purposes of determining the amount includible in such owner’s income when a taxable distribution occurs.

Partial Annuitization. Under a new tax provision enacted in 2010, if part of an annuity contract’s value is applied to an annuity option that provides payments for one or more lives or for a period of at least ten years, those payments may be taxed as annuity payments instead of withdrawals. None of the payment options under the Contract is intended to qualify for this “partial annuitization” treatment.

Taxation of Qualified Contracts

“Qualified Contracts” are Contracts used with plans that receive tax-deferral treatment pursuant to specific provisions of the Code. Annuity contracts also receive tax-deferral treatment. It is not necessary that you purchase an annuity contract to receive the tax- deferral treatment available through a Qualified Contract. If you purchase this annuity Contract as a Qualified Contract, you do not receive additional tax-deferral. Therefore, if you purchase this annuity Contract as a Qualified Contract, you should do so for reasons other than obtaining tax deferral.

You may use Qualified Contracts with several types of qualified retirement plans. Because tax consequences will vary with the type of qualified retirement plan and the plan’s specific terms and conditions, we provide below only brief, general descriptions of the consequences that follow from using Qualified Contracts in connection with various types of qualified retirement plans. We stress that the rights of any person to any benefits under these plans may be subject to the terms and conditions of the plans themselves, regardless of the terms of the Qualified Contracts that you are using. These terms and conditions may include restrictions on, among other things, ownership, transferability, assignability, contributions and distributions. Adverse tax consequences may result if you do not ensure that contributions, distributions and other transactions with respect to the Contract comply with the law.

 

58


Table of Contents

Pension and Profit-Sharing Plans. Sections 401(a), 401(k) and 403(a) of the Code permit business employers and certain associations to establish various types of retirement plans for employees. The Code requirements are similar for qualified retirement plans of corporations and those of self- employed individuals. Self-employed persons, as a general rule, may therefore use Qualified Contracts as a funding vehicle for their retirement plans. Adverse tax consequences to the retirement plan, the participant or both may result if the Contract is transferred to any individual as a means to provide benefit payments, unless the plan complies with all the requirements applicable to such benefits prior to transferring the Contract.

Individual Retirement Accounts and Annuities. Individual Retirement Accounts and Annuities (“IRAs”), as defined in Section 408 of the Code, permit eligible individuals to make annual contributions of up to the lesser of a specified dollar amount for the year or the amount of compensation includible in the individual’s gross income for the year. The contributions may be deductible in whole or in part, depending on the individual’s income. In addition, certain distributions from some other types of retirement plans may be “rolled over” into an IRA on a tax-deferred basis without regard to these limits. Amounts in the IRA (other than nondeductible contributions) are taxed when distributed from the IRA. A 10% penalty tax generally applies to distributions made before age 59 12, unless an exception applies. The Internal Revenue Service imposes special information requirements with respect to IRAs and we will provide purchasers of the Contracts as Individual Retirement Annuities with any necessary information. You will have the right to revoke a Contract issued as an Individual Retirement Annuity under certain circumstances, as described in the section of this Prospectus entitled “Right to Return.” If your Contract is issued in connection with an Individual Retirement Account, we have no information about the Account and you should contact the Account’s trustee or custodian.

Roth Individual Retirement Arrangements. Section 408A of the Code permits certain eligible individuals to contribute to an individual retirement program called a Roth IRA. Unlike contributions to a traditional IRA under Section 408 of the Code, contributions to a Roth IRA are not tax-deductible. Provided certain conditions are satisfied, distributions are generally tax-free. Like traditional IRAs, Roth IRAs are subject to limitations on contribution amounts and the timing of distributions. If you roll over from or convert a traditional IRA Contract into a Roth IRA Contract or your Individual Retirement Account that holds a Contract is converted to a Roth Individual Retirement Account, the fair market value of the Contract is included in taxable income. Under IRS regulations and Revenue Procedure 2006-13, fair market value may exceed the Contract’s account balance. Thus, you should consult with a qualified tax professional prior to any conversion. Distributions from a Roth IRA are generally not taxed, except that once aggregate distributions exceed contributions to the Roth IRA, income tax and a 10% penalty tax may apply to distributions made (1) before age 59 12 (subject to certain exceptions) or (2) during the five taxable years starting with the year in which the first contribution is made to any Roth IRA. A 10% penalty tax may apply to amounts attributable to a conversion from an IRA if they are distributed during the five taxable years beginning with the year in which the conversion was made.

The Internal Revenue Service imposes special information requirements with respect to Roth IRAs and we will provide the necessary information for Contracts issued as Roth Individual Retirement Annuities. If your Contract is issued in connection with a Roth Individual Retirement Account, we have no information about the Account and you should contact the Account’s trustee or custodian.

Distributions and Withdrawals from Qualified Contracts. In most cases, all of the distributions you receive from a Qualified Contract will constitute fully taxable ordinary income. Also, a 10% penalty tax will apply to distributions prior to age 59 12, except in certain circumstances.

If you receive a distribution from a Qualified Contract used in connection with a qualified pension plan, from a tax-sheltered annuity, a governmental Code Section 457 plan or an IRA and roll over some or all of that distribution to another eligible plan, following the rules set out in the Code and IRS regulations, the portion of such distribution that is rolled over will not be includible in your income. An eligible rollover distribution from a qualified plan, tax-sheltered annuity or governmental Section 457 plan will be subject to 20% mandatory withholding as described below. Because the amount of the cash paid to you as an eligible rollover distribution will be reduced by this withholding, you will not be able to roll over the entire account balance under your Contract, unless you use other funds equal to the tax withholding to complete the rollover. Rollovers of IRA distributions are not subject to the 20% mandatory withholding requirement.

 

59


Table of Contents

An eligible rollover distribution from a qualified plan, governmental Section 457 plan or tax-sheltered annuity is any distribution of all or any portion of the balance to the credit of an employee, except that the term does not include:

 

    a distribution which is one of a series of substantially equal periodic payments made annually under a lifetime annuity or for a specified period of ten years or more;

 

    any required minimum distribution; or

 

    any hardship distribution.

Only you or your surviving spouse Beneficiary may elect to roll over a distribution to an eligible retirement plan. However, a non-surviving-spouse Beneficiary may be able to directly transfer a distribution to a so-called inherited IRA that will be subject to the IRS distribution rules applicable to beneficiaries.

Withholding. In the case of an eligible rollover distribution (as defined above) from a Qualified Contract (other than from an IRA), we (or the plan administrator) must withhold and remit to the U.S. Government 20% of the distribution, unless the Participant or Payee elects to make a direct rollover of the distribution to another qualified retirement plan that is eligible to receive the rollover; however, a non-surviving-spouse Beneficiary may elect a direct rollover only to a so-called inherited IRA. In the case of a distribution from (i) a Non-Qualified Contract, (ii) an IRA, or (iii) a Qualified Contract where the distribution is not an eligible rollover distribution, we will withhold and remit to the U.S. Government a part of the taxable portion of each distribution unless, prior to the distribution, the Participant or Payee provides us his or her taxpayer identification number and instructs us (in the manner prescribed) not to withhold. The Participant or Payee may credit against his or her federal income tax liability for the year of distribution any amounts that we (or the plan administrator) withhold.

Investment Diversification and Control

The Treasury Department has issued regulations that prescribe investment diversification requirements for the mutual fund series underlying non-qualified variable contracts. All Non-Qualified Contracts must comply with these regulations to qualify as annuities for federal income tax purposes. The owner of a Non-Qualified Contract that does not meet these guidelines will be subject to current taxation on annual increases in value of the Contract. We believe that each Fund available as an investment option under the Contract complies with these regulations.

In certain circumstances, owners of variable annuity contracts have been considered for Federal income tax purposes to be the owners of the assets of the separate account supporting their contracts due to their ability to exercise investment control over those assets. When this is the case, the contract owners have been currently taxed on income and gains attributable to the variable account assets. There is limited guidance in this area, and some features of our Contracts, such as the flexibility of an owner to allocate premium payments and transfer amounts among the investment divisions of the separate account, have not been explicitly addressed in published rulings. While we believe that the Contracts do not give Owners investment control over separate account assets, we reserve the right to modify the Contracts as necessary to prevent an Owner from being treated as the Owner of the separate account assets supporting the Contract. Nevertheless, you should consult with a qualified tax professional on the potential impact of the investor control rules of the IRS as they relate to the investment decisions and activities you may undertake with respect to the Contract. In addition, the IRS and/or the Treasury Department may issue new rulings, interpretations or regulations on this subject in the future. Accordingly, we therefore reserve the right to modify the Contracts as necessary to attempt to prevent you from being considered the owner, for tax purposes, of the underlying assets. We also reserve the right to notify you if we determine that it is no longer practicable to maintain the Contract in a manner that was designed to prevent you from being considered the owner of the assets of the Separate Account. You bear the risk that you may be treated as the owner of Separate Account assets and taxed accordingly.

Tax Treatment of the Company and the Variable Account

As a life insurance company under the Code, we will record and report operations of the Variable Account separately from other operations. The Variable Account will not, however, constitute a regulated investment company or any other type of taxable entity distinct from our other operations. Under present law, we will not incur tax on the income of the Variable Account (consisting primarily of interest, dividends, and net capital gains) if we use this income to increase reserves under Contracts participating in the Variable Account.

 

60


Table of Contents

Impact of Optional Death Benefit and Optional Living Benefits

For a further discussion, please refer to “Tax Issues Under the Living Benefits.”

Qualified Contracts. If your Contract is a Qualified Contract other than a Roth IRA, it is subject to certain required minimum distribution (RMD) requirements imposed by the Internal Revenue Code and IRS regulations. Under the RMD rules, distributions must begin no later than April 1 of the calendar year following the year in which you attain age 70 12 or, for non-IRAs, the date of retirement instead of age 70 12 if it is later. The RMD amount for a distribution calendar year is generally calculated by dividing the Contract’s value as of 12/31 of the prior calendar year by the applicable distribution factor set forth in a Uniform Lifetime Table in the IRS regulations.

The IRS’s RMD regulations provide that the annual RMD amount is to be calculated based on the Contract’s Account Value as of 12/31 plus “the actuarial present value of any additional benefits” that are provided under your Contract (such as optional death and living benefits) which is also calculated as of 12/31. When we notify you yearly of the RMD amount, we will inform you if the calculation included the actuarial present value of any additional benefits since such inclusion would have increased your RMD amount. Because of the above actuarial present value requirements, your election of a Contract’s optional benefit could cause your RMD amount to be higher than it would be without such an election. Additionally, if your RMD amount exceeds your guaranteed withdrawal amount under an optional benefit, you will have to withdraw more than the guaranteed withdrawal amount to avoid the imposition of a 50% excise tax, causing a reset of your guaranteed withdrawal amount. Prior to electing to participate in any optional benefit, you should consult with a qualified tax professional as to the possible effect of that benefit on your yearly RMD amounts.

You may take an RMD amount calculated for a particular Individual Retirement Annuity from that Annuity or from another IRA of yours. If your Qualified Contract is an asset of a qualified retirement plan, the qualified plan is subject to the RMD requirements and the Contract, as an asset of the qualified plan, may need to be used as a source of funds for the RMDs.

If your Contract is a traditional Individual Retirement Annuity or is held by your traditional Individual Retirement Account and you convert such a traditional Annuity or Account to a Roth IRA (see “Roth Individual Retirement Arrangements”), the IRS’s rules for determining the amount of your taxable income at the time of conversion include an amount based on the RMD actuarial present value requirements discussed above. Thus, your election of a Contract’s optional benefit could cause your taxable income upon conversion to be higher than it would be without such an election. Prior to electing to participate in any optional living benefit or death benefit, you should consult with a qualified tax professional as to the possible effect of that benefit on conversion taxable income.

For Qualified Contracts issued other than as Individual Retirement Annuities, (1) we do not calculate your annual RMD amount nor do we notify you of such amount and (2) you should contact the Account’s trustee or custodian about RMD requirements since we only provide the trustee or custodian with the Contract’s value (including any actuarial present value of additional benefits discussed below) so that it can be used by the trustee or custodian in the Account’s RMD calculations.

Non-Qualified Contracts. We are required to make a determination as to the taxability of any withdrawal you make in order to be able to annually report to the IRS and your information about your withdrawal. Under the Internal Revenue Code, any withdrawal from a Non-Qualified Contract is taxable to the extent the annuity’s cash value (determined without regard to surrender charges) exceeds the investment in the contract. There is no definition of “cash value” in the Code and, for tax reporting purposes, we are currently treating it as the Account Value of the Contract. However, there can be no assurance that the IRS will agree that this is the correct cash value. The IRS could, for example, determine that the cash value is the Account Value plus an additional amount representing the value of an optional benefit. If this were to occur, election of an optional benefit could cause any withdrawal, including a withdrawal under the withdrawal benefit of any optional living benefit, to have a higher proportion of the withdrawal derived from taxable investment earnings. Prior to electing to participate in an optional benefit (or, if applicable, prior to renewing your participation in any optional living benefit), you should consult with a qualified tax professional as to the meaning of “cash value.”

 

61


Table of Contents

Definition of Spouse Under Federal Law

The Contract provides that upon your death, a surviving spouse may have certain continuation rights that he or she may elect to exercise for the Contract’s death benefit and any joint-life coverage under an optional living benefit. All Contract provisions relating to spousal continuation are available only to a person who meets the definition of “spouse” under federal law. The U.S. Supreme Court has held that same-sex marriages must be permitted under state law and that marriages recognized under state law will be recognized for federal law purposes. Domestic partnerships and civil unions that are not recognized as legal marriages under state law, however, will not be treated as marriages under federal law. Consult a qualified tax professional for more information on this subject.

Federal Estate Taxes

While no attempt is being made to discuss the Federal estate tax implications of the Contract, a purchaser should keep in mind that the value of an annuity contract owned by a decedent and payable to a beneficiary by virtue of an annuity contract owned by a decedent and payable to a beneficiary by virtue of surviving the decedent is included in the decedent’s gross estate. Depending on the terms of the annuity contract, the value of the annuity included in the gross estate may be the value of the lump sum payment payable to the designated beneficiary or the actuarial value of the payments to be received by the beneficiary. Please consult an estate planning adviser for more information.

Generation-skipping Transfer Tax

Under certain circumstances, the Code may impose a “generation-skipping transfer tax” when all or part of an annuity contract is transferred to, or a death benefit is paid to, an individual two or more generations younger than the Owner. Regulations issued under the Code may require us to deduct the tax from your Contract, or from any applicable payment, and pay it directly to the IRS. Please consult a qualified tax professional for more information.

American Taxpayer Relief Act of 2012

The American Taxpayer Relief Act of 2012 (ATRA) permanently extended the laws governing estate taxes, gift taxes and generation skipping transfer taxes that were put in place by the Tax Relief, Unemployment Insurance Reauthorization, and Job Creation Act of 2010 (TRA 2010), with one notable exception - the top estate tax, gift tax and generation skipping tax rate increases from 35% to 40%.

Medicare Tax

Beginning in 2013, distributions from non-qualified annuity policies will be considered “investment income” for purposes of the newly enacted Medicare tax on investment income. Thus, in certain circumstances, a 3.8% tax may be applied to some or all of the taxable portion of distributions (e.g. earnings) to individuals whose income exceeds certain threshold amounts ($200,000 for filing single, $250,000 for married filing jointly and $125,000 for married filing separately.) Please consult a qualified tax professional for more information.

Annuity Purchases by Residents of Puerto Rico

The Internal Revenue Service has announced that income received by residents of Puerto Rico under life insurance or annuity contracts issued by a Puerto Rico branch of a United States life insurance company is U.S.-source income that is generally subject to United States federal income tax.

Annuity Purchases by Nonresident Aliens and Foreign Corporations

The discussion above provides general information regarding U.S. federal income tax consequences to annuity purchasers that are U.S. citizens or residents. Purchasers that are not U.S. citizens or residents will generally be subject to U.S. federal withholding tax on taxable distributions from annuity contracts at a 30% rate, unless a lower treaty rate applies. In addition, purchasers may be subject to state and/or municipal taxes and taxes that may be imposed by the purchaser’s country of citizenship or residence. Prospective purchasers are advised to consult with a qualified tax professional regarding U.S. state, and foreign taxation with respect to an annuity contract purchase.

 

62


Table of Contents

Possible Tax Law Changes

Although the likelihood of legislative changes is uncertain, there is always the possibility that the tax treatment of the Contract could change by legislation or otherwise. Consult a qualified tax professional with respect to legislative developments and their effect on the Contract.

We have the right to modify the Contract in response to legislative changes that could otherwise diminish the favorable tax treatment that annuity contract owners currently receive. We make no guarantee regarding the tax status of any Contract and do not intend the above discussion as tax advice.

Puerto Rico Tax Provisions

The Contract offered by this Prospectus is considered a non-qualified annuity contract under Section 1022 of the Puerto Rico Internal Revenue Code of 1994, as amended and Section 1031.01 of the 2011 Internal Revenue Code for a New Puerto Rico, as amended (collectively the “Puerto Rico Code”). Under the current provisions of the Puerto Rico Code, no income tax is payable on increases in value of accumulation shares of annuity units credited to a variable annuity contract until payments are made to the annuitant or other payee under such contract.

When payments are made from your Contract in the form of an annuity, the annuitant or other payee will be required to include as gross income the lesser of the amount received during the taxable year or the portion of the amount received equal to 3% of the aggregate premiums or other consideration paid for the annuity. The amount, if any, in excess of the included amount is excluded from gross income as a return of premium. After an amount equal to the aggregate premiums or other consideration paid for the annuity has been excluded from gross income, all of the subsequent annuity payments are considered to be taxable income.

When a payment under a Contract is made in a lump sum, the amount of the payment would be included in the gross income of the Annuitant or other Payee to the extent it exceeds the Annuitant’s aggregate premiums or other consideration paid.

The provisions of the Puerto Rico Code with respect to qualified retirement plans described in this Prospectus vary significantly from those under the Internal Revenue Code. We currently offer the Contract in Puerto Rico in connection with Individual Retirement Arrangements that qualify under the U.S. Internal Revenue Code but do not qualify under the Puerto Rico Code. See the applicable text of this Prospectus under the heading “U.S. Federal Income Tax Provisions” dealing with such Arrangements and their RMD requirements. We may make Contracts available for use with other retirement plans that similarly qualify under the U.S. Internal Revenue Code but do not qualify under the Puerto Rico Code.

As a result of IRS Revenue Ruling 2004-75, as amplified by Revenue Ruling 2004-97, we will treat Contract distributions and withdrawals occurring on or after January 1, 2005 as U.S.-source income that is subject to U.S. income tax withholding and reporting. Under “TAX PROVISIONS,” see “Pre-Distribution Taxation of Contracts,” “Distributions and Withdrawals from Non-Qualified Contracts,” “Withholding” and “Non-Qualified Contracts.” You should consult a qualified tax professional for advice regarding the effect of Revenue Ruling 2004-75 on your U.S. and Puerto Rico income tax situation.

For information regarding the income tax consequences of owning a Contract, you should consult a qualified tax professional.

ADMINISTRATION OF THE CONTRACT

We have engaged se2, llc (“se2”), an affiliate of the Company and a leading third-party provider of contract administration services for many other life insurance companies, to administer the Contracts. Administrative functions performed by se2 include maintaining the books and records of the Variable Account and the Sub-Accounts; maintaining records of the name, address, taxpayer identification number, Contract number, Participant Account number and type, the status of each Participant Account and other pertinent information necessary to the administration

 

63


Table of Contents

and operation of the Contract; processing Applications, Purchase Payments, transfers, Death Benefits and full and partial withdrawals; issuing Contracts and Certificates; administering annuity payments; furnishing accounting and valuation services; reconciling and depositing cash receipts; providing confirmations; providing toll-free customer service lines; and furnishing telephonic transfer services. The compensation paid to se2 is based on the number of Contracts to which they provide these administrative services.

Business Disruption and Cyber Security Risks

We rely heavily on technology to conduct our variable product business activities. Because our variable product business is highly dependent upon the effective operation of our computer systems and those of our business partners, our business is vulnerable to disruptions from utility outages, and susceptible to operational and information security risks resulting from information systems failure (e.g., hardware, software malfunctions), and cyber-attacks. These risks include, among other things, the theft, misuse, corruption and destruction of data maintained online or digitally, interference with or denial of service, attacks on websites and other operational disruption and unauthorized release of confidential customer information. Such systems failures and cyber-attacks affecting us, any third party administrator, the Funds, intermediaries and other affiliated or third-party service providers may adversely affect us and your Contract value. For instance, systems failures and cyber-attacks may interfere with our processing of Contract transactions, including the processing of orders from our website or with the Funds, impact our ability to calculate unit values, cause the release and possible destruction of confidential customer or business information, impede order processing, subject us and/or our service providers and intermediaries to regulatory fines and financial losses and/or cause reputational damage. Cyber security risks may also impact the issuers of securities in which the Funds invest, which may cause the Funds to lose value. There can be no assurance that we or the Funds or our service providers will avoid losses affecting your Contract due to cyber-attacks or information security breaches in the future.

DISTRIBUTION OF THE CONTRACT

Contracts are sold by licensed insurance agents (“the Selling Agents”) in those states where the Contract may be lawfully sold. Such Selling Agents will be registered representatives of affiliated or unaffiliated broker-dealer firms (“the Selling Broker-Dealers”) registered under the Securities Exchange Act of 1934 who are members of the Financial Industry Regulatory Authority (“FINRA”) and who have entered into selling agreements with the Company and the general distributor, Clarendon Insurance Agency, Inc. (“Clarendon”), 1601 Trapelo Road, Suite 30, Waltham, Massachusetts 02451. Clarendon is a wholly-owned subsidiary of the Company, is registered with the SEC under the Securities Exchange Act of 1934 as a broker-dealer and is a member of FINRA.

The Company (or its affiliate, for purposes of this section only, collectively, “the Company”), pays the Selling Broker-Dealers compensation for the promotion and sale of the Contract. The Selling Agents who solicit sales of the Contract typically receive a portion of the compensation paid by the Company to the Selling Broker-Dealers in the form of commissions or other compensation, depending on the agreement between the Selling Broker-Dealer and their Selling Agent. This compensation is not paid directly by the Participant or the separate account. The Company intends to recoup this compensation through fees and charges imposed under the Contract, and from profits on payments received by the Company for providing administrative, marketing, and other support and services to the Funds.

The amount and timing of commissions the Company may pay to Selling Broker-Dealers may vary depending on the selling agreement but is not expected to be more than 7.00% of Purchase Payments, and 1.25% annually of the Participant’s Account Value. The Company may pay or allow other promotional incentives or payments in the form of cash or other compensation to the extent permitted by FINRA rules and other applicable laws and regulations, and this compensation may be significant in amount.

The Company also pays compensation to wholesaling broker-dealers or other firms or intermediaries in return for wholesaling services such as providing marketing and sales support, product training and administrative services to the Selling Agents of the Selling Broker-Dealers. This compensation may be significant in amount and may be based on a percentage of Purchase Payments and/or a percentage of Contract value and/or may be a fixed dollar amount.

 

64


Table of Contents

In addition to the compensation described above, the Company may make additional cash payments, in certain circumstances referred to as “override” compensation, or reimbursements to Selling Broker-Dealers in recognition of their marketing and distribution, transaction processing and/or administrative services support. These payments are not offered to all Selling Broker-Dealers, and the terms of any particular agreement governing the payments may vary among Selling Broker-Dealers depending on, among other things, the level and type of marketing and distribution support provided. Marketing and distribution support services may include, among other services, placement of the Company’s products on the Selling Broker-Dealers’ preferred or recommended list, access to the Selling Broker-Dealers’ registered representatives for purposes of promoting sales of the Company’s products, assistance in training and education of the Selling Agents, and opportunities for the Company to participate in sales conferences and educational seminars. The payments or reimbursements may be calculated as a percentage of the particular Selling Broker-Dealer’s actual or expected aggregate sales of our variable contracts (including the Contract) or assets held within those contracts and/or may be a fixed dollar amount. Broker-dealers receiving these additional payments may pass on some or all of the payments to the Selling Agent. The prospect of receiving, or the receipt of additional compensation as described above may provide Selling Broker-Dealers with an incentive to favor sales of the Contracts over other variable annuity contracts (or other investments) with respect to which the Selling Broker-Dealer does not receive additional compensation, or lower levels of additional compensation. You should take such payment arrangements into account when considering and evaluating any recommendation relating to the Contracts.

In addition to selling our variable contracts (including the Contract), some Selling Broker-Dealers or their affiliates may have other business relationships with the Company. Those other business relationships may include, for example, reinsurance agreements pursuant to which an affiliate of the Selling Broker-Dealer provides reinsurance to the Company relative to some or all of the Contracts or other variable policies issued by the Company or its affiliates. The potential profits for a Selling Broker-Dealer or its affiliates (including its registered representatives) associated with such reinsurance arrangements could be significant in amount and could indirectly provide incentives to the Selling Broker-Dealer and its Selling Agents to recommend products for which they provide reinsurance over similar products which do not result in potential reinsurance profits to the Selling Broker-Dealer or its affiliate. The operation of an individual contract is not impacted by whether the policy is subject to a reinsurance arrangement between the Company and an affiliate of the Selling Broker-Dealer.

As discussed in the preceding paragraphs, the Selling Broker-Dealer may receive numerous forms of payments that, directly or indirectly, provide incentives to, and otherwise facilitate and encourage the offer and sale of the Contracts by Selling Broker-Dealers and their registered representatives. Such payments may be greater or less in connection with the Contracts than in connection with other products offered and sold by the Company or by others. Accordingly, the payments described above may create a potential conflict of interest, as they may influence your Selling Broker-Dealer or registered representative to present a Contract to you instead of (or more favorably than) another product or products that might be preferable to you.

You should ask your Selling Agent for further information about what commissions or other compensation he or she, or the Selling Broker-Dealer for which he or she works, may receive in connection with your purchase of a Contract.

Commissions may be waived or reduced in connection with certain transactions described in this Prospectus under the heading “Waivers; Reduced Charges; Credits; Special Guaranteed Interest Rates.” During 2014, 2015 and 2016, $10,499,566, $11,401,932, and $11,027,348, respectively, in commissions were paid by Delaware Life Insurance Company on behalf of Clarendon in connection with the distribution of the Contracts described in this Prospectus.

AVAILABLE INFORMATION

The Company and the Variable Account have filed with the SEC registration statements under the Securities Act of 1933 relating to the Contracts. For further information regarding the Variable Account, the Company and the Contracts, please refer to the registration statements and their exhibits. In addition, the Company is subject to the informational requirements of the Securities Exchange Act of 1934. We file reports and other information with the SEC to meet these requirements.

You can inspect and copy this information and our registration statements at the SEC’s public reference facilities at the following location: 100 F Street, N.E., Washington, D.C. 20549-0102, telephone (202) 551-8090. The SEC’s public

 

65


Table of Contents

reference room will also provide copies by mail for a fee. You may also find these materials on the SEC’s website (www.sec.gov).

STATE REGULATION

The Company is subject to the laws of the State of Delaware governing life insurance companies and to regulation by the Commissioner of Insurance of Delaware. An annual statement is filed with the Commissioner of Insurance on or before March 1st in each year relating to the operations of the Company for the preceding year and its financial condition on December 31st of such year. Its books and records are subject to review or examination by the Commissioner or his agents at any time and a full examination of its operations is conducted at periodic intervals.

The Company is also subject to the insurance laws and regulations of the other states and jurisdictions in which it is licensed to operate. The laws of the State of Delaware and the various jurisdictions establish supervisory agencies with broad administrative powers with respect to licensing to transact business, overseeing trade practices, licensing agents, approving policy forms, establishing reserve requirements, fixing maximum interest rates on life insurance policy loans and minimum rates for accumulation of surrender values, prescribing the form and content of required financial statements and regulating the type and amounts of investments permitted. Each insurance company is required to file detailed annual reports with supervisory agencies in each of the jurisdictions in which it does business and its operations and accounts are subject to examination by such agencies at regular intervals.

In addition, many states regulate affiliated groups of insurers, such as the Company and its affiliates, under insurance holding company legislation. Under such laws, inter-company transfers of assets and dividend payments from insurance subsidiaries may be subject to prior notice or approval, depending on the size of such transfers and payments in relation to the financial positions of the companies involved. Such insurance holding company legislation protects the Company’s ability to pay all guaranteed contract benefits, including any optional living benefits and death benefits. Under insurance guaranty fund laws in most states, insurers doing business therein can be assessed (up to prescribed limits) for policyholder losses incurred by insolvent companies. The amount of any future assessments of the Company under these laws cannot be reasonably estimated. However, most of these laws do provide that an assessment may be excused or deferred if it would threaten an insurer’s own financial strength and many permit the deduction of all or a portion of any such assessment from any future premium or similar taxes payable. A state’s assessment on insurers in connection with the state guaranty fund would not affect the Company’s obligation to pay guaranteed contract benefits, including any optional living benefits and death benefits. If an assessment were so large as to affect the Company’s own ability to meet its obligations, then the provisions to excuse, defer, or offset such assessment would allow the Company to pay guaranteed contract benefits.

Although the federal government generally does not directly regulate the business of insurance, federal initiatives often have an impact on the business in a variety of ways. Current and proposed federal measures which may significantly affect the insurance business include employee benefit regulation, removal of barriers preventing banks from engaging in the insurance business, tax law changes affecting the taxation of insurance companies, the tax treatment of insurance products and its impact on the relative desirability of various personal investment vehicles.

LEGAL PROCEEDINGS

The Company, like other insurance companies, is involved in lawsuits, including class action lawsuits. Although the outcome of any litigation cannot be predicted with certainty, Delaware Life Insurance Company believes that, at the present time, there are no pending or threatened lawsuits that are reasonably likely to have a material adverse impact on the Variable Account, on the ability of Clarendon Insurance Agency, Inc. to perform under its principal underwriting agreement, or on our ability to meet our obligations under the Contract.

FINANCIAL STATEMENTS

The financial statements of the Company which are included in the SAI should be considered only as bearing on the ability of the Company to meet its obligations with respect to amounts allocated to the Fixed Account options and with respect to the death benefit and the Company’s assumption of the mortality and expense risks. They should not be considered as bearing on the investment performance of the Fund shares held in the Sub-Accounts of the Variable Account.

The financial statements of the Variable Account for the year ended December 31, 2016 are also included in the SAI.

 

66


Table of Contents

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

 

Delaware Life Insurance Company

     2  

Advertising and Sales Literature

     2  

Tax-Deferred Accumulation

     4  

Calculations

     4  

Example of Net Investment Factor Calculation

     4  

Example of Variable Accumulation Unit Value Calculation

     5  

Annuity Provisions

     5  

Determination of Annuity Payments

     5  

Annuity Unit Value

     6  

Example of Variable Annuity Unit Calculation

     6  

Example of Variable Annuity Payment Calculation

     6  

Distribution of the Contracts

     7  

Custodian

     7  

Experts

     7  

Financial Statements

     8  

 

67


Table of Contents

APPENDIX A -

GLOSSARY

The following terms as used in this Prospectus have the indicated meanings:

ACCOUNT or PARTICIPANT ACCOUNT: An account established for each Participant to which Net Purchase Payments are credited.

ACCOUNT QUARTER: A three-month period, with the first Account Quarter beginning on your Issue Date.

ACCOUNT VALUE: The Variable Account Value, if any, plus the Fixed Account Value, if any, of your Account for any Valuation Period.

ACCOUNT YEAR and ACCOUNT ANNIVERSARY: Your first Account Year is the period 365 days (366, if a leap year) from the date on which we issued your Contract. Your Account Anniversary is the last day of an Account Year. Each Account Year after the first is the 365-day period that begins on your Account Anniversary. For example, if the Issue Date is on March 12, the first Account Year is determined from the Issue Date and ends on March 12 of the following year. Your Account Anniversary is March 12 and all Account Years after the first are measured from March 12. (If the Anniversary Date falls on a non-Business Day, the previous Business Day will be used.)

ACCUMULATION PHASE: The period before the Annuity Commencement Date and during the lifetime of the Annuitant (and while the Covered Person and all Owners are still alive) during which you make Purchase Payments under the Contract. This is called the “Accumulation Period” in the Contract.

ADJUSTED PURCHASE PAYMENTS: Purchase Payments adjusted for partial withdrawals as described in “Calculating the Death Benefit.”

*ANNUITANT: The person or persons to whom the first annuity payment is made. If either Annuitant dies prior to the Annuity Commencement Date, the surviving Annuitant will become the sole Annuitant. The Annuitant becomes the Payee on the Annuity Commencement Date.

ANNUITY COMMENCEMENT DATE: The date on which the first annuity payment under each Contract is to be made.

ANNUITY OPTION: The method you choose for making annuity payments.

ANNUITY UNIT: A unit of measure used in the calculation of the amount of the second and each subsequent Variable Annuity payment from the Variable Account.

APPLICATION: The document signed by you or other evidence acceptable to us that serves as your application for participation under a Group Contract or purchase of an Individual Contract.

*BENEFICIARY: The person or entity having the right to receive the death benefit and, for a Certificate issued under a Non-Qualified Contract, who is the “designated beneficiary” for purposes of Section 72(s) of the Code in the event of the Participant’s death. Notwithstanding the foregoing, if there is more than one Participant of a Non-Qualified Contract, the surviving Participant will be deemed the beneficiary under the preceding sentence and any other designated beneficiary will be treated as a contingent beneficiary. The Beneficiary becomes the Payee on the death of the Covered Person prior to the Annuity Commencement Date, or on the death of the Annuitant on or after the Annuity Commencement Date.

BUSINESS DAY: Any day the New York Stock Exchange is open for trading. Also, any day on which we make a determination of the value of a Variable Accumulation Unit.

CERTIFICATE: The document for each Participant which evidences the coverage of the Participant under a Group Contract.

 

68


Table of Contents

COMPANY (“WE”, “US”): Delaware Life Insurance Company.

CONTRACT: Any Individual Contract, Group Contract, or Certificate issued under a Group Contract.

COVERED PERSON: The person(s) identified as such in the Contract whose death will trigger the death benefit provisions of the Contract and whose medically necessary stay in a hospital or nursing facility may allow the Participant to be eligible for a waiver of the withdrawal charge. The Participant/Owner is the Covered Person unless there is a non-natural Owner, such as a trust, in which case the Annuitant is the Covered Person.

DCA PERIOD: The period for which a Guaranteed Interest Rate is credited.

DEATH BENEFIT DATE: If you have elected a death benefit payment option before the Covered Person’s death that remains in effect, the date on which we receive Due Proof of Death. If your Beneficiary elects the death benefit payment option, the later of (a) the date on which we receive the Beneficiary’s election and (b) the date on which we receive Due Proof of Death. If we do not receive the Beneficiary’s election within 60 days after we receive Due Proof of Death, the Beneficiary shall be deemed to have elected to defer receipt of payment under any death benefit option until such time as a written election is received by the Company or a distribution is required by law.

DESIGNATED FUNDS: The limited investment options you can choose if you are participating in a living benefit.

DUE PROOF OF DEATH: Receipt by the Company of (1) an original certified copy of an official death certificate or an original certified copy of a decree of a court of competent jurisdiction as to the finding of death, and (2) any other information or documentation required by the Company that is necessary to make payment (e.g. taxpayer identification numbers, beneficiary names and addresses, state inheritance tax waivers, etc.).

FIXED ACCOUNT: The general account of the Company, consisting of all assets of the Company other than those allocated to a separate account of the Company.

FIXED ACCOUNT VALUE: The value of that portion of your Account allocated to the Fixed Account.

FIXED ANNUITY: An annuity with payments which do not vary as to dollar amount.

FUND: A registered management investment company, or series thereof, in which assets of a Sub-Account may be invested.

GOOD ORDER: An instruction that is received by the Company, that is sufficiently complete and clear, along with all forms, information and supporting legal documentation (including any required spousal or joint owner’s consents) so that the Company does not need to exercise any discretion to follow such instruction. All orders to process a withdrawal request, a request to surrender your Contract, a fund transfer request, or a death benefit claim must be in good order.

GROUP CONTRACT: A Contract issued by the Company on a group basis.

GUARANTEED INTEREST RATE: The rate of interest we credit on an annual effective basis.

INCOME PHASE: The period on and after the Annuity Commencement Date and during the lifetime of the Annuitant during which we make annuity payments under the Contract.

INDIVIDUAL CONTRACT: A Contract issued by the Company on an individual basis.

ISSUE DATE: The date the Contract becomes effective which is the date we apply your initial Net Purchase Payment to your Account and issue your Contract. This is called the “Date of Coverage” in the Contract.

 

69


Table of Contents

MAXIMUM ANNUITY COMMENCEMENT DATE: The first day of the month following the youngest Annuitant’s 95th birthday.

NET INVESTMENT FACTOR: An index applied to measure the investment performance of a Sub-Account from one Valuation Period to the next. The Net Investment Factor may be greater than, less than, or equal to one.

NET PURCHASE PAYMENT: The portion of a Purchase Payment which remains after the deduction of any applicable premium tax or similar tax.

NON-QUALIFIED CONTRACT: A Contract used in connection with a retirement plan that does not receive favorable federal income tax treatment under Sections 401, 403, 408, or 408A of the Internal Revenue Code. The Participant’s interest in the Contract must be owned by a natural person or agent for a natural person for the Contract to receive income tax treatment as an annuity.

OPEN DATE: The Business Day your Application is received by the Company at its Service Address. The ages of all Owners and Annuitants on the Open Date determines your eligibility for purchasing a Contract and for electing the optional death benefit and an optional living benefit.

*OWNER: The person, persons or entity entitled to the ownership rights stated in a Group Contract and in whose name or names the Group Contract is issued. The Owner may designate a trustee or custodian of a retirement plan which meets the requirements of Section 401, Section 408(c), Section 408(k), Section 408(p) or Section 408A of the Internal Revenue Code to serve as legal owner of assets of a retirement plan, but the term “Owner,” as used herein, shall refer to the organization entering into the Group Contract.

*PARTICIPANT: In the case of an Individual Contract, the owner of the Contract. In the case of a Group Contract, the person named in the Contract who is entitled to exercise all rights and privileges of ownership under the Contract, except as reserved by the Owner. If there are two Participants, the death benefit is paid upon the death of either Participant.

PAYEE: A recipient of payments under a Contract. The term includes (1) an Annuitant or (2) a Beneficiary who becomes entitled to benefits upon the death of the Participant or upon the death of the Annuitant on or after the Annuity Commencement Date.

PURCHASE PAYMENT (PAYMENT): An amount paid to the Company as consideration for the benefits provided by a Contract.

QUALIFIED CONTRACT: A Contract used in connection with a retirement plan which may receive favorable federal income tax treatment under Sections 401, 403, 408 or 408A of the Internal Revenue Code of 1986, as amended.

SERVICE ADDRESS: P.O. Box 758581, Topeka, KS 66675-8581 or such other address as we may hereafter specify to you by written notice.

SUB-ACCOUNT: That portion of the Variable Account which invests in shares of a specific Fund.

SURRENDER VALUE: The amount payable on full withdrawal (or surrender) of your Contract. The amount equals: (i) your Account Value at the end of the Valuation Period during which we receive your surrender request; minus (ii) any Account Fee applicable for the Account Year in which the surrender is made and minus any applicable withdrawal charge.

VALUATION PERIOD: The period of time from one determination of Variable Accumulation Unit or Annuity Unit values to the next subsequent determination of these values. Value determinations are made as of the close of the New York Stock Exchange on each day that the Exchange is open for trading.

VARIABLE ACCOUNT: Variable Account F of the Company, which is a separate account of the Company consisting of assets set aside by the Company, the investment performance of which is kept separate from that of the general assets of the Company.

 

70


Table of Contents

VARIABLE ACCUMULATION UNIT: A unit of measure used in the calculation of Variable Account Value.

VARIABLE ACCOUNT VALUE: The value of that portion of your Account allocated to the Variable Account.

VARIABLE ANNUITY: An annuity with payments which vary as to dollar amount in relation to the investment performance of the Variable Account.

YOU and YOUR: The terms “you” and “your” refer to “Owner,” “Participant,” and/or “Covered Person” as those terms are identified in the Contract.

 

 

* You specify these items on the Application, and may change them, as we describe in this Prospectus.

 

71


Table of Contents

APPENDIX B -

WITHDRAWAL CHARGE CALCULATIONS

Full Withdrawal:

Assume a Purchase Payment of $40,000 is made on the Issue Date, no additional Purchase Payments are made and there are no partial withdrawals. The table below presents three examples of the withdrawal charge resulting from a full withdrawal of your Account, based on hypothetical Account Values.

 

    Account
Year
       Hypothetical
Account
Value
       Free
Withdrawal
Amount
       Purchase Payment
Amount Subject
to Withdrawal
Charge
       Withdrawal
Charge
Percentage
       Withdrawal
Charge
Amount
 

(a)

    1        $ 41,000        $ 4,000        $ 37,000          8.00      $ 2,960  
    2        $ 44,200        $ 4,000        $ 40,000          8.00      $ 3,200  

(b)

    3        $ 47,700        $ 4,000        $ 40,000          7.00      $ 2,800  
    4        $ 51,500        $ 4,000        $ 40,000          6.00      $ 2,400  

(c)

    5        $ 55,600        $ 55,600        $  0          0.00      $  0  
    6        $ 60,000        $ 60,000        $  0          0.00      $  0  

 

(a) The free withdrawal amount in any year is equal to 10% of all of the Purchase Payments you have made. In Account Year 1, the free withdrawal amount is $4,000, which equals 10% of the Purchase Payment of $40,000. On a full withdrawal of $41,000, the amount subject to a withdrawal charge is $37,000, which equals the Account Value of $41,000 minus the free withdrawal amount of $4,000.

 

(b) In Account Year 3, the free withdrawal amount is $4,000, which equals 10% of the Purchase Payment of $40,000. The Account Value minus the free withdrawal amount is $47,700 minus $4,000, which equals $43,700; however, the amount subject to a withdrawal charge is capped at the amount of your remaining Purchase Payments. Therefore, the amount subject to a withdrawal charge is $40,000, which is the amount of your remaining Purchase Payments.

 

(c) In Account Year 5, you have passed your fourth Account Anniversary, so no withdrawal charges apply to any withdrawals you make.

Partial Withdrawal:

Assume a single Purchase Payment of $40,000 is made on the Issue Date, no additional Purchase Payments are made, no partial withdrawals have been taken prior to the fourth Account Year, and there is a series of four partial withdrawals made during the fourth Account Year of $3,000, $8,000, $12,000, and $22,000.

 

Account
Year

  Hypothetical
Account
Value
Before
Withdrawal
    Free
Withdrawal
Amount
Before
Withdrawal
    Amount of
Withdrawal
    Amount of
Withdrawal
Subject to
Withdrawal
Charge
    Withdrawal
Charge
Percentage
    Withdrawal
Charge
Amount
    Remaining
Free
Withdrawal
Amount
After
Withdrawal
    Hypothetical
Account
Value after
Withdrawal
 
1   $ 41,000     $ 4,000     $  0     $  0       8.00   $  0     $ 4,000     $ 41,000  
2   $ 44,200     $ 4,000     $  0     $  0       8.00   $  0     $ 4,000     $ 44,200  
3   $ 47,700     $ 4,000     $  0     $  0       7.00   $  0     $ 4,000     $ 47,700  
(a) 4   $ 48,200     $ 4,000     $ 3,000     $  0       6.00   $  0     $ 1,000     $ 45,200  
(b) 4   $ 46,000     $ 1,000     $ 8,000     $ 7,000       6.00   $  420     $  0     $ 38,000  
(c) 4   $ 38,250     $  0     $ 12,000     $ 12,000       6.00   $  720     $  0     $ 26,250  
(d) 4   $ 26,650     $  0     $ 22,000     $ 21,000       6.00   $ 1,260     $  0     $ 4,650  
Totals       $ 45,000     $ 40,000       6.00   $ 2,400     $  0     $ 4,650  

 

(a) In Account Year 4, the free withdrawal amount is $4,000, which equals 10% of the Purchase Payment of $40,000. The partial withdrawal amount of $3,000 is less than the free withdrawal amount, so there is no withdrawal charge.

 

(b)

Since a partial withdrawal of $3,000 was taken, the remaining free withdrawal amount in Account Year 4 is $4,000 - $3,000 = $1,000. Therefore, $1,000 of the $8,000 withdrawal is not subject to a withdrawal charge, and

 

72


Table of Contents
  $7,000 is subject to a withdrawal charge. Of the $11,000 withdrawn to date, $4,000 has been from the free withdrawal amount and $7,000 has been from Purchase Payments. Therefore, the amount of remaining Purchase Payments is $33,000.

 

(c) Since $4,000 of the two prior Account Year 4 partial withdrawals was taken from the free withdrawal amount, the remaining free withdrawal amount in Account Year 4 is $4,000 - $4,000 = $0. Therefore, the entire $12,000 withdrawal is subject to a withdrawal charge. Of the $23,000 withdrawn to date, $4,000 has been from the free withdrawal amount and $19,000 has been from Purchase Payments. Therefore, the amount of remaining Purchase Payments is $21,000.

 

(d) Since $4,000 of the three prior Account Year 4 partial withdrawals was taken from the free withdrawal amount, the remaining free withdrawal amount in Account Year 4 is $4,000 - $4,000 = $0. The amount of Purchase Payments remaining before this withdrawal is $21,000. Therefore, $21,000 of the $22,000 withdrawal is taken from Purchase Payments and is subject to a withdrawal charge, and $1,000 of the withdrawal is taken from earnings and is not subject to a withdrawal charge. Of the $45,000 withdrawn to date, $4,000 has been from the free withdrawal amount, $40,000 has been from Purchase Payments, and $1,000 has been from earnings. The amount of remaining Purchase Payments is now equal to $0. Note that if the $4,650 remaining balance was withdrawn, it would all be from earnings and not subject to a withdrawal charge. The total Account Year 4 withdrawal charges would then be $2,400, which is the same amount that was assessed for a full withdrawal in Account Year 4 in the example above.

 

73


Table of Contents

APPENDIX C -

PREVIOUSLY AVAILABLE INVESTMENT OPTIONS

The current available variable investment options are those listed the cover page of the prospectus.

If you purchased your Contract before October 31, 2011, you may make subsequent Purchase Payments and transfers into the following investment options that were available for investment prior to that date:

 

Large-Cap Equity Funds

Columbia Variable Portfolio - Large Cap Growth Fund, Class 2

Franklin Mutual Shares VIP Fund, Class 2

Oppenheimer Capital Appreciation Fund/VA, Service Shares

Small-Cap Equity Fund

Franklin Small Cap Value VIP Fund, Class 2

International/Global Equity Funds

AB International Growth Portfolio, Class B

Columbia Variable Portfolio - Select International Equity Fund, Class 2

Templeton Growth VIP Fund, Class 2

Specialty Sector Commodity Fund

PIMCO CommodityRealReturn® Strategy Portfolio, Administrative Class

Asset Allocation Fund

Franklin Income VIP Fund, Class 2

Target Date Funds

Fidelity® Freedom 2015 Portfolio, Service Class 2 (of Variable Insurance Products Fund IV)

Fidelity® Freedom 2020 Portfolio, Service Class 2 (of Variable Insurance Products Fund IV)

Intermediate-Term Bond Fund

MFS® Corporate Bond Portfolio, Service Class

Multi-Sector Bond Fund

Franklin Strategic Income VIP Fund, Class 2

Emerging Markets Bond Fund

PIMCO Emerging Markets Bond Portfolio, Administrative Class

 

AllianceBernstein L.P. advises the AB International Growth Portfolio. Columbia Management Investment Advisers, LLC, advises the Columbia Variable Portfolios. FMR Co., Inc. advises the Fidelity® VIP Freedom Portfolios. Franklin Advisers, Inc. advises the Franklin Income VIP Fund and Franklin Strategic Income VIP Fund. Franklin Advisory Services, LLC advises the Franklin Small Cap Value VIP Fund. Franklin Mutual Advisers, LLC advises the Franklin Mutual Shares VIP Fund. Massachusetts Financial Services Company advises the MFS® Corporate Bond Portfolio. Pacific Investment Management Company LLC advises the PIMCO Portfolios. OFI Global Asset Management, Inc. advises the Oppenheimer Capital Appreciation Fund (sub-advised by OppenheimerFunds, Inc.). Templeton Global Advisors Limited advises the Templeton Growth VIP Fund.

 

74


Table of Contents

APPENDIX D -

OPTIONAL LIVING BENEFIT EXAMPLES

Example: How the Living Benefits work

Assume for the examples below that you are age 63 when your Contract is issued with an initial Purchase Payment of $100,000 and that you elected to participate with single-life coverage. (If you selected joint-life coverage, then the numbers shown in the example could be different). Your Withdrawal Benefit Base and your Bonus Base are each set equal to your initial Purchase Payment on your Issue Date. Because you reached age 59 prior to your Issue Date, your Coverage Date is your Issue Date. At any time, you can begin to withdraw up to your Annual Withdrawal Amount each Account Year without reducing your Withdrawal Benefit Base. (For convenience, assume that the investment performance of your underlying investments equals or offsets all Contract expenses. Therefore, your Account Value remains constant throughout the life of your Contract, except for Account Years 2 and 5.)

A. How SIR III works.

 

Your Annual Withdrawal Amount is set equal to 4% of your Withdrawal Benefit Base, or $4,000. Your Withdrawal Benefit Base will increase by 7% of your Bonus Base each Account Year in which you do not take a withdrawal during the Bonus Period. By deferring withdrawals during the Bonus Period you will increase your Withdrawal Benefit Base, which in turn may maximize your Annual Withdrawal Amount.

Assume that, because of good investment performance of the Designated Funds during Account Year 2, your Account Value has grown to $125,000 on your second Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base and Bonus Base. At this time we will step up your Withdrawal Benefit Base and your Bonus Base to $125,000. Additionally, because you have crossed into another age tier (from age 63 to age 65), your new Annual Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or $6,250. Going forward, your new Bonus Base will be $125,000, unless increased by another step-up or reduced by an Excess Withdrawal, and your Bonus Period will now end on your 12th Account Anniversary (i.e., ten years after the step-up). All values shown are as of the beginning of the Account Year.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $4,000      $0
2      $100,000      $107,000      $100,000      $4,280      $0
3      $125,000      $125,000      $125,000      $6,250      $0

Assume you take your first withdrawal in Account Year 4. We set your Lifetime Withdrawal Percentage at 5%. Your Annual Withdrawal Amount will be equal to 5% of your Withdrawal Benefit Base. You can withdraw up to $6,688 in Account Year 4 without reducing your Withdrawal Benefit Base.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
4      $125,000      $133,750      $125,000      $6,688      $6,688
5      $118,312      $133,750      $125,000      $6,688      $6,688

Assume that, because of good investment performance of the Designated Funds during Account Year 5, your Account Value has grown to $170,000 on your fifth Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base. We will step up your Withdrawal Benefit Base to $170,000. Your new Annual Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or $8,500. Going forward, your new Bonus Base will be $170,000, unless increased by another step-up or reduced by an Excess Withdrawal, and your Bonus Period will now end on your 15th Account Anniversary.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
6      $170,000      $170,000      $170,000      $8,500      $8,500
7      $161,500      $170,000      $170,000      $8,500      $8,500
8      $153,000      $170,000      $170,000      $8,500      $8,500

 

75


Table of Contents

 

Assume in Account Year 9, you don’t take a withdrawal. Your Withdrawal Benefit Base will increase by $11,900, which is 7% of your Bonus Base ($170,000). Your new Annual Withdrawal Amount will be set equal to $9,095, which is 5% of your new Withdrawal Benefit Base ($181,900), as shown below:

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
9      $144,500      $170,000      $170,000      $8,500      $0
10      $144,500      $181,900      $170,000      $9,095      $9,095
11      $135,405      $181,900      $170,000      $9,095      $9,095
12      $126,310      $181,900      $170,000      $9,095      $9,095
13      $117,215      $181,900      $170,000      $9,095      $9,095
14      $108,120      $181,900      $170,000      $9,095      $9,095
15      $99,025      $181,900      $170,000      $9,095      $9,095

B. How SIM works.

 

Your Annual Withdrawal Amount is set equal to 4% of your Withdrawal Benefit Base, or $4,000. Your Withdrawal Benefit Base will increase by 8% of your Bonus Base each Account Year in which you do not take a withdrawal during the Bonus Period. By deferring withdrawals during the Bonus Period, you will increase your Withdrawal Benefit Base, which in turn may maximize your Annual Withdrawal Amount.

Assume that, because of good investment performance of the Designated Funds during Account Year 2, your Account Value has grown to $125,000 on your second Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base and Bonus Base. At this time we will step-up your Withdrawal Benefit Base and your Bonus Base to $125,000. Additionally, because you have crossed into another age tier (from age 63 to age 65), your new Annual Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or $6,250. Going forward, your new Bonus Base will be $125,000, unless increased by another step-up or reduced by a One-Time Access Withdrawal. Your Bonus Period will end on your 10th Account Anniversary (i.e., ten years after the Issue Date) or the first withdrawal that is not a One-Time Access Withdrawal. All values shown are as of the beginning of the Account Year.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $4,000      $0
2      $100,000      $108,000      $100,000      $4,320      $0
3      $125,000      $125,000      $125,000      $6,250      $0

Assume you take your first withdrawal in Account Year 4. We set your Lifetime Withdrawal Percentage at 5%. Your Annual Withdrawal Amount will be equal to 5% of your Withdrawal Benefit Base. In Account Year 4, your Withdrawal Benefit Base (including the Bonus) equals $135,000, and you can withdraw up to $6,750 (5% of $135,000) in Account Year 4 without reducing your Withdrawal Benefit Base. Because your first withdrawal was not a One-Time Access Withdrawal, your Bonus Period ends.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
4      $125,000      $135,000      N/A      $6,750      $6,750
5      $118,250      $135,000      N/A      $6,750      $6,750

 

76


Table of Contents

Assume that, because of good investment performance of the Designated Funds during Account Year 5, your Account Value has grown to $170,000 on your fifth Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base. We will step up your Withdrawal Benefit Base to $170,000. Your new Annual Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or $8,500.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
6      $170,000      $170,000      N/A      $8,500      $8,500
7      $161,500      $170,000      N/A      $8,500      $8,500
8      $153,000      $170,000      N/A      $8,500      $8,500

Assume in Account Year 9, you don’t take a withdrawal. Your Withdrawal Benefit Base will not increase by a Bonus because the Bonus Period ended when the first withdrawal (other than the One-Time Access Withdrawal) was taken.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
9      $144,500      $170,000      N/A      $8,500      $0
10      $144,500      $170,000      N/A      $8,500      $8,500
11      $136,000      $170,000      N/A      $8,500      $8,500
12      $127,500      $170,000      N/A      $8,500      $8,500
13      $119,000      $170,000      N/A      $8,500      $8,500
14      $110,500      $170,000      N/A      $8,500      $8,500
15      $102,000      $170,000      N/A      $8,500      $8,500

C. How SIM Plus works.

 

Your Annual Withdrawal Amount is set equal to 3% of your Withdrawal Benefit Base, or $3,000. Your Withdrawal Benefit Base will increase by 8% of your Bonus Base each Account Year in which you do not take a withdrawal during the Bonus Period. By deferring your withdrawals during the Bonus Period you will increase your Withdrawal Benefit Base, which in turn may maximize your Annual Withdrawal Amount.

Assume that, because of good investment performance of the Designated Funds during Account Year 2, your Account Value has grown to $125,000 on your second Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base and Bonus Base. At this time we will step up your Withdrawal Benefit Base and your Bonus Base to $125,000. Additionally, because you have crossed into another age tier (from age 63 to age 65), your new Annual Withdrawal Amount will be 4% of your new Withdrawal Benefit Base, or $5,000. Going forward, your new Bonus Base will be $125,000, unless increased by another step-up or reduced by a One-Time Access Withdrawal. Your Bonus Period will end on your 10th Account Anniversary (i.e., ten years after the Issue Date) or the first withdrawal that is not a One-Time Access Withdrawal. All values shown are as of the beginning of the Account Year.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $3,000      $0
2      $100,000      $108,000      $100,000      $3,240      $0
3      $125,000      $125,000      $125,000      $5,000      $0

 

77


Table of Contents

Assume you take your first withdrawal in Account Year 4. We set your Lifetime Withdrawal Percentage at 4%. Your Annual Withdrawal Amount will be equal to 4% of your Withdrawal Benefit Base. In Account Year 4, your Withdrawal Benefit Base (including the Bonus) equals $135,000, and you can withdraw up to $5,400 (4% of $135,000) in Account Year 4 without reducing your Withdrawal Benefit Base. The Withdrawal Benefit Base will increase each year following the initial withdrawal by the 2.5% Plus Factor, as long as no Excess Withdrawals are taken during the Account Year. Because your first withdrawal was not a One-Time Access Withdrawal, your Bonus Period ends.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
4      $125,000      $135,000      N/A      $5,400      $5,400
5      $119,600      $138,375      N/A      $5,535      $5,535

Assume that, because of good investment performance of the Designated Funds during Account Year 5, your Account Value has grown to $170,000 on your fifth Account Anniversary. Therefore your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base. We will step up your Withdrawal Benefit Base to $170,000. Your new Annual Withdrawal Amount will be 4% of your new Withdrawal Benefit Base, or $6,800.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
6      $170,000      $170,000      N/A      $6,800      $6,800
7      $163,200      $174,250      N/A      $6,970      $6,970
8      $156,230      $178,606      N/A      $7,144      $7,144

Assume in Account Year 9, you don’t take a withdrawal. Your Withdrawal Benefit Base will not increase by a Bonus because the Bonus Period ended when the first withdrawal (other than the One-Time Access Withdrawal) was taken. However, the Withdrawal Benefit Base will increase by 2.5% as a result of the Plus Factor.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
9      $149,086      $183,071      N/A      $7,323      $0
10      $149,086      $187,648      N/A      $7,506      $7,506
11      $141,580      $192,339      N/A      $7,694      $7,694
12      $133,886      $197,148      N/A      $7,886      $7,886
13      $126,000      $202,077      N/A      $8,083      $8,083
14      $117,917      $207,129      N/A      $8,285      $8,285
15      $109,623      $212,307      N/A      $8,492      $8,492

Example: 200% Benefit Enhancement (SIM & SIM Plus only)

Assume a client, age 62, purchased a contract on January 1, 2010 with an initial Purchase Payment of $100,000. On January 1, 2020 (the later of the 10th Account Anniversary or the Account Anniversary following age 70), if no withdrawals have been taken and the then current Withdrawal Benefit Base equals $180,000, the Withdrawal Benefit Base will be increased to $200,000 (200% of the initial Purchase Payment). If on January 1, 2020, your current Withdrawal Benefit Base is greater than $200,000 due to a prior step-up, then the 200% Benefit Enhancement would not be applied.

Assume a client, age 55, purchased a contract on January 1, 2010 with an initial Purchase Payment of $100,000. On January 1, 2025 (the later of the 10th Account Anniversary or the Account Anniversary following age 70), if no withdrawals have been taken and the then current Withdrawal Benefit Base equals $180,000, the Withdrawal Benefit Base will be increased to $200,000.

 

78


Table of Contents

Assume a client, age 62, purchased a contract on January 1, 2010 with an initial Purchase Payment of $100,000. A subsequent purchase payment of $50,000 is made on June 1, 2018. On January 1, 2020 (the later of the 10th Account Anniversary or the Account Anniversary following age 70), if no withdrawals have been taken and the then current Withdrawal Benefit Base equals $238,000, the Withdrawal Benefit Base will be increased to $250,000 (200% of the initial Purchase Payment, plus 100% of additional Purchase Payments made after the first Account Anniversary.)

Example: One-Time Access Withdrawal (SIM and SIM Plus only)

You may take the One-Time Access Withdrawal before you begin receiving your Annual Withdrawal Amount. The One-Time Access Withdrawal will not end the 200% Benefit Enhancement or the Bonus Period. However, the One-Time Access Withdrawal will cause the Bonus for that Account Year to be forfeited. As a result of the One-Time Access Withdrawal, your Withdrawal Benefit Base, Bonus Base and your 200% Benefit Enhancement will be reduced using the following formulas:

 

Your new Bonus Base

     =        BB x        (             AV - WD              )  
           AV  
 

Your new Withdrawal Benefit Base

     =        WBB x        (             AV - WD              )  
           AV  
 

Your new 200% Benefit Enhancement

     =        BE x        (             AV - WD              )  
           AV  

 

Where:       
  BB   =    Your Bonus Base immediately prior to the One-Time Access Withdrawal.
  WBB   =    Your Withdrawal Benefit Base immediately prior to the One-Time Access Withdrawal.
  BE   =    Your 200% Benefit Enhancement immediately prior to the One-Time Access Withdrawal.
  WD   =    The amount of the One-Time Access Withdrawal.
  AV   =    Your Account Value immediately prior to the One-Time Access Withdrawal.

 

Assume your Contract is issued with an initial Purchase Payment of $100,000, and that you elected to participate with single-life coverage. Your Withdrawal Benefit Base and your Bonus Base are each set equal to your initial Purchase Payment on your Issue Date. Your Withdrawal Benefit Base will increase by 8% of your Bonus Base each year in which you do not take a withdrawal during the Bonus Period. Assume your Coverage Date will start in your 5th Account Anniversary (the first Account Anniversary after you reach age 59). If you notify us, the first withdrawal you take after the Coverage Date may be considered the One-Time Access Withdrawal.

Assume that because of good investment performance of the Designated Funds during Account Year 2 your Account Value has grown to $125,000 on your second Account Anniversary. Therefore your Contract is eligible for an automatic step-up of its Withdrawal Benefit Base and Bonus Base. We will step-up your Withdrawal Benefit Base and your Bonus Base to $125,000.

Assume that, in your Account Year 7, you need to take $10,000 and you notify us of your intention to make this withdrawal your One-Time Access Withdrawal.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Withdrawals
1      $100,000      $100,000      $100,000      $0
2      $100,000      $108,000      $100,000      $0
3      $125,000      $125,000      $125,000      $0
4      $125,000      $135,000      $125,000      $0
5      $125,000      $145,000      $125,000      $0
6      $125,000      $155,000      $125,000      $0
7      $125,000      $165,000      $125,000      $10,000

 

79


Table of Contents

At this point, your Bonus Base, your Withdrawal Benefit Base and your 200% Benefit Enhancement will be recalculated as follows:

 

Your new Bonus Base

     =      $ 125,000        x     $125,000 - $10,000
  $125,000
     =      $ 115,000       

Your new Withdrawal Benefit Base

     =      $ 165,000        x     $125,000 - $10,000
           $125,000
     =      $ 151,800       

Your new 200% Benefit Enhancement

     =      $ 200,000        x     $125,000 - $10,000
           $125,000
     =      $ 184,000       

Example: Early Withdrawals

Any withdrawal (other than the One-Time Access Withdrawal applicable to SIM and SIM Plus) taken before your Coverage Date will be considered an Early Withdrawal. Your Bonus Base (applicable to SIR III only) and Withdrawal Benefit Base will be reduced using the following formulas:

 

Your new Bonus Base

     =        BB x        (             AV - WD              )  
           AV  
 

Your new Withdrawal Benefit Base

     =        WBB x        (             AV - WD              )  
           AV  

 

Where:      
  BB   =   Your Bonus Base immediately prior to the Early Withdrawal.
  WBB   =   Your Withdrawal Benefit Base immediately prior to the Early Withdrawal.
  WD   =   The amount of the Early Withdrawal.
  AV   =   Your Account Value immediately prior to the Early Withdrawal.

 

Assume that you are age 50 when your Contract is issued with an initial Purchase Payment of $100,000, and that you elected to participate with single-life coverage. Your Withdrawal Benefit Base and your Bonus Base are each set to equal your initial Purchase Payment on your Issue Date. Your Withdrawal Benefit Base will increase by a percentage of your Bonus Base each year in which you do not take a withdrawal. Your Coverage Date will be the first Account Anniversary after you attain the age of 59. (Please note that with SIM and SIM Plus, the first Early Withdrawal taken will be considered the One-Time Access Withdrawal. Also note that the Bonus Period will end on SIM and SIM Plus if a second Early Withdrawal is taken.)

Assume that, because of good investment performance of the Designated Funds during Account Year 2 your Account Value has grown to $125,000 on your second Account Anniversary. Therefore, your Contract is eligible for an automatic step-up of the Withdrawal Benefit Base and Bonus Base. We will step up your Withdrawal Benefit Base and Bonus Base to $125,000. Assume that, in your Account Year 3, you withdraw $10,000. Because you are age 53 (and younger than age 59), this is an Early Withdrawal.

 

80


Table of Contents

At this point, your Bonus Base and your Withdrawal Benefit Base will be recalculated as follows:

 

Your new Bonus Base

     =      $ 125,000      x   $125,000 - $10,000

(SIR III only)

           $125,000
     =        115,000       
          

Your new Withdrawal Benefit Base

     =      $ 125,000      x   $125,000 - $10,000
           $125,000
     =        115,000       

Your Annual Withdrawal Amount will still be $0 because you have not reached your Coverage Date. For SIM and SIM Plus, any withdrawal other than the One-Time Access Withdrawal will end the Bonus Period and forfeit the 200% Benefit Enhancement.

Example: Excess Withdrawals

If you take an Excess Withdrawal that is not your One-Time Access Withdrawal, (applicable to SIM and SIM Plus only) your Withdrawal Benefit Base and Bonus Base (applicable to SIR III only) will be reduced according to the following formulas:

 

Your new Bonus Base

     =        BB x        (             AV - WD              )  
           AV - AWA  
 

Your new Withdrawal Benefit Base

     =        WBB x        (             AV - WD              )  
           AV - AWA  

 

Where:      
  BB   =   Your Bonus Base immediately prior to the Excess Withdrawal.
  WBB   =   Your Withdrawal Benefit Base immediately prior to the Excess Withdrawal.
  WD   =   The amount of the Excess Withdrawal.
  AV   =   Your Account Value immediately prior to the Excess Withdrawal.
  AWA   =   Your Annual Withdrawal Amount minus any prior partial withdrawals taken during the current Account Year.

 

81


Table of Contents

Assume that you invested $65,000 and, due to recent positive market performance, your Account Value in Account Year 5 is $100,000. Your Withdrawal Benefit Base and Bonus Base have stepped up to 100,000, your Lifetime Withdrawal Percentage is 5%, and thus your Annual Withdrawal Amount is $5,000. During this Account Year you make two withdrawals: a $4,000 withdrawal followed by a $6,000 withdrawal. Your first withdrawal reduces your Account Value to $96,000 but does not affect your Withdrawal Benefit Base because it is not in excess of your Annual Withdrawal Amount. Your second withdrawal (when combined with the first) is in excess of your $5,000 Annual Withdrawal Amount. After your second withdrawal, your Withdrawal Benefit Base will be reduced as follows:

 

Your new Bonus Base

     =      $ 100,000        x       $96,000 - $6,000
           $96,000 - ($5,000 - $4,000)
     =      $ 94,737       
          

Your new Withdrawal Benefit Base

     =      $ 100,000        x       $96,000 - $6,000
           $96,000 - ($5,000 - $4,000)
     =      $ 94,737       

Beginning on your Account Anniversary and going forward, your new Annual Withdrawal Amount will be $4,737 (5% of $94,737). For SIM and SIM Plus, any withdrawal other than the One-Time Access Withdrawal will end the Bonus Period and forfeit the 200% Benefit Enhancement.

You should be aware that, if your Account Value minus your Annual Withdrawal Amount is less than the Withdrawal Benefit Base at the time an Excess Withdrawal is taken (as in the above example), then your Withdrawal Benefit Base will be reduced by an amount equal to or more than the excess amount withdrawn. Thus, Excess Withdrawals taken in a down market could severely reduce your benefit.

Example: Account Value goes to zero before the Coverage Date

Assume for the next two examples (A and B) below that you are age 45 when your Contract is issued with an initial Purchase Payment of $100,000 and that you elected to participate in the SIR III living benefit with single-life coverage. (If you selected joint-life coverage or a different optional living benefit, the numbers shown in the example could be different; however, the concept is the same.)

Your Withdrawal Benefit Base and your Bonus Base are each set equal to your initial Purchase Payment on your Issue Date. Because you have not reached age 59 prior to your Issue Date, your Coverage Date is the anniversary following your 59th birthday. You may begin to withdraw up to your Annual Withdrawal Amount each Account Year without reducing your Withdrawal Benefit Base starting on the Coverage Date.

A. Early Withdrawal causes Account Value to go to zero before the Coverage Date.

 

Assume that because of the investment performance of the Designated Funds your Account Value remains constant. During Account Year 4 you decide to take an Early Withdrawal equal to the full Account Value.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $0      $0
2      $100,000      $107,000      $100,000      $0      $0
3      $100,000      $114,000      $100,000      $0      $0
4      $100,000      $121,000      $100,000      $0      $100,000
5      $0      $0      $0      $0      $0

Since your withdrawal was for the full Account Value, your Contract, including the Living Benefit, will end and you will not be eligible to receive your Annual Withdrawal Amount.

 

82


Table of Contents

B. Poor performance, Contract fees and charges cause Account Value to go to zero before the Coverage Date.

 

Assume that, over the course of the first 10 years of the Contract, the investment performance of the Designated Funds is such that the Account Value goes to zero due to the combination of poor investment performance, contract fees and charges. You did not take any withdrawals to cause the Account Value to go to zero.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $0      $0
2      $85,000      $107,000      $100,000      $0      $0
3      $65,000      $114,000      $100,000      $0      $0
4      $55,000      $121,000      $100,000      $0      $0
5      $45,000      $128,000      $100,000      $0      $0
6      $35,000      $135,000      $100,000      $0      $0
7      $25,000      $142,000      $100,000      $0      $0
8      $15,000      $149,000      $100,000      $0      $0
9      $8,000      $156,000      $100,000      $0      $0
10      $400      $163,000      $100,000      $0      $0
11      $0      $0      $0      $0      $0

Since your Account Value went to zero before the Coverage Date, your Contract, including the Living Benefit, will end and you will not be eligible to receive your Annual Withdrawal Amount.

 

83


Table of Contents

Examples: Account Value goes to zero after the Coverage Date

Assume for the next two examples (A and B) below that you are age 65 when your Contract is issued with an initial Purchase Payment of $100,000 and that you elected to participate in the SIR III living benefit with single-life coverage. (If you selected joint-life coverage or a different optional living benefit, the numbers shown in the example could be different; however, the concept is the same.)

A. Excess Withdrawal combined with poor performance, Contract fees and charges cause Account Value to go to zero after the Coverage Date.

 

Assume that, over the course of the first 9 years of the Contract, the investment performance of the Designated Funds is such that the Account Value increases by $1,000 per year. During Account Year 9, you decide to take an Excess Withdrawal for less than the full Account Value. Your Withdrawal Benefit Base and Bonus Base will both reduce proportionately; your Annual Withdrawal Amount will be 5% of the new Withdrawal Benefit Base. Suppose, due to poor investment performance after the Excess Withdrawal, the Account Value goes to zero during Account Year 12. Then your Annual Withdrawal Amount available in Account Year 13 will continue to be paid for the rest of your life.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $5,000      $0
2      $101,000      $107,000      $100,000      $5,350      $0
3      $102,000      $114,000      $100,000      $5,700      $0
4      $103,000      $121,000      $100,000      $6,050      $0
5      $104,000      $128,000      $100,000      $6,400      $0
6      $105,000      $135,000      $100,000      $6,750      $0
7      $106,000      $142,000      $100,000      $7,100      $0
8      $107,000      $149,000      $100,000      $7,450      $0
9      $108,000      $156,000      $100,000      $7,800      $50,000
10      $58,000      $90,299      $57,884      $4,515      $4,515
11      $25,000      $90,299      N/A      $4,515      $4,515
12      $5,000      $90,299      N/A      $4,515      $4,515
For Life      $0      $90,299      N/A      $4,515      $4,515

B. Poor performance, Contract fees and charges cause Account Value to go to zero after the Coverage Date.

 

Assume that, over the course of the first 10 years of the Contract, the investment performance of the Designated Funds is such that the Account Value goes to zero due to the combination of poor investment performance, contract fees and charges. You did not take any withdrawals to cause the Account Value to go to zero.

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $5,000      $0
2      $85,000      $107,000      $100,000      $5,350      $0
3      $65,000      $114,000      $100,000      $5,700      $0
4      $55,000      $121,000      $100,000      $6,050      $0
5      $45,000      $128,000      $100,000      $6,400      $0
6      $35,000      $135,000      $100,000      $6,400      $0
7      $25,000      $142,000      $100,000      $7,100      $0
8      $15,000      $149,000      $100,000      $7,450      $0
9      $8,000      $156,000      $100,000      $7,800      $0
10      $400      $163,000      $100,000      $8,150      $0
11      $0      $170,000      N/A      $8,500      $8,500
For Life      $0      $170,000      N/A      $8,500      $8,500

Because your Account Value was reduced to zero during Account Year 11, we will pay the Annual Withdrawal Amount for the rest of your life. All other Contract features, benefits, and guarantees will terminate.

 

84


Table of Contents

C. Excess Withdrawal causes Account Value to go to zero after the Coverage Date.

 

 

Account Year

     Account
Value
     Withdrawal
Benefit Base
     Bonus Base      Annual
Withdrawal
Amount
     Withdrawals
1      $100,000      $100,000      $100,000      $5,000      $0
2      $80,000      $107,000      $100,000      $5,350      $0
3      $60,000      $114,000      $100,000      $5,700      $60,000
4      $0      $0      $0      $0      $0

Your Contract and all benefits end because you took an Excess Withdrawal that causes your Account Value to go to zero.

 

85


Table of Contents

APPENDIX E - BUILD YOUR OWN PORTFOLIO

This Appendix sets forth the Funds and percentage limits that constitute the “build your own portfolio” program. This program is more fully described under “BUILD YOUR OWN PORTFOLIO” in the Prospectus. Briefly, if you comply with this program, the portfolio you build will satisfy the Designated Funds requirement under certain optional living benefits. If you do not comply with the allocation percentage limits in effect under your Contract, your selection of the Build Your Own Portfolio model will not qualify as a Designated Fund and your participation in the Living Benefit will be cancelled.

For Contracts purchased with Income Maximizer or Income Maximizer Plus, the Funds available in each asset class and the percentage range assigned to each asset class under the Build Your Own Portfolio investment option are as follows:

 

Balanced Funds

0% to 60%

AB Balanced Wealth Strategy Portfolio

AB Dynamic Asset Allocation Portfolio

BlackRock Global Allocation V.I. Fund

Fidelity® Balanced Portfolio (of Variable Insurance Products Fund III)

Invesco V.I. Equity and Income Fund

MFS® Conservative Allocation Portfolio

MFS® Global Tactical Allocation Portfolio

MFS® Moderate Allocation Portfolio

MFS® Total Return Series

PIMCO All Asset Portfolio

PIMCO Global Multi-Asset Managed Allocation Portfolio

Putnam VT Absolute Return 500 Fund

Fixed Income Funds

40% to 100%

JPMorgan Insurance Trust Core Bond Portfolio

MFS® Government Securities Portfolio

MFS® Inflation-Adjusted Bond Portfolio

MFS® Limited Maturity Portfolio

MFS® U.S. Government Money Market Portfolio

MFS® Total Return Bond Series

 

 

86


Table of Contents

For Contracts purchased on or after October 31, 2011, with Income Riser III, the following is the Build Your Own Portfolio model that applies to your Contract. If you do not comply with the allocation percentage limits in effect under your Contract, then your selection of the Build Your Own Portfolio model will not qualify as a Designated Fund and your participation in the Living Benefit will be cancelled.

 

Fixed Income Funds   Core Retirement
Strategies Funds
  Asset Allocation
Funds
  Core Equity Funds   Growth Equity
Funds
  Specialty Funds
30% to 50%   40% to 60%   10% to 30%   0% to 20%   0% to 20%   0% to 10%
MFS® Total Return Bond Series   AB Dynamic Asset Allocation Portfolio   AB Balanced Wealth Strategy Portfolio   Lord Abbett Series Fund, Inc. - Fundamental Equity Portfolio   Franklin Small Cap Value VIP Fund   Franklin Strategic Income VIP Fund
           
MFS® Government Securities Portfolio   PIMCO Global Multi-Asset Managed Allocation Portfolio   Fidelity® Balanced Portfolio (of Variable Insurance Products Fund III)   MFS® Value Series   MFS® Blended Research Small Cap Equity Portfolio   PIMCO Emerging Markets Bond Portfolio
           
MFS® U.S. Government Money Market Portfolio   MFS® Global Tactical Allocation Portfolio   Franklin Income VIP Fund   Invesco V.I. Comstock Fund   Lord Abbett Series Fund, Inc. - Growth Opportunities Portfolio   MFS® Global Real Estate Portfolio
           
MFS® Limited Maturity Portfolio   MFS® Moderate Allocation Portfolio   MFS® Total Return Series   Franklin Mutual Shares VIP Fund   MFS® International Value Portfolio   PIMCO CommodityRealReturn® Strategy Portfolio
           
MFS® Inflation- Adjusted Bond Portfolio   MFS® Conservative Allocation Portfolio   Invesco V.I. Equity and Income Fund   MFS® Utilities Series   MFS® Research International Portfolio   MFS® Emerging Markets Equity Portfolio
           
JPMorgan Insurance Trust Core Bond Portfolio   PIMCO All Asset Portfolio   MFS® Growth Allocation Portfolio   MFS® Core Equity Portfolio   First Eagle Overseas Variable Fund   MFS® High Yield Portfolio
       
    Putnam VT Absolute Return 500 Fund   BlackRock Global Allocation V.I. Fund   MFS® Research Series   Oppenheimer Global Fund/VA   Lazard Retirement Emerging Markets Equity Portfolio
       
            Rational Dividend Capture VA Fund1   Fidelity® Mid Cap Portfolio (of Variable Insurance Products Fund III)   Templeton Global Bond VIP Fund
           
            MFS® Mid Cap Value Portfolio   MFS® International Growth Portfolio    
         
            JPMorgan Insurance Trust U.S. Equity Portfolio   MFS® Growth Series    
         
            Putnam VT Equity Income Fund   Variable Portfolio - Loomis Sayles Growth Fund    
           
                Rational Insider Buying VA Fund1    
         
              MFS® Mid Cap Growth Series    
         
                Morgan Stanley Variable Insurance Fund, Inc. Mid Cap Growth Portfolio    
           
                Invesco V.I. American Value Fund    

 

 

1  Only available if you purchased your Contract through a Huntington Bank representative.

 

87


Table of Contents
Fixed Income Funds   Core Retirement
Strategies Funds
  Asset Allocation
Funds
  Core Equity Funds   Growth Equity
Funds
  Specialty Funds
30% to 50%   40% to 60%   10% to 30%   0% to 20%   0% to 20%   0% to 10%
                Fidelity® Contrafund® Portfolio (of Variable Insurance Products Fund II)    
         
              MFS® New Discovery Value Portfolio    
         
              MFS® New Discovery Series    
           
                AB Small/Mid Cap Value Portfolio    
           
                Invesco V.I. International Growth Fund    
         
                PIMCO StocksPLUS® Global Portfolio    
           
                Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio    

 

88


Table of Contents

For Contracts purchased prior to October 31, 2011, with Income Riser III, the following is the Build Your Own Portfolio model that applies to your Contract. If you do not comply with the allocation percentage limits in effect under your Contract, then your selection of the Build Your Own Portfolio model will not qualify as a Designated Fund and your participation in the Living Benefit will be cancelled.

 

Fixed Income Funds   Core Retirement
Strategies Funds
  Asset Allocation
Funds
  Core Equity Funds   Growth Equity
Funds
  Specialty Funds
30% to 50%   40% to 60%   10% to 30%   0% to 20%   0% to 20%   0% to 10%
MFS® Total Return Bond Series   AB Dynamic Asset Allocation Portfolio   AB Balanced Wealth Strategy Portfolio   Lord Abbett Series Fund, Inc. -Fundamental Equity Portfolio   Franklin Small Cap Value VIP Fund   Franklin Strategic Income VIP Fund
         
MFS® Government Securities Portfolio   PIMCO Global Multi-Asset Managed Allocation Portfolio   Fidelity® Balanced Portfolio (of Variable Insurance Products Fund III)   MFS® Value Series   MFS® Blended Research Small Cap Equity Portfolio   PIMCO Emerging Markets Bond Portfolio
         
MFS® Corporate Bond Portfolio   MFS® Global Tactical Allocation Portfolio   Franklin Income VIP Fund   Invesco V.I. Comstock Fund   Oppenheimer Capital Appreciation Fund/VA   MFS® Global Real Estate Portfolio
         
MFS® U.S. Government Money Market Portfolio   MFS® Moderate Allocation Portfolio   MFS® Total Return Series   Franklin Mutual Shares VIP Fund   Lord Abbett Series Fund, Inc. - Growth Opportunities Portfolio  

PIMCO CommodityReal

Return® Strategy Portfolio

         
MFS® Limited Maturity Portfolio   MFS® Conservative Allocation Portfolio   Invesco V.I. Equity and Income Fund   MFS® Utilities Series   MFS® International Value Portfolio   MFS® Emerging Markets Equity Portfolio
         
MFS® Inflation-Adjusted Bond Portfolio   PIMCO All Asset Portfolio   Fidelity® Freedom 2015 Portfolio (of Variable Insurance Products Fund IV)   MFS® Core Equity Portfolio   MFS® Research International Portfolio   MFS® High Yield Portfolio
         
JPMorgan Insurance Trust Core Bond Portfolio   Putnam VT Absolute Return 500 Fund   Fidelity® Freedom 2020 Portfolio (of Variable Insurance Products Fund IV)   MFS® Research Series   Templeton Growth VIP Fund   Lazard Retirement Emerging Markets Equity Portfolio
         
        MFS® Growth Allocation Portfolio   Rational Dividend Capture VA Fund1   First Eagle Overseas Variable Fund   Templeton Global Bond VIP Fund
         
        BlackRock Global Allocation V.I. Fund   MFS® Mid Cap Value Portfolio   Oppenheimer Global Fund/VA    
         
            JPMorgan Insurance Trust U.S. Equity Portfolio   Columbia Variable Portfolio - Select International Equity Fund    
           
            Putnam VT Equity Income Fund   Fidelity® Mid Cap Portfolio (of Variable Insurance Products Fund III)    
       
                MFS® International Growth Portfolio    
       
            MFS® Growth Series    
         
              Variable Portfolio - Loomis Sayles Growth Fund    
       
                Columbia Variable Portfolio - Large Cap Growth Fund    
       
                Rational Insider Buying VA Fund1    

 

89


Table of Contents
Fixed Income Funds   Core Retirement
Strategies Funds
  Asset Allocation
Funds
  Core Equity Funds   Growth Equity
Funds
  Specialty Funds
30% to 50%   40% to 60%   10% to 30%   0% to 20%   0% to 20%   0% to 10%
                MFS® Mid Cap Growth Series    
         
                Morgan Stanley Variable Insurance Fund, Inc. Mid Cap Growth Portfolio    
       
                Invesco V.I. American Value Fund    
         
                AB International Growth Portfolio    
       
                Fidelity® Contrafund® Portfolio (of Variable Insurance Products Fund II)    
       
              MFS® New Discovery Value Portfolio    
           
                MFS® New Discovery Series    
       
              AB Small/Mid Cap Value Portfolio    
         
              Invesco V.I. International Growth Fund    
         
                PIMCO StocksPLUS® Global Portfolio    
       
                Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio    

 

 

1  Only available if you purchased your Contract through a Huntington Bank representative.

 

90


Table of Contents

APPENDIX F - CONDENSED FINANCIAL INFORMATION

The following information for MASTERS FLEX II should be read in conjunction with the Variable Account’s financial statements appearing in the Statement of Additional Information. The beginning value for each Accumulation Unit is November 19, 2010, which is the date the Sub-Accounts first became available. Calculated unit values are provided for portfolios with zero accumulated units at year end.

 

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

AB Dynamic Asset Allocation Portfolio, Class B

     01         2016         10.9325         11.1141         1,985,808   
     01         2015         11.2623         10.9325         2,352,657   
     01         2014         10.9889         11.2623         2,658,759   
     01         2013         9.9821         10.9889         2,488,626   
     01         2012         9.3981         9.9821         1,904,928   
     01         2011         10.0000         9.3981         1,600,542   
     02         2016         10.7264         10.8601         186,739   
     02         2015         11.0951         10.7264         248,004   
     02         2014         10.8700         11.0951         320,537   
     02         2013         9.9144         10.8700         341,678   
     02         2012         9.3727         9.9144         301,241   
     02         2011         10.0000         9.3727         210,454   

AB International Growth Portfolio, Class B

     01         2016         8.3737         7.6534         26,449   
     01         2015         8.7035         8.3737         31,253   
     01         2014         8.9765         8.7035         37,321   
     01         2013         8.0542         8.9765         34,693   
     01         2012         7.1071         8.0542         30,759   
     01         2011         8.6073         7.1071         31,239   
     01         2010         10.0000         8.6073         232   
     02         2016         8.1110         7.3831         4,308   
     02         2015         8.4649         8.1110         4,059   
     02         2014         8.7662         8.4649         13,757   
     02         2013         7.8976         8.7662         15,976   
     02         2012         6.9975         7.8976         16,820   
     02         2011         8.5091         6.9975         17,922   
     02         2010         10.0000         8.5091         0   

AB Small/Mid Cap Value Portfolio, Class B

     01         2016         16.4336         20.1696         26,621   
     01         2015         17.7182         16.4336         38,660   
     01         2014         16.5361         17.7182         72,793   
     01         2013         12.2159         16.5361         57,960   
     01         2012         10.4853         12.2159         19,380   
     01         2011         10.0000         10.4853         39   
     02         2016         16.1491         19.7397         8,531   
     02         2015         17.4826         16.1491         11,360   
     02         2014         16.3829         17.4826         22,244   
     02         2013         12.1521         16.3829         27,903   
     02         2012         10.4734         12.1521         13,694   
     02         2011         10.0000         10.4734         0   

AB Balanced Wealth Strategy Portfolio, Class B

     01         2016         12.9083         13.2594         306,081   
     01         2015         12.9572         12.9083         338,841   

 

91


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01         2014         12.3001         12.9572         408,757   
     01         2013         10.7561         12.3001         419,336   
     01         2012         9.6471         10.7561         377,437   
     01         2011         10.1178         9.6471         339,492   
     01         2010         10.0000         10.1178         7,567   
     02         2016         12.5036         12.7914         71,250   
     02         2015         12.6022         12.5036         79,029   
     02         2014         12.0119         12.6022         98,110   
     02         2013         10.5470         12.0119         88,365   
     02         2012         9.4984         10.5470         79,130   
     02         2011         10.0025         9.4984         73,661   
     02         2010         10.0000         10.0025         6,185   

BlackRock Global Allocation V.I. Fund, Class III

     01         2016         14.5561         14.8607         3,333,627   
     01         2015         14.9499         14.5561         3,890,442   
     01         2014         14.9126         14.9499         4,858,246   
     01         2013         13.2523         14.9126         5,234,480   
     01         2012         12.2544         13.2523         5,830,381   
     01         2011         12.9302         12.2544         5,555,583   
     01         2010         10.0000         12.9302         107,540   
     02         2016         14.1350         14.3721         443,772   
     02         2015         14.5768         14.1350         546,552   
     02         2014         14.5998         14.5768         644,254   
     02         2013         13.0273         14.5998         700,539   
     02         2012         12.0958         13.0273         777,635   
     02         2011         12.8149         12.0958         727,602   
     02         2010         10.0000         12.8149         27,336   

Variable Portfolio - Loomis Sayles Growth Fund, Class 2

     01         2016         15.6245         10.4197         178,003   
     01         2015         15.5937         15.6245         123,937   
     01         2014         14.5240         15.5937         162,760   
     01         2013         10.9138         14.5240         155,965   
     01         2012         9.9163         10.9138         102,062   
     01         2011         10.3762         9.9163         72,843   
     01         2010         10.0000         10.3762         9,759   
     02         2016         15.0719         10.3912         37,862   
     02         2015         15.1037         15.0719         26,784   
     02         2014         14.1250         15.1037         43,191   
     02         2013         10.6574         14.1250         40,517   
     02         2012         9.7231         10.6574         27,936   
     02         2011         10.2155         9.7231         19,430   
     02         2010         10.0000         10.2155         1,217   

Columbia Variable Portfolio - Large Cap Growth Fund, Class 2

     01         2016         13.5703         10.4325         38,580   
     01         2015         13.6264         13.5703         29,411   
     01         2014         12.7317         13.6264         30,814   
     01         2013         9.1163         12.7317         25,223   
     01         2012         8.3422         9.1163         14,973   
     01         2011         9.6511         8.3422         17,988   

 

92


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01        2010        10.0000        9.6511        88  
     02        2016        13.0902        10.4040        19,333  
     02        2015        13.1981        13.0902        16,165  
     02        2014        12.3819        13.1981        16,518  
     02        2013        8.9020        12.3819        17,241  
     02        2012        8.1796        8.9020        12,266  
     02        2011        9.5015        8.1796        16,272  
     02        2010        10.0000        9.5015        0  

Columbia Variable Portfolio - Select International Equity Fund, Class 2

     01        2016        13.5693        9.6972        7,661  
     01        2015        13.8014        13.5693        6,200  
     01        2014        14.7861        13.8014        11,247  
     01        2013        12.4873        14.7861        11,390  
     01        2012        10.7955        12.4873        16,933  
     01        2011        13.0960        10.7955        14,655  
     01        2010        10.0000        13.0960        0  
     02        2016        12.9854        9.6707        11,127  
     02        2015        13.2614        12.9854        9,217  
     02        2014        14.2657        13.2614        9,431  
     02        2013        12.0969        14.2657        9,611  
     02        2012        10.5010        12.0969        9,789  
     02        2011        12.7908        10.5010        9,808  
     02        2010        10.0000        12.7908        493  

Fidelity VIP Balanced Portfolio, Service Class 2

     01        2016        14.6561        15.4203        818,678  
     01        2015        14.8485        14.6561        948,870  
     01        2014        13.7227        14.8485        1,104,797  
     01        2013        11.6973        13.7227        966,582  
     01        2012        10.3593        11.6973        787,600  
     01        2011        10.9517        10.3593        661,880  
     01        2010        10.0000        10.9517        15,101  
     02        2016        14.1378        14.8145        184,085  
     02        2015        14.3819        14.1378        217,307  
     02        2014        13.3458        14.3819        242,746  
     02        2013        11.4225        13.3458        209,723  
     02        2012        10.1574        11.4225        170,656  
     02        2011        10.7821        10.1574        130,381  
     02        2010        10.0000        10.7821        0  

Fidelity VIP Contrafund Portfolio, Service Class 2

     01        2016        15.5630        16.4897        368,189  
     01        2015        15.7589        15.563        477,484  
     01        2014        14.3508        15.7589        576,351  
     01        2013        11.1425        14.3508        553,804  
     01        2012        9.7557        11.1425        545,351  
     01        2011        10.2031        9.7557        478,110  
     01        2010        10.0000        10.2031        4,228  
     02        2016        15.0753        15.9077        54,580  
     02        2015        15.3271        15.0753        62,483  
     02        2014        14.0145        15.3271        94,940  
     02        2013        10.9258        14.0145        96,879  

 

93


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2012        9.6053        10.9258        98,685  
     02        2011        10.0868        9.6053        93,840  
     02        2010        10.0000        10.0868        4,760  

Fidelity VIP Freedom 2015 Portfolio, Service Class 2

     01        2016        14.3904        14.9423        10,477  
     01        2015        14.7062        14.3904        10,753  
     01        2014        14.3152        14.7062        12,416  
     01        2013        12.7562        14.3152        11,552  
     01        2012        11.5915        12.7562        14,615  
     01        2011        11.8467        11.5915        8,396  
     01        2010        10.0000        11.8467        0  
     02        2016        13.8057        14.2769        0  
     02        2015        14.1664        13.8057        0  
     02        2014        13.8461        14.1664        475  
     02        2013        12.3885        13.8461        485  
     02        2012        11.3036        12.3885        2,848  
     02        2011        11.5995        11.3036        587  
     02        2010        10.0000        11.5995        0  

Fidelity VIP Freedom 2020 Portfolio, Service Class 2

     01        2016        14.4010        14.9853        31,383  
     01        2015        14.7101        14.4010        32,367  
     01        2014        14.2998        14.7101        34,313  
     01        2013        12.5737        14.2998        30,863  
     01        2012        11.3077        12.5737        27,575  
     01        2011        11.6416        11.3077        15,193  
     01        2010        10.0000        11.6416        0  
     02        2016        13.8159        14.3179        1,822  
     02        2015        14.1701        13.8159        1,888  
     02        2014        13.8311        14.1701        2,810  
     02        2013        12.2113        13.8311        2,955  
     02        2012        11.0269        12.2113        3,364  
     02        2011        11.3987        11.0269        3,579  
     02        2010        10.0000        11.3987        0  

Fidelity VIP Mid Cap Portfolio, Service Class 2

     01        2016        16.0606        17.6790        233,057  
     01        2015        16.6064        16.0606        286,420  
     01        2014        15.9187        16.6004        390,192  
     01        2013        11.9126        15.9187        399,756  
     01        2012        10.5737        11.9126        449,678  
     01        2011        12.0596        10.5737        429,403  
     01        2010        10.0000        12.0596        7,597  
     02        2016        15.4926        16.9844        54,398  
     02        2015        16.0788        15.4926        64,129  
     02        2014        15.4815        16.0788        85,465  
     02        2013        11.6327        15.4815        91,098  
     02        2012        10.3676        11.6327        86,387  
     02        2011        11.8728        10.3676        82,785  
     02        2010        10.0000        11.8728        6,537  

 

94


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

First Eagle Overseas Variable Fund

     01        2016        13.2968        13.7535        1,006,753  
     01        2015        13.2753        13.2968        1,195,534  
     01        2014        13.6656        13.2753        1,602,562  
     01        2013        12.2694        13.6656        1,751,187  
     01        2012        10.8650        12.2694        2,057,158  
     01        2011        11.7890        10.8650        2,043,297  
     01        2010        10.0000        11.7890        68,125  
     02        2016        12.8265        13.2131        172,099  
     02        2015        12.8582        12.8265        190,677  
     02        2014        13.2903        12.8582        262,078  
     02        2013        11.9812        13.2903        278,806  
     02        2012        10.6533        11.9812        308,686  
     02        2011        11.6065        10.6533        313,060  
     02        2010        10.0000        11.6065        21,125  

Franklin Income VIP Fund, Class 2

     01        2016        12.2388        13.7249        258,442  
     01        2015        13.3886        12.2388        313,676  
     01        2014        13.0126        13.3886        367,057  
     01        2013        11.6120        13.0126        342,371  
     01        2012        10.4816        11.6120        377,350  
     01        2011        10.4089        10.4816        348,942  
     01        2010        10.0000        10.4089        15,460  
     02        2016        11.8061        13.1858        43,524  
     02        2015        12.9680        11.8061        54,192  
     02        2014        12.6553        12.9680        83,751  
     02        2013        11.3393        12.6553        78,231  
     02        2012        10.2775        11.3393        67,620  
     02        2011        10.2478        10.2775        70,337  
     02        2010        10.0000        10.2478        982  

Franklin Income VIP Fund, Class 4

     01        2016        12.0375        13.4809        69,084  
     01        2015        13.1814        12.0375        88,658  
     01        2014        12.8227        13.1814        87,527  
     01        2013        11.4512        12.8227        73,547  
     01        2012        10.3449        11.4512        87,231  
     01        2011        10.0000        10.3449        52,984  
     02        2016        11.8290        13.1936        9,172  
     02        2015        13.0061        11.8290        12,729  
     02        2014        12.7038        13.0061        13,901  
     02        2013        11.3914        12.7038        13,403  
     02        2012        10.3331        11.3914        19,222  
     02        2011        10.0000        10.3331        12,880  

Franklin Mutual Shares VIP Fund, Class 2

     01        2016        20.2825        23.1512        39,518  
     01        2015        21.6938        20.2825        45,965  
     01        2014        20.5912        21.6938        63,008  
     01        2013        16.3233        20.5912        61,791  
     01        2012        14.5290        16.3233        51,469  
     01        2011        14.9278        14.5290        48,407  
     01        2010        10.0000        14.9278        2,723  
     02        2016        19.2031        21.8298        3,449  

 

95


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2015        20.6231        19.2031        14,394  
     02        2014        19.6549        20.6231        13,777  
     02        2013        15.6447        19.6549        12,150  
     02        2012        13.9822        15.6447        2,483  
     02        2011        14.4246        13.9822        3,811  
     02        2010        10.0000        14.4246        258  

Franklin Mutual Shares VIP Fund, Class 4

     01        2016        14.6560        16.7121        7,019  
     01        2015        15.6945        14.6560        7,684  
     01        2014        14.9079        15.6945        7,519  
     01        2013        11.8372        14.9079        5,808  
     01        2012        10.5403        11.8372        5,875  
     01        2011        10.0000        10.5403        4,099  
     02        2016        14.4022        16.3559        2,044  
     02        2015        15.4858        14.4022        2,298  
     02        2014        14.7698        15.4858        2,237  
     02        2013        11.7754        14.7698        842  
     02        2012        10.5283        11.7754        1,010  
     02        2011        10.0000        10.5283        625  

Franklin Small Cap Value VIP Fund, Class 2

     01        2016        27.4243        35.1154        38,309  
     01        2015        30.1096        27.4243        58,018  
     01        2014        30.4410        30.1096        64,222  
     01        2013        22.7186        30.4410        63,962  
     01        2012        19.5135        22.7186        56,575  
     01        2011        20.6154        19.5135        52,914  
     01        2010        10.0000        20.6154        842  
     02        2016        25.9656        33.1112        7,341  
     02        2015        28.6235        25.9656        9,731  
     02        2014        29.0569        28.6235        15,880  
     02        2013        21.7741        29.0569        14,345  
     02        2012        18.7791        21.7741        8,995  
     02        2011        19.9204        18.7791        9,377  
     02        2010        10.0000        19.9204        207  

Franklin Small Cap Value VIP Fund, Class 4

     01        2016        15.4009        19.7092        9,859  
     01        2015        16.9325        15.4009        14,243  
     01        2014        17.1347        16.9325        17,657  
     01        2013        12.7987        17.1347        15,814  
     01        2012        11.0043        12.7987        13,222  
     01        2011        10.0000        11.0043        11,607  
     02        2016        15.1342        19.2891        2,266  
     02        2015        16.7073        15.1342        3,295  
     02        2014        16.9760        16.7073        3,849  
     02        2013        12.7319        16.9760        2,675  
     02        2012        10.9917        12.7319        2,742  
     02        2011        10.0000        10.9917        3,056  

Franklin Strategic Income VIP Fund, Class 2

     01        2016        13.1102        13.9176        39,485  
     01        2015        13.8666        13.1102        49,912  
     01        2014        13.8417        13.8666        74,501  

 

96


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01        2013        13.6222        13.8417        66,234  
     01        2012        12.2852        13.6222        69,007  
     01        2011        12.1773        12.2852        62,275  
     01        2010        10.0000        12.1773        1,271  
     02        2016        12.6467        13.3709        17,197  
     02        2015        13.4310        12.6467        18,626  
     02        2014        13.4616        13.4310        30,133  
     02        2013        13.3023        13.4616        32,524  
     02        2012        12.0459        13.3023        36,028  
     02        2011        11.9888        12.0459        32,436  
     02        2010        10.0000        11.9888        0  

Franklin Strategic Income VIP Fund, Class 4

     01        2016        10.6873        11.3375        4,829  
     01        2015        11.3165        10.6873        8,188  
     01        2014        11.3082        11.3165        8,074  
     01        2013        11.1450        11.3082        7,645  
     01        2012        10.0587        11.1450        5,272  
     01        2011        10.0000        10.0587        4,121  
     02        2016        10.5022        11.0959        1,744  
     02        2015        11.1660        10.5022        2,600  
     02        2014        11.2033        11.1660        2,585  
     02        2013        11.0868        11.2033        1,725  
     02        2012        10.0472        11.0868        2,917  
     02        2011        10.0000        10.0472        971  

Rational Dividend Capture VA Fund

     01        2016        13.8532        14.5741        350  
     01        2015        14.5297        13.8532        1,085  
     01        2014        13.4108        14.5297        1,082  
     01        2013        11.3667        13.4108        1,111  
     01        2012        10.3694        11.3667        1,159  
     01        2011        9.8466        10.3694        949  
     01        2010        10.0000        9.8466        0  
     02        2016        13.4061        14.0464        0  
     02        2015        14.1182        13.4061        0  
     02        2014        13.0843        14.1182        0  
     02        2013        11.1352        13.0843        0  
     02        2012        10.1999        11.1352        0  
     02        2011        9.7252        10.1999        0  
     02        2010        10.0000        9.7252        0  

Rational Insider Buying VA Fund

     01        2016        13.2306        14.4442        353  
     01        2015        14.4912        13.2306        1,136  
     01        2014        15.0448        14.4912        1,289  
     01        2013        11.5957        15.0448        2,816  
     01        2012        9.6155        11.5957        3,329  
     01        2011        9.8664        9.6155        3,407  
     01        2010        10.0000        9.8664        590  
     02        2016        12.8036        13.9212        0  
     02        2015        14.0808        12.8036        0  
     02        2014        14.6785        14.0808        0  
     02        2013        11.3596        14.6785        0  

 

97


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2012        9.4584        11.3596        0  
     02        2011        9.7447        9.4584        0  
     02        2010        10.0000        9.7447        0  

Invesco V.I. Equity and Income Fund, Series II

     01        2016        14.9536        16.8887        1,278,829  
     01        2015        15.6079        14.9536        1,547,138  
     01        2014        14.5906        15.6079        1,782,345  
     01        2013        11.8791        14.5906        1,493,753  
     01        2012        10.7479        11.8791        878,145  
     01        2011        11.0718        10.7479        835,940  
     01        2010        10.0000        11.0718        5,925  
     02        2016        14.4847        16.2926        130,681  
     02        2015        15.1803        14.4847        163,567  
     02        2014        14.2488        15.1803        195,745  
     02        2013        11.6482        14.2488        136,564  
     02        2012        10.5823        11.6482        111,499  
     02        2011        10.9456        10.5823        102,534  
     02        2010        10.0000        10.9456        926  

Invesco V.I. American Value Fund, Series II

     01        2016        15.5225        17.5897        52,629  
     01        2015        17.4126        15.5225        63,825  
     01        2014        16.1720        17.4126        65,184  
     01        2013        12.2772        16.1720        63,500  
     01        2012        10.6634        12.2772        27,292  
     01        2011        10.7530        10.6634        13,760  
     01        2010        10.0000        10.7530        2,003  
     02        2016        15.0357        16.9687        2,720  
     02        2015        16.9355        15.0357        4,223  
     02        2014        15.7931        16.9355        6,485  
     02        2013        12.0385        15.7931        7,353  
     02        2012        10.4990        12.0385        5,629  
     02        2011        10.6304        10.4990        5,979  
     02        2010        10.0000        10.6304        0  

Invesco V.I. Comstock Fund, Series II

     01        2016        13.3249        15.3312        70,122  
     01        2015        14.4431        13.3249        83,631  
     01        2014        13.4604        14.4431        97,031  
     01        2013        10.0891        13.4604        91,472  
     01        2012        8.6266        10.0891        44,734  
     01        2011        8.9599        8.6266        39,997  
     01        2010        10.0000        8.9599        0  
     02        2016        12.8536        14.7288        15,242  
     02        2015        13.9892        12.8536        22,535  
     02        2014        13.0907        13.9892        21,426  
     02        2013        9.8520        13.0907        16,726  
     02        2012        8.4585        9.8520        7,146  
     02        2011        8.8211        8.4585        7,948  
     02        2010        10.0000        8.8211        0  

Invesco V.I. International Growth Fund, Series II

     01        2016        12.7567        12.4588        10,519  
     01        2015        13.3191        12.7567        11,183  

 

98


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01         2014         13.5304         13.3191         16,207   
     01         2013         11.5883         13.5304         9,452   
     01         2012         10.2240         11.5883         1,700   
     01         2011         10.0000         10.2240         0   
     02         2016         12.5358         12.1932         0   
     02         2015         13.1419         12.5358         0   
     02         2014         13.4050         13.1419         0   
     02         2013         11.5278         13.4050         0   
     02         2012         10.2124         11.5278         0   
     02         2011         10.0000         10.2124         0   

JPMorgan Insurance Trust Core Bond Portfolio, Class 2

     01         2016         10.2237         10.2396         708,694   
     01         2015         10.3061         10.2237         636,664   
     01         2014         10.0075         10.3061         684,257   
     01         2013         10.3555         10.0075         474,749   
     01         2012         10.0222         10.3555         112,838   
     01         2011         10.0000         10.0222         51,712   
     02         2016         10.0466         10.0213         80,030   
     02         2015         10.1690         10.0466         55,793   
     02         2014         9.9147         10.1690         63,924   
     02         2013         10.3014         9.9147         24,622   
     02         2012         10.0108         10.3014         23,504   
     02         2011         10.0000         10.0108         5,104   

JPMorgan Insurance Trust U.S. Equity Portfolio, Class 2

     01         2016         17.5984         19.1591         12,969   
     01         2015         17.7888         17.5984         14,894   
     01         2014         15.9207         17.7888         16,933   
     01         2013         11.9115         15.9207         11,583   
     01         2012         10.3278         11.9115         12,903   
     01         2011         10.0000         10.3278         4,692   
     02         2016         17.2937         18.7508         2,072   
     02         2015         17.5522         17.2937         667   
     02         2014         15.7731         17.5522         673   
     02         2013         11.8493         15.7731         353   
     02         2012         10.3160         11.8493         0   
     02         2011         10.0000         10.3160         0   

Lazard Retirement Emerging Markets Equity Portfolio Service Class

     01         2016         7.6911         9.1361         213,786   
     01         2015         9.7821         7.6911         278,424   
     01         2014         10.4299         9.7821         352,708   
     01         2013         10.7384         10.4299         388,487   
     01         2012         8.9466         10.7384         388,947   
     01         2011         11.0933         8.9466         404,222   
     01         2010         10.0000         11.0933         24,383   
     02         2016         7.4498         8.8135         68,218   
     02         2015         9.5140         7.4498         96,681   
     02         2014         10.1855         9.5140         95,076   
     02         2013         10.5296         10.1855         104,104   

 

99


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02         2012         8.8087         10.5296         86,553   
     02         2011         10.9668         8.8087         91,755   
     02         2010         10.0000         10.9668         3,925   

Lord Abbett Series Fund, Inc. - Fundamental Equity Portfolio, Class VC

     01         2016         20.4382         23.2659         34,364   
     01         2015         21.5222         20.4382         46,810   
     01         2014         20.4247         21.5222         98,385   
     01         2013         15.2971         20.4247         100,708   
     01         2012         14.0666         15.2971         86,739   
     01         2011         14.9744         14.0666         81,464   
     01         2010         10.0000         14.9744         1,009   
     02         2016         19.4566         22.0584         17,958   
     02         2015         20.5723         19.4566         20,987   
     02         2014         19.6030         20.5723         25,801   
     02         2013         14.7416         19.6030         27,663   
     02         2012         13.6115         14.7416         27,183   
     02         2011         14.5490         13.6115         33,297   
     02         2010         10.0000         14.5490         2,100   

Lord Abbett Series Fund, Inc. - Growth Opportunities Portfolio, Class VC

     01         2016         21.5689         21.4746         31,847   
     01         2015         21.3494         21.5689         36,563   
     01         2014         20.4654         21.3494         42,466   
     01         2013         15.1801         20.4654         40,313   
     01         2012         13.5283         15.1801         37,274   
     01         2011         15.2913         13.5283         36,031   
     01         2010         10.0000         15.2913         381   
     02         2016         20.5329         20.3600         4,698   
     02         2015         20.4070         20.5329         7,547   
     02         2014         19.6420         20.4070         8,359   
     02         2013         14.6288         19.6420         7,205   
     02         2012         13.0905         14.6288         7,459   
     02         2011         14.8569         13.0905         8,238   
     02         2010         10.0000         14.8569         1,014   

MFS Corporate Bond Portfolio, Service Class

     01         2016         16.8820         17.5970         774,290   
     01         2015         17.2657         16.8820         848,771   
     01         2014         16.6253         17.2657         965,853   
     01         2013         16.9907         16.6253         925,696   
     01         2012         15.5647         16.9907         606,487   
     01         2011         14.8866         15.5647         579,978   
     01         2010         10.0000         14.8866         20,230   
     02         2016         15.9837         16.5928         104,824   
     02         2015         16.4137         15.9837         117,744   
     02         2014         15.8695         16.4137         151,245   
     02         2013         16.2846         15.8695         150,943   
     02         2012         14.9791         16.2846         138,926   
     02         2011         14.3849         14.9791         142,797   
     02         2010         10.0000         14.3849         7,853   

 

100


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

MFS Core Equity Portfolio, Service Class

     01         2016         15.3801         16.8005         63,785   
     01         2015         15.7016         15.3801         79,961   
     01         2014         14.3742         15.7016         110,050   
     01         2013         10.8839         14.3742         95,510   
     01         2012         9.5211         10.8839         43,312   
     01         2011         9.8034         9.5211         40,173   
     01         2010         10.0000         9.8034         2,235   
     02         2016         14.8362         16.1404         15,328   
     02         2015         15.2082         14.8362         67,491   
     02         2014         13.9794         15.2082         75,191   
     02         2013         10.6282         13.9794         79,331   
     02         2012         9.3355         10.6282         76,589   
     02         2011         9.6515         9.3355         57,698   
     02         2010         10.0000         9.6515         0   

MFS Emerging Markets Equity Portfolio, Service Class

     01         2016         11.4781         12.3097         135,545   
     01         2015         13.4278         11.4781         158,800   
     01         2014         14.6787         13.4278         165,376   
     01         2013         15.7772         14.6787         176,795   
     01         2012         13.5269         15.7772         163,282   
     01         2011         16.9221         13.5269         172,837   
     01         2010         10.0000         16.9221         1,850   
     02         2016         11.0116         11.7614         16,268   
     02         2015         12.9348         11.0116         22,662   
     02         2014         14.1975         12.9348         31,580   
     02         2013         15.3224         14.1975         31,574   
     02         2012         13.1909         15.3224         25,538   
     02         2011         16.5691         13.1909         28,600   
     02         2010         10.0000         16.5691         0   

MFS Global Tactical Allocation Portfolio, Service Class

     01         2016         11.6232         12.1151         12,843,738   
     01         2015         12.1200         11.6232         14,699,249   
     01         2014         11.8212         12.1200         17,749,337   
     01         2013         11.0736         11.8212         19,433,863   
     01         2012         10.3056         11.0736         20,867,665   
     01         2011         10.3446         10.3056         19,653,338   
     01         2010         10.0000         10.3446         517,213   
     02         2016         11.3409         11.7729         1,903,310   
     02         2015         11.8740         11.3409         2,194,547   
     02         2014         11.6286         11.8740         2,885,780   
     02         2013         10.9376         11.6286         3,198,510   
     02         2012         10.2209         10.9376         3,396,263   
     02         2011         10.3014         10.2209         3,227,421   
     02         2010         10.0000         10.3014         103,714   

MFS Government Securities Portfolio, Service Class

     01         2016         12.9206         12.7933         561,151   
     01         2015         13.1038         12.9206         628,845   
     01         2014         12.7294         13.1038         734,831   

 

101


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01        2013        13.3289        12.7294        757,652  
     01        2012        13.2529        13.3289        876,270  
     01        2011        12.5801        13.2529        714,966  
     01        2010        10.0000        12.5801        7,049  
     02        2016        12.2330        12.0632        61,612  
     02        2015        12.4572        12.2330        75,187  
     02        2014        12.1506        12.4572        120,113  
     02        2013        12.7749        12.1506        88,388  
     02        2012        12.7543        12.7749        103,641  
     02        2011        12.1560        12.7543        83,139  
     02        2010        10.0000        12.1560        1,854  

MFS High Yield Portfolio, Service Class

     01        2016        10.1087        11.2985        62,968  
     01        2015        10.7538        10.1087        102,437  
     01        2014        10.6640        10.7538        91,655  
     01        2013        10.2197        10.6640        133,075  
     01        2012        10.0000        10.2197        96,274  
     02        2016        9.9811        11.1105        9,172  
     02        2015        10.6615        9.9811        27,914  
     02        2014        10.6156        10.6615        30,644  
     02        2013        10.2149        10.6156        29,315  
     02        2012        10.0000        10.2149        35,944  

MFS International Growth Portfolio, Service Class

     01        2016        11.2424        11.2949        48,453  
     01        2015        11.4191        11.2424        61,541  
     01        2014        12.2460        11.4191        93,679  
     01        2013        10.9534        12.2460        89,197  
     01        2012        9.3174        10.9534        74,499  
     01        2011        10.6579        9.3174        72,962  
     01        2010        10.0000        10.6579        579  
     02        2016        10.8447        10.8511        4,581  
     02        2015        11.0602        10.8447        7,838  
     02        2014        11.9096        11.0602        9,026  
     02        2013        10.6960        11.9096        6,589  
     02        2012        9.1358        10.6960        7,014  
     02        2011        10.4928        9.1358        7,816  
     02        2010        10.0000        10.4928        0  

MFS International Value Portfolio, Service Class

     01        2016        13.8734        14.1687        82,666  
     01        2015        13.2676        13.8734        106,242  
     01        2014        13.3391        13.2676        105,982  
     01        2013        10.6262        13.3391        100,521  
     01        2012        9.3205        10.6262        75,999  
     01        2011        9.6480        9.3205        70,865  
     01        2010        10.0000        9.6480        1,962  
     02        2016        13.3828        13.6120        1,175  
     02        2015        12.8506        13.3828        2,433  
     02        2014        12.9727        12.8506        10,537  
     02        2013        10.3765        12.9727        4,021  
     02        2012        9.1388        10.3765        1,370  

 

102


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2011        9.4986        9.1388        1,381  
     02        2010        10.0000        9.4986        0  

MFS U.S. Government Money Market Portfolio, Service Class

     01        2016        9.4949        9.3390        813,985  
     01        2015        9.6542        9.4949        586,487  
     01        2014        9.8161        9.6542        787,072  
     01        2013        9.9808        9.8161        926,461  
     01        2012        10.0000        9.9808        853,161  
     02        2016        9.5713        9.1836        109,061  
     02        2015        9.5713        9.5713        61,349  
     02        2014        9.7716        9.5713        87,447  
     02        2013        9.9761        9.7716        139,165  
     02        2012        10.0000        9.9761        115,345  

MFS Research International Portfolio, Service Class

     01        2016        20.2100        19.6950        53,643  
     01        2015        21.0106        20.2100        53,168  
     01        2014        23.0104        21.0106        59,021  
     01        2013        19.6982        23.0104        54,250  
     01        2012        17.2251        19.6982        49,963  
     01        2011        19.6916        17.2251        50,508  
     01        2010        10.0000        19.6916        137  
     02        2016        19.1342        18.5708        3,785  
     02        2015        19.9736        19.1342        4,615  
     02        2014        21.9641        19.9736        5,663  
     02        2013        18.8792        21.9641        3,041  
     02        2012        16.5767        18.8792        3,329  
     02        2011        19.0278        16.5767        3,404  
     02        2010        10.0000        19.0278        0  

MFS Total Return Series, Service Class

     01        2016        11.1350        11.9167        756,769  
     01        2015        11.3877        11.1350        932,664  
     01        2014        10.6977        11.3877        1,165,649  
     01        2013        10.0000        10.6977        1,216,828  
     02        2016        11.0277        11.7538        134,547  
     02        2015        11.3241        11.0277        195,756  
     02        2014        10.6813        11.3241        212,107  
     02        2013        10.0000        10.6813        238,707  

MFS Growth Series, Service Class

     01        2016        17.4093        17.4951        24,784  
     01        2015        16.4968        17.4093        26,212  
     01        2014        15.4333        16.4968        60,852  
     01        2013        11.4964        15.4333        51,687  
     01        2012        10.0000        11.4964        30,971  
     02        2016        17.1079        17.1223        8,940  
     02        2015        16.2775        17.1079        4,104  
     02        2014        15.2903        16.2775        3,861  
     02        2013        11.4364        15.2903        4,144  
     02        2012        10.0000        11.4364        5,153  

 

103


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

MFS Research Series, Service Class

     01         2016         14.3000         15.2580         55,112   
     01         2015         14.4630         14.3000         59,626   
     01         2014         13.3767         14.4630         101,108   
     01         2013         10.3037         13.3767         106,921   
     01         2012         10.0000         10.3037         133,358   
     02         2016         14.1196         15.0042         8,063   
     02         2015         14.3389         14.1196         11,566   
     02         2014         13.3161         14.3389         19,122   
     02         2013         10.2989         13.3161         16,443   
     02         2012         10.0000         10.2989         24,656   

MFS Utilities Series, Service Class

     01         2016         8.4702         9.2665         164,725   
     01         2015         10.1034         8.4702         185,957   
     01         2014         10.0000         10.1034         212,530   
     02         2016         8.4220         9.1763         21,872   
     02         2015         10.0870         8.4220         25,738   
     02         2014         10.0000         10.0870         38,270   

MFS Value Series, Service Class

     01         2016         14.5258         16.2542         233,685   
     01         2015         14.9087         14.5258         234,932   
     01         2014         13.7554         14.9087         309,120   
     01         2013         10.3145         13.7554         22,132   
     01         2012         10.0000         10.3145         29,862   
     02         2016         14.3425         15.9839         43,768   
     02         2015         14.7808         14.3425         32,156   
     02         2014         13.6931         14.7808         65,853   
     02         2013         10.3097         13.6931         3,446   
     02         2012         10.0000         10.3097         4,797   

MFS Blended Research Small Cap Portfolio, Service Class

     01         2016         14.5305         17.2324         35,861   
     01         2015         15.4509         14.5305         47,689   
     01         2014         14.6771         15.4509         55,828   
     01         2013         10.2683         14.6771         53,445   
     01         2012         9.1276         10.2683         71,237   
     01         2011         9.7786         9.1276         57,367   
     01         2010         10.0000         9.7786         1,890   
     02         2016         14.0165         16.5552         30,800   
     02         2015         14.9652         14.0165         20,999   
     02         2014         14.2739         14.9652         29,473   
     02         2013         10.0270         14.2739         11,849   
     02         2012         8.9497         10.0270         22,025   
     02         2011         9.6271         8.9497         19,329   
     02         2010         10.0000         9.6271         0   

MFS Conservative Allocation Portfolio, Service Class

     01         2016         14.3258         14.7555         4,591,866   
     01         2015         14.6376         14.3258         6,157,750   
     01         2014         14.2543         14.6376         7,319,540   
     01         2013         13.2340         14.2543         7,639,142   
     01         2012         12.3783         13.2340         8,288,525   

 

104


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01        2011        12.5068        12.3783        7,927,286  
     01        2010        10.0000        12.5068        142,264  
     02        2016        13.9114        14.2704        899,657  
     02        2015        14.2723        13.9114        862,219  
     02        2014        13.9553        14.2723        1,024,302  
     02        2013        13.0093        13.9553        1,042,477  
     02        2012        12.2181        13.0093        1,234,642  
     02        2011        12.3952        12.2181        1,018,406  
     02        2010        10.0000        12.3952        18,265  

MFS Global Real Estate Portfolio, Service Class

     01        2016        16.2173        17.1785        101,382  
     01        2015        16.4123        16.2173        113,322  
     01        2014        14.4720        16.4123        130,232  
     01        2013        14.0455        14.4720        141,163  
     01        2012        11.0232        14.0455        126,019  
     01        2011        12.1482        11.0232        135,197  
     01        2010        10.0000        12.1482        1,195  
     02        2016        15.4480        16.2970        20,868  
     02        2015        15.6976        15.4480        20,527  
     02        2014        13.8983        15.6976        26,410  
     02        2013        13.5438        13.8983        27,173  
     02        2012        10.6730        13.5438        23,849  
     02        2011        11.8104        10.6730        21,597  
     02        2010        10.0000        11.8104        0  

MFS Growth Allocation Portfolio, Service Class

     01        2016        18.2220        19.1649        283,065  
     01        2015        18.4727        18.2220        300,561  
     01        2014        17.8821        18.4727        329,926  
     01        2013        14.8569        17.8821        318,620  
     01        2012        13.4409        14.8569        296,857  
     01        2011        14.2208        13.4409        296,793  
     01        2010        10.0000        14.2208        6,630  
     02        2016        17.6949        18.5348        92,732  
     02        2015        18.0117        17.6949        96,969  
     02        2014        17.5070        18.0117        113,354  
     02        2013        14.6046        17.5070        102,614  
     02        2012        13.2670        14.6046        104,781  
     02        2011        14.0940        13.2670        105,505  
     02        2010        10.0000        14.0940        2,160  

MFS Inflation Adjusted Bond Portfolio, Service Class

     01        2016        11.5502        11.6301        2,261,232  
     01        2015        12.3967        11.5502        2,426,338  
     01        2014        12.1863        12.3967        2,862,027  
     01        2013        13.0821        12.1863        3,123,116  
     01        2012        12.3837        13.0821        3,601,195  
     01        2011        11.2702        12.3837        3,110,467  
     01        2010        10.0000        11.2702        76,973  
     02        2016        11.2160        11.2477        349,478  
     02        2015        12.0873        11.2160        390,904  
     02        2014        11.9307        12.0873        475,054  

 

105


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2013        12.8601        11.9307        482,091  
     02        2012        12.2235        12.8601        500,775  
     02        2011        11.1697        12.2235        441,964  
     02        2010        10.0000        11.1697        8,429  

MFS Limited Maturity Portfolio, Service Class

     01        2016        9.8863        9.8672        1,743,158  
     01        2015        10.0243        9.8863        1,987,456  
     01        2014        10.1430        10.0243        2,570,749  
     01        2013        10.2637        10.1430        2,630,920  
     01        2012        10.2315        10.2637        1,638,627  
     01        2011        10.3846        10.2315        1,314,078  
     01        2010        10.0000        10.3846        33,622  
     02        2016        9.5764        9.5190        339,043  
     02        2015        9.7497        9.5764        354,259  
     02        2014        9.9054        9.7497        436,762  
     02        2013        10.0643        9.9054        414,325  
     02        2012        10.0739        10.0643        239,537  
     02        2011        10.2663        10.0739        269,074  
     02        2010        10.0000        10.2663        4,777  

MFS Mid Cap Value Portfolio, Service Class

     01        2016        16.5910        18.8893        44,308  
     01        2015        17.3305        16.5910        88,041  
     01        2014        15.9956        17.3305        67,095  
     01        2013        11.9127        15.9956        72,829  
     01        2012        10.4414        11.9127        74,591  
     01        2011        10.3738        10.4414        75,359  
     01        2010        10.0000        10.3738        2,479  
     02        2016        16.0707        18.2225        20,083  
     02        2015        16.8557        16.0707        26,185  
     02        2014        15.6208        16.8557        30,279  
     02        2013        11.6811        15.6208        29,774  
     02        2012        10.2805        11.6811        26,889  
     02        2011        10.2556        10.2805        25,617  
     02        2010        10.0000        10.2556        487  

MFS Moderate Allocation Portfolio, Service Class

     01        2016        16.4927        17.1720        12,286,156  
     01        2015        16.7475        16.4927        13,922,468  
     01        2014        16.2115        16.7475        17,224,564  
     01        2013        14.1479        16.2115        16,685,818  
     01        2012        13.0319        14.1479        16,248,231  
     01        2011        13.4940        13.0319        15,774,256  
     01        2010        10.0000        13.4940        537,464  
     02        2016        16.0156        16.6075        2,007,831  
     02        2015        16.3295        16.0156        2,345,167  
     02        2014        15.8714        16.3295        3,018,639  
     02        2013        13.9078        15.8714        2,815,617  
     02        2012        12.8633        13.9078        2,888,450  
     02        2011        13.3737        12.8633        2,751,572  
     02        2010        10.0000        13.3737        61,700  

 

106


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

MFS New Discovery Value Portfolio, Service Class

     01         2016         18.2833         23.4681         7,019   
     01         2015         19.7158         18.2833         9,006   
     01         2014         19.4265         19.7158         17,087   
     01         2013         14.1414         19.4265         18,007   
     01         2012         13.1201         14.1414         18,578   
     01         2011         14.2679         13.1201         16,330   
     01         2010         10.0000         14.2679         488   
     02         2016         18.2833         22.6965         1,437   
     02         2015         19.2236         18.2833         4,324   
     02         2014         19.0190         19.2236         13,961   
     02         2013         13.9012         19.0190         13,815   
     02         2012         12.9503         13.9012         15,334   
     02         2011         14.1406         12.9503         8,353   
     02         2010         10.0000         14.1406         208   

MFS Mid Cap Growth Series, Service Class

     01         2016         15.4236         15.8693         19,877   
     01         2015         15.0167         15.4236         18,478   
     01         2014         14.0648         15.0167         21,683   
     01         2013         10.4219         14.0648         19,564   
     01         2012         10.0000         10.4219         15,035   
     02         2016         15.2290         15.6053         3,979   
     02         2015         14.8878         15.2290         3,970   
     02         2014         14.0011         14.8878         9,857   
     02         2013         10.4170         14.0011         7,796   
     02         2012         10.0000         10.4170         7,008   

MFS New Discovery Series, Service Class

     01         2016         12.8663         13.7674         20,223   
     01         2015         13.3690         12.8663         35,278   
     01         2014         14.6946         13.3690         42,566   
     01         2013         10.5800         14.6946         40,877   
     01         2012         10.0000         10.5800         31,511   
     02         2016         12.7039         13.5383         6,421   
     02         2015         13.2542         12.7039         7,457   
     02         2014         14.6280         13.2542         7,897   
     02         2013         10.5751         14.6280         7,372   
     02         2012         10.0000         10.5751         10,352   

MFS Total Return Bond Series, Service Class

     01         2016         10.4305         10.6697         8,319,938   
     01         2015         10.6674         10.4305         9,340,391   
     01         2014         10.2693         10.6674         11,425,702   
     01         2013         10.5779         10.2693         11,739,768   
     01         2012         10.0474         10.5779         12,472,770   
     01         2011         10.0000         10.0474         92,261   
     02         2016         10.2499         10.4423         1,232,959   
     02         2015         10.5255         10.2499         1,351,190   
     02         2014         10.1741         10.5255         1,640,082   
     02         2013         10.5226         10.1741         1,698,634   
     02         2012         10.0360         10.5226         1,765,571   
     02         2011         10.0000         10.0360         12,374   

 

107


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

Morgan Stanley Variable Insurance Fund, Inc. Mid Cap Growth Portfolio, Class II

     01        2016        15.4027        13.8091        17,019  
     01        2015        16.6590        15.4027        20,450  
     01        2014        16.6323        16.6590        25,704  
     01        2013        12.3005        16.6323        26,038  
     01        2012        11.5292        12.3005        37,221  
     01        2011        12.6283        11.5292        38,534  
     01        2010        10.0000        12.6283        2,521  
     02        2016        14.9196        13.3215        15,400  
     02        2015        16.2024        14.9196        16,818  
     02        2014        16.2426        16.2024        19,916  
     02        2013        12.0613        16.2426        28,032  
     02        2012        11.3514        12.0613        29,614  
     02        2011        12.4843        11.3514        12,770  
     02        2010        10.0000        12.4843        397  

Oppenheimer Capital Appreciation Fund/VA, Service Shares

     01        2016        23.0643        22.1327        23,000  
     01        2015        22.7091        23.0643        24,126  
     01        2014        20.0560        22.7091        31,567  
     01        2013        15.7557        20.0560        26,409  
     01        2012        14.0776        15.7557        20,137  
     01        2011        14.5127        14.0776        18,758  
     01        2010        10.0000        14.5127        421  
     02        2016        21.8367        20.8694        6,514  
     02        2015        21.5883        21.8367        6,481  
     02        2014        19.1440        21.5883        14,635  
     02        2013        15.1006        19.1440        10,255  
     02        2012        13.5478        15.1006        11,221  
     02        2011        14.0234        13.5478        11,465  
     02        2010        10.0000        14.0234        0  

Oppenheimer Global Fund, Service Shares

     01        2016        20.7393        20.3650        28,763  
     01        2015        20.3402        20.7393        56,846  
     01        2014        20.2648        20.3402        67,231  
     01        2013        16.2252        20.2648        52,198  
     01        2012        13.6409        16.2252        18,832  
     01        2011        15.1623        13.6409        15,757  
     01        2010        10.0000        15.1623        0  
     02        2016        19.7432        19.3080        13,123  
     02        2015        19.4424        19.7432        14,877  
     02        2014        19.4495        19.4424        27,054  
     02        2013        15.6360        19.4495        18,220  
     02        2012        13.1995        15.6360        16,661  
     02        2011        14.7315        13.1995        10,328  
     02        2010        10.0000        14.7315        0  

PIMCO All Asset Portfolio, Advisor Class

     01        2016        9.7958        10.8775        717,847  
     01        2015        10.9679        9.7958        933,729  
     01        2014        11.1014        10.9679        1,072,521  
     01        2013        11.2753        11.1014        1,104,231  

 

108


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01         2012         9.9867         11.2753         827,182   
     01         2011         10.0000         9.9867         380,017   
     02         2016         9.6262         10.6456         142,547   
     02         2015         10.8220         9.6262         171,522   
     02         2014         10.9985         10.8220         202,687   
     02         2013         11.2164         10.9985         223,830   
     02         2012         9.9753         11.2164         132,460   
     02         2011         10.0000         9.9753         43,953   

PIMCO CommodityRealReturn Strategy Portfolio, Advisor Class

     01         2016         4.6174         5.2166         11,993   
     01         2015         6.3157         4.6174         17,505   
     01         2014         7.8911         6.3157         15,393   
     01         2013         9.4079         7.8911         27,908   
     01         2012         9.1003         9.4079         35,253   
     01         2011         10.0000         9.1003         28,284   
     02         2016         4.5374         5.1053         2,463   
     02         2015         6.2317         4.5374         4,103   
     02         2014         7.8179         6.2317         3,067   
     02         2013         9.3588         7.8179         2,497   
     02         2012         9.0899         9.3588         2,360   
     02         2011         10.0000         9.0899         2,351   

PIMCO Emerging Markets Bond Portfolio, Administrative Class

     01         2016         25.6377         28.5796         45,514   
     01         2015         26.6669         25.6377         51,647   
     01         2014         26.7075         26.6669         73,352   
     01         2013         29.1897         26.7075         79,558   
     01         2012         25.1746         29.1897         78,613   
     01         2011         24.0717         25.1746         79,375   
     01         2010         10.0000         24.0717         414   
     02         2016         24.2886         26.9656         2,582   
     02         2015         25.3669         24.2886         2,876   
     02         2014         25.5094         25.3669         9,365   
     02         2013         27.9942         25.5094         11,093   
     02         2012         24.2426         27.9942         12,139   
     02         2011         23.2750         24.2426         10,442   
     02         2010         10.0000         23.2750         736   

PIMCO Emerging Markets Bond Portfolio, Advisor Class

     01         2016         10.2180         11.3792         6,615   
     01         2015         10.6389         10.2180         7,792   
     01         2014         10.6657         10.6389         8,321   
     01         2013         11.6686         10.6657         18,225   
     01         2012         10.0738         11.6686         16,867   
     01         2011         10.0000         10.0738         13,109   
     02         2016         10.0410         11.1366         1,566   
     02         2015         10.4973         10.0410         1,575   
     02         2014         10.5668         10.4973         1,687   
     02         2013         11.6077         10.5668         1,676   

 

109


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     02        2012        10.0623        11.6077        1,556  
     02        2011        10.0000        10.0623        1,522  

PIMCO StocksPLUS® Global Portfolio, Advisor Class

     01        2016        11.3632        12.0417        0  
     01        2015        12.6990        11.3632        0  
     01        2014        12.7962        12.6990        0  
     01        2013        10.9155        12.7962        0  
     01        2012        10.1116        10.9155        0  
     01        2011        10.0000        10.1116        0  
     02        2016        11.1664        11.7850        0  
     02        2015        12.5330        11.1664        0  
     02        2014        12.6776        12.5300        0  
     02        2013        10.8585        12.6776        0  
     02        2012        10.1000        10.8585        0  
     02        2011        10.0000        10.1000        0  

PIMCO Global Multi Asset Managed Allocation Portfolio, Advisor Class

     01        2016        11.0345        11.2779        7,958,850  
     01        2015        11.2487        11.0345        9,454,370  
     01        2014        10.9375        11.2487        11,254,925  
     01        2013        12.0762        10.9375        13,934,175  
     01        2012        11.2893        12.0762        17,906,919  
     01        2011        11.6886        11.2893        16,703,196  
     01        2010        10.0000        11.6886        474,411  
     02        2016        10.7514        10.9438        1,100,599  
     02        2015        11.0049        10.7514        1,266,064  
     02        2014        10.7441        11.0049        1,564,339  
     02        2013        11.9112        10.7441        2,227,358  
     02        2012        11.1808        11.9112        2,684,026  
     02        2011        11.6234        11.1808        2,518,312  
     02        2010        10.0000        11.6234        116,540  

PIMCO Commodity RealReturn Strategy Portfolio, Administrative Class

     01        2016        5.1937        5.8822        214,579  
     01        2015        7.1082        5.1937        269,422  
     01        2014        8.8600        7.1082        257,606  
     01        2013        10.5613        8.8600        251,586  
     01        2012        10.1900        10.5613        292,486  
     01        2011        11.2077        10.1900        287,325  
     01        2010        10.0000        11.2077        7,407  
     02        2016        4.9826        5.6201        28,024  
     02        2015        6.8472        4.9826        34,126  
     02        2014        8.5696        6.8472        33,939  
     02        2013        10.2568        8.5696        35,558  
     02        2012        9.9370        10.2568        45,212  
     02        2011        10.9739        9.9370        46,206  
     02        2010        10.0000        10.9739        0  

Putnam VT Absolute Return 500 Fund, Class IB

     01        2016        10.5369        10.4354        377,577  
     01        2015        10.7717        10.5369        418,338  

 

110


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 
     01         2014         10.5456         10.7717         476,966   
     01         2013         10.3021         10.5456         378,998   
     01         2012         10.0371         10.3021         144,890   
     01         2011         10.0000         10.0371         87,312   
     02         2016         10.3544         10.2130         37,513   
     02         2015         10.6284         10.3544         24,412   
     02         2014         10.4478         10.6284         52,199   
     02         2013         10.2482         10.4478         32,242   
     02         2012         10.0257         10.2482         57,750   
     02         2011         10.0000         10.0257         38,502   

Putnam VT Equity Income Fund, Class IB

     01         2016         17.3023         19.3386         23,932   
     01         2015         18.1447         17.3023         24,412   
     01         2014         16.3758         18.1447         27,139   
     01         2013         12.5743         16.3758         30,733   
     01         2012         10.7174         12.5743         3,428   
     01         2011         10.0000         10.7174         0   
     02         2016         17.0028         18.9265         4,392   
     02         2015         17.9034         17.0028         5,552   
     02         2014         16.2241         17.9034         11,011   
     02         2013         12.5087         16.2241         6,965   
     02         2012         10.7052         12.5087         1,881   
     02         2011         10.0000         10.7052         3,824   

Templeton Global Bond VIP Fund, Class 4

     01         2016         10.3941         10.5159         18,145   
     01         2015         11.0538         10.3941         29,217   
     01         2014         11.0521         11.0538         43,744   
     01         2013         11.0676         11.0521         48,654   
     01         2012         9.7890         11.0676         33,759   
     01         2011         10.0000         9.7890         14,826   
     02         2016         10.2141         10.2918         1,507   
     02         2015         10.9068         10.2141         2,184   
     02         2014         10.9496         10.9068         2,235   
     02         2013         11.0098         10.9496         3,157   
     02         2012         9.7778         11.0098         3,375   
     02         2011         10.0000         9.7778         857   

Templeton Growth VIP Fund, Class 2

     01         2016         19.2893         20.7960         22,118   
     01         2015         20.9734         19.2893         29,942   
     01         2014         21.9431         20.9734         33,162   
     01         2013         17.0547         21.9431         30,229   
     01         2012         14.3245         17.0547         25,891   
     01         2011         15.6565         14.3245         25,863   
     01         2010         10.0000         15.6565         258   
     02         2016         18.2740         19.6213         2,250   
     02         2015         19.9508         18.274         2,827   
     02         2014         20.9585         19.9508         5,345   
     02         2013         16.3559         20.9585         4,626   
     02         2012         13.7940         16.3559         5,150   
     02         2011         15.1382         13.7940         4,034   
     02         2010         10.0000         15.1382         0   

 

111


Table of Contents

Fund

   Price
Level
     Year      Accumulation
Unit Value
Beginning of
Year
     Accumulation
Unit Value
End of Year
     Number of
Accumulation
Units End of
Year
 

Morgan Stanley Variable Insurance Fund Inc. Growth Portfolio, Class II

     01        2016        17.2332        16.6230        52,926  
     01        2015        15.6495        17.2332        28,489  
     01        2014        14.9986        15.6493        39,698  
     01        2013        10.3234        14.9986        28,005  
     01        2012        9.2040        10.3234        1,330  
     01        2011        10.0000        9.2040        874  
     02        2016        16.9348        16.2688        8,443  
     02        2015        15.4411        16.9348        1,728  
     02        2014        14.8595        15.4411        1,330  
     02        2013        10.2694        14.8595        911  
     02        2012        9.1935        10.2694        818  
     02        2011        10.0000        9.1935        0  

 

112


Table of Contents

This Prospectus sets forth information about the Contract and the Variable Account that a prospective purchaser should know before investing. Additional information about the Contract and the Variable Account has been filed with the Securities and Exchange Commission in a Statement of Additional Information dated May 1, 2017 which is incorporated herein by reference. The Statement of Additional Information is available upon request and without charge from Delaware Life Insurance Company. To receive a copy, return this request form to the address shown below or telephone (877) 253-2323.

 

 

 

To:   Delaware Life Insurance Company
  P.O. Box 758581
  Topeka, KS 66675-8581
  Please send me a Statement of Additional Information for
  Masters Flex II
  Delaware Life Variable Account F.
Name:    
Address:    
   
City:        State:        Zip Code:    
Telephone:    

 

113


Table of Contents

PART B


Table of Contents

MAY 1, 2017

MASTERS FLEX II

VARIABLE AND FIXED ANNUITY

STATEMENT OF ADDITIONAL INFORMATION

DELAWARE LIFE VARIABLE ACCOUNT F

TABLE OF CONTENTS

 

Delaware Life Insurance Company

     2  

Advertising and Sales Literature

     2  

Tax-Deferred Accumulation

     4  

Calculations

     4  

Example of Net Investment Factor Calculation

     4  

Example of Variable Accumulation Unit Value Calculation

     5  

Annuity Provisions

     5  

Determination of Annuity Payments

     5  

Annuity Unit Value

     6  

Example of Variable Annuity Unit Calculation

     6  

Example of Variable Annuity Payment Calculation

     6  

Distribution of the Contract

     7  

Custodian

     7  

Experts

     7  

Financial Statements

     8  

The Statement of Additional Information sets forth information which may be of interest to prospective purchasers of Masters Flex II (the “Contract”) issued by Delaware Life Insurance Company (the “Company” or “Delaware Life”) in connection with Delaware Life Variable Account F (the “Variable Account”) which is not included in the corresponding Prospectus dated May 1, 2017. This Statement of Additional Information should be read in conjunction with the Prospectus, a copy of which may be obtained without charge from the Company by writing to Delaware Life Insurance Company, P.O. Box 758581, Topeka, KS 66675-8581, or by telephoning (877) 253-2323.

The terms used in this Statement of Additional Information have the same meanings as in the Prospectus.

THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS AND IS AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE PURCHASERS ONLY IF PRECEDED OR ACCOMPANIED BY A CURRENT PROSPECTUS.


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

Delaware Life Holdings, LLC is the Company’s corporate parent. Delaware Life Holdings, LLC is ultimately controlled by Mark R. Walter. Mr. Walter ultimately controls the Company through the following intervening companies: Delaware Life Holdings, LLC,, Delaware Life Holdings Parent, LLC, Delaware Life Holdings Parent II, LLC, Delaware Life Equity Investors, LLC, DLICM, LLC, and DLICT, LLC. The nature of the business of Mr. Walter and these intervening companies is investing in companies engaged in the business of life insurance and annuities.

ADVERTISING AND SALES LITERATURE

As set forth in the Prospectus, the Company may refer to the following organizations (and others) in its marketing materials:

A.M. Best’s Rating System is designed to evaluate the various factors affecting the overall performance of an insurance company in order to provide an opinion as to an insurance company’s relative financial strength and ability to meet its contractual obligations. The procedure includes both a quantitative and qualitative review of each company.

Lipper Variable Insurance Products Performance Analysis Service is a publisher of statistical data covering the investment company industry in the United States and overseas. Lipper is recognized as the leading source of data on open-end and closed-end funds. Lipper currently tracks the performance of over 5,000 investment companies and publishes numerous specialized reports, including reports on performance and portfolio analysis, fee and expense analysis.

Standard & Poor’s insurance claims-paying ability rating is an opinion of an operating insurance company’s financial capacity to meet obligations of its insurance policies in accordance with their terms.

VARDS (Variable Annuity Research Data Service) provides a comprehensive guide to variable annuity contract features and historical fund performance. The service also provides a readily understandable analysis of the comparative characteristics and market performance of funds inclusive in variable contracts.

Moody’s Investors Services, Inc.’s insurance claims-paying rating is a system of rating an insurance company’s financial strength, market leadership, and ability to meet financial obligations. The purpose of Moody’s ratings is to provide investors with a simple system of gradation by which the relative quality of insurance companies may be noted.

Standard & Poor’s Index - broad-based measurement of changes in stock-market conditions based on the average performance of 500 widely held common stocks; commonly known as the Standard & Poor’s 500 (S&P 500). The selection of stocks, their relative weightings to reflect differences in the number of outstanding shares, and publication of the index itself are services of Standard & Poor’s Corporation, a financial advisory, securities rating, and publishing firm. The index tracks 400 industrial company stocks, 20 transportation stocks, 40 financial company stocks, and 40 public utilities.

NASDAQ-OTC Price Index - this index is based on the National Association of Securities Dealers Automated Quotations (NASDAQ) and represents all domestic over-the-counter stocks except those traded on exchanges and those having only one market maker, a total of some 3,500 stocks. It is market value-weighted and was introduced with a base of 100.00 on February 5, 1971.

Dow Jones Industrial Average (DJIA) - price-weighted average of 30 actively traded blue chip stocks, primarily industrials, but including American Express Company and American Telephone and Telegraph Company. Prepared and Published by Dow Jones & Company, it is the oldest and most widely quoted of all the market indicators. The average is quoted in points, not dollars.

 

2


Table of Contents

Morningstar, Inc. is an independent financial publisher offering comprehensive statistical and analytical coverage of open-end and closed-end funds and variable annuities. This coverage for mutual funds includes, among other information, performance analysis rankings, risk rankings (e.g. aggressive, moderate or conservative), and “style box” matrices. Style box matrices display, for equity funds, the investment philosophy and size of the companies in which the fund invests and, for fixed-income funds, interest rate sensitivity and credit quality of the investment instruments.

Ibbotson Associates, Inc. is a consulting firm that provides a variety of historical data, including total return, capital appreciation and income, on the stock market as well as other investment asset classes, and inflation. This information will be used primarily for comparative purposes and to illustrate general financial planning principles.

In its advertisements and other sales literature for the Variable Account and the Funds, the Company intends to illustrate the advantages of the Contracts in a number of ways:

Dollar-Cost Averaging Illustrations. These illustrations will generally discuss the price-leveling effect of making regular investments in the same Sub-Accounts over a period of time, to take advantage of the trends in market prices of the portfolio securities purchased by those Sub-Accounts.

Systematic Withdrawal Program. A service provided by the Company, through which a Participant may take any distribution allowed by Internal Revenue Code Section 401 (a) (9) in the case of Qualified Contracts, or permitted under Internal Revenue Code Section 72 in the case of Non-Qualified Contracts, by way of a series of partial withdrawals. Withdrawals under this program may be fully or partially includible in income and may be subject to a 10% penalty tax. You should consult a qualified tax professional.

The Company’s and the Funds’ Customers. Sales literature for the Variable Account and the Funds may refer to the number of clients which they serve.

The Company’s Assets, Size. The Company may discuss its general financial condition (see, for example, the references to Standard & Poor’s and A.M. Best Company above); it may refer to its assets; and it may discuss its relative size and/or ranking among companies in the industry or among any sub-classification of those companies, based upon recognized evaluation criteria.

Compound Interest Illustrations. These will emphasize several advantages of the variable annuity contract. For example, but not by way of limitation, the literature may emphasize the potential savings through tax deferral; the potential advantage of the Variable Account over the Fixed Account; and the compounding effect when a participant makes regular deposits to his or her account.

The Company may use hypothetical illustrations of the benefits of tax deferral, including but not limited to the following chart. The chart below assumes an initial investment of $10,000 which remains fully invested for the entire time period, an 8% annual return, and a 33% combined federal and state income tax rate. It compares how 3 different investments might fare over 10, 20, and 30 years. The first example illustrates an investment in a non-tax-deferred account and assumes that taxes are paid annually out of that account. The second example illustrates how the same investment would grow in a tax-deferred investment, such as an annuity. The third example illustrates the net value of the tax-deferred investment after paying taxes on the full account value.

 

     10 YEARS      20 YEARS      30 YEARS  

Non-Tax-Deferred Account

   $ 16,856      $ 28,413      $ 47,893  

Tax-Deferred Account

   $ 21,589      $ 46,610      $ 100,627  

Tax-Deferred Account After Paying Taxes

   $ 17,765      $ 34,528      $ 70,720  

This illustration is hypothetical and does not represent the projected performance of the contract or any of its investment options. The illustration does not reflect the deduction of any charges or fees related to portfolio management, mortality and expense, or account administration. Taxes on earnings within an annuity are due upon withdrawal. Withdrawals may also be subject to surrender charges and, if made prior to age 59 12, a 10% federal penalty tax.

 

3


Table of Contents

TAX-DEFERRED ACCUMULATION

In general, individuals who own annuity contracts are not taxed on increases in the value of their annuity contracts until some form of distribution is made under the contract. As a result, the annuity contract would benefit from tax deferral during the contract’s accumulation phase; this would have the effect of permitting an investment in an annuity contract to grow more rapidly than a comparable investment under which increases in value are taxed on a current basis.

In reports or other communications to you or in advertising or sales materials, we may also describe the effects of tax-deferred compounding on the Variable Account’s investment returns. We may illustrate these effects in charts or graphs and from time to time may include comparisons of returns under the Contract or in general on a tax-deferred basis, with the returns on a taxable basis. Different tax rates may be assumed. Any such illustrative chart or graph would show accumulations on an initial investment or Purchase Payment, assuming a given amount (including the applicable interest credit), hypothetical gross annual returns compounded annually, and a stated rate of return. The values shown for the taxable investment would not include any deduction for management fees or other expenses, but would assume the annual deduction of federal and state taxes from investment returns. The values shown for the Contract in a chart would reflect the deduction of Contract expenses, such as the mortality and expense risk charge, the 0.15% administrative charge, and the $50 annual Account Fee. In addition, the values shown would assume that the Participant has not surrendered his or her Contract or made any partial surrenders until the end of the period shown. The chart would assume a full surrender at the end of the period shown and the payment of federal and state taxes, at a rate of not more than 33%, on the amount in excess of the Purchase Payments.

In developing illustrative tax deferral charts, we will observe these general principles:

 

    The assumed rate of earnings will be realistic.

 

    The illustrative chart will accurately depict the effect of all fees and charges or provide a narrative that prominently discloses all fees and charges under the Contract.

 

    Charts comparing accumulation values for tax-deferred and non-tax-deferred investments will depict the implications of any surrender.

 

    A narrative accompanying the chart will prominently disclose that there may be a 10% tax penalty on a surrender by a Participant who has not reached age 59 12 at the time of surrender.

The rates of return illustrated in any chart would be hypothetical and are not an estimate or guaranty of performance. Actual tax returns may vary among Participants.

CALCULATIONS

Example of Net Investment Factor Calculation

We determine the net investment factor using the following formula:

 

Investment Factor

     =          (             a + b           )     - d  
          c    

where:

 

  (a) is the net asset value of a Fund share held in the Sub-Account at the end of that Valuation Period;

 

  (b) is the per share amount of any dividend or capital gains distribution made by that Fund during the Valuation Period;

 

  (c) is the net asset value per share of the Fund share at the end of the previous Valuation Period;

 

4


Table of Contents
  (d) is a factor representing the asset-based insurance charges (the mortality and expense risk charge, the administrative expense charge, and the distribution fee) plus any applicable asset-based charge for an optional benefit for the Valuation Period.

Assume the following facts about a particular Variable Account at the end of the current Valuation Period:

 

  (a) the net asset value of a fund equals $ 18.38;

 

  (b) the per share amount of any dividend or capital gains distributions equal $0;

 

  (c) the net asset value per share of the Fund share at the end of the previous Valuation Period equals $18.32; and

 

  (d) the factor representing the asset-based insurance charges (the mortality and expense risk charge, the administrative expense charge, and the distribution fee) plus any applicable asset-based charge for an optional benefit for the Valuation Period equals 0.00004837.

The net investment factor is, therefore, determined as follows:

 

(18.38 + 0.00) - (.00004837)

     =          1.00322674  

18.32

       

Example of Variable Accumulation Unit Value Calculation

We calculate the Variable Accumulation Unit Value for any Valuation Period as follows: we multiply the Variable Accumulation Unit Value for the immediately preceding Valuation Period by the appropriate Net Investment Factor for the subsequent Valuation Period.

Assume the Variable Accumulation Unit value for the immediately preceding Valuation Period had been 14.5645672. Assume that the Net Investment Factor for the subsequent Valuation Period is 1.00321276 as shown in the calculation above. The value for the current Valuation Period would be, therefore, determined as follows:

 

(14.5645672 x 1.00321836)

     =          14.6114413  

ANNUITY PROVISIONS

Determination of Annuity Payments

On the Annuity Commencement Date, the Contract’s Accumulation Account will be canceled and its adjusted value will be applied to provide a Variable Annuity or a Fixed Annuity or a combination of both. The adjusted value will be equal to the value of the Accumulation Account for the Valuation Period which ends immediately preceding the Annuity Commencement Date, reduced by any applicable premium or similar taxes and a proportionate amount of the contract maintenance charge to reflect the time elapsed between the last Contract Anniversary and the day before the Annuity Commencement Date.

The dollar amount of the first variable annuity payment will be determined in accordance with the annuity payment rates found in the Contract which are based on an assumed interest rate of 3% per year. All variable annuity payments other than the first are determined by means of Annuity Units credited to the Contract. The number of Annuity Units to be credited in respect of a particular Variable Account is determined by dividing that portion of the first variable annuity payment attributable to that Variable Account by the Annuity Unit value of that Variable Account for the Valuation Period which ends immediately preceding the Annuity Commencement Date. The number of Annuity Units of each particular Variable Account credited to the Contract then remains fixed unless an exchange of Annuity Units is made as described below. The dollar amount of each variable annuity payment after the first may increase, decrease or remain constant, and is equal to the sum of the amounts determined by multiplying the number of Annuity Units of a particular Variable Account credited to the Contract by the Annuity Unit value for the particular Variable Account for the Valuation Period which ends immediately preceding the due date of each subsequent payment.

 

5


Table of Contents

Annuity Unit Value

The Annuity Unit value for each Variable Account was established at $10.00 for the first Valuation Period of the particular Variable Account. The Annuity Unit value for any subsequent Valuation Period is determined using the following formula:

 

Annuity Unit Value

     =        (A x B) x C

where:

 

  A equals the Annuity Unit value for the immediately preceding Valuation Period

 

  B equals the Net Investment Factor for the current Valuation Period

 

  C equals a factor to neutralize the assumed interest rate of 3% per year used to establish the annuity payment rates found in the Contract. (This factor is 0.99991902 for a one day Valuation Period.)

Example of Variable Annuity Unit Calculation

Assume the value of an Annuity Unit for the immediately preceding Valuation Period had been 12.3456789. Assume that the Net Investment Factor for the subsequent Valuation Period is 1.00322953 as shown in the calculation above. If the first variable annuity payment is determined by using an annuity payment based on an assumed interest rate of 3% per year, the value of the Annuity Unit for the current Valuation Period would be determined as follows:

 

(12.3456789 x 1.00322953) x 0.99991902

     =          12.3845466  

Example of Variable Annuity Payment Calculation

The first Variable Annuity payment is determined by multiplying the Variable Accumulation Unit value for the Valuation Period (as described under “Example of Variable Accumulation Unit Calculation”) by the annuity payment rate for the age and annuity option elected.

Assume the following facts:

 

    the Account value being annuitized is made up of a particular Variable Account with 8,765.4321 Variable Accumulation Units;

 

    at the end of the Valuation Period immediately preceding the Annuity Commencement Date, the Variable Accumulation Unit value and the Annuity Unit value for that Variable Account are 14.5645672 and 12.3456789, respectively;

 

    the annuity payment rate for the age and option elected is $6.78 per $1,000; and

 

    on the day prior to the second variable annuity payment date, the Annuity Unit value is 12.3724831.

The first Variable Annuity payment would be determined as follows:

 

(8,765.4321 x 14.5645672) x 6.78

     =        $ 865.57  

1,000

       

This first Variable Annuity payment of $865.57 represents 70.1112 Variable Annuity Units, which are calculated by dividing the first Variable Annuity Payment by the Variable Annuity Unit value at the end of the Valuation Period immediately preceding the Annuity Commencement Date. In this case, $865.57 divided by 12.3456789.

 

6


Table of Contents

Subsequent Variable Annuity payments are determined by multiplying the number of Variable Annuity Units (calculated for the first Variable Annuity payment) by the Variable Annuity Unit value at the end of the Valuation Period immediately preceding the annuity payment date. Thus, the second Variable Annuity payment would be determined as follows:

 

70.1112 x 12.3845467

     =        $ 868.29  

DISTRIBUTION OF THE CONTRACT

We offer the Contract on a continuous basis through the general distributor and principal underwriter of the Contracts, Clarendon Insurance Agency, Inc. (“Clarendon”). Clarendon also acts as the general distributor of certain other annuity contracts issued by the Company and its subsidiary, Delaware Life Insurance Company of New York, and variable life insurance contracts issued by the Company.

In addition to commissions, the Company may, from time to time, pay or allow additional promotional incentives, in the form of cash or other compensation. The Company reserves the right to offer these additional incentives only to certain broker-dealers that sell or are expected to sell during specified time periods certain minimum amounts of Contracts or Certificates or other contracts offered by the Company. Promotional incentives may change at any time.

Commissions will not be paid to selling agents with respect to Participant Accounts established for the personal account of employees of the Company or any of its affiliates, or of persons engaged in the distribution of the Contract, or of immediate family members of such employees or persons. In addition, commissions may be waived or reduced in connection with certain transactions described in the Prospectus under the heading “Waivers; Reduced Charges; Credits; Special Guaranteed Interest Rates.” Total commissions paid on behalf of Clarendon in connection with the Variable Account during 2014, 2015, and 2016, were approximately $91,329,750, $83,577,578, and $76,221,651 respectively.

CUSTODIAN

We are the Custodian of the assets of the Variable Account. We will purchase Fund shares at net asset value in connection with amounts allocated to the Sub-Accounts in accordance with your instructions, and we will redeem Fund shares at net asset value for the purpose of meeting the contractual obligations of the Variable Account, paying charges relative to the Variable Account or making adjustments for annuity reserves held in the Variable Account.

EXPERTS

The statutory-basis financial statements of Delaware Life Insurance Company as of December 31, 2016 and 2015 and for the three years ended December 31, 2016 (which report expresses an unmodified opinion in accordance with accounting practices prescribed or permitted by the Delaware Department of Insurance), included in this Statement of Additional Information have been so included in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.

The audited financial statements of Delaware Life Variable Account F as of December 31, 2016 and for the year then ended, included in this Statement of Additional Information have been so included in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.

 

7


Table of Contents

FINANCIAL STATEMENTS

The financial statements of the Variable Account and Delaware Life Insurance Company are included herein. The statutory-basis financial statements of Delaware Life Insurance Company are provided as relevant to its ability to meet its financial obligations under the Contracts and Certificates and should not be considered as bearing on the investment performance of the assets held in the Variable Account.

 

8


Table of Contents

Delaware Life

Variable Account F – Regatta

Financial Statements as of and for the Year Ended December 31, 2016 and

Report of Independent Registered Public Accounting Firm


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

Index

December 31, 2016

 

 

     Page(s)  

Report of Independent Registered Public Accounting Firm

     1  

Financial Statements

  

Statements of Assets and Liabilities

     2-8  

Statements of Operations

     9-51  

Statements of Changes in Net Assets

     52-116  

Notes to the Financial Statements

     117-151  


Table of Contents

LOGO

Report of Independent Registered Public Accounting Firm

To the Board of Directors of Delaware Life Insurance Company and the Contract Holders of Delaware Life Variable Account F—Regatta:

In our opinion, for each of the sub-accounts of Delaware Life Variable Account F—Regatta indicated in the table below, the accompanying statements of assets and liabilities and the related statements of operations and of changes in net assets present fairly, in all material respects, the financial position of each of the subaccounts of Delaware Life Variable Account F—Regatta as of the date indicated in the table, and the results of each of their operations and the changes in each of their net assets for each of the periods indicated in the table, in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the management of Delaware Life Insurance Company. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits, which included confirmation of securities as of December 31, 2016 by correspondence with the custodian and brokers, provide a reasonable basis for our opinions.

 

AB VPS Balanced Wealth Strategy Portfolio (Class B) (1)    MFS VIT II Corporate Bond Portfolio S Class (1)
AB VPS Dynamic Asset Allocation Portfolio (Class B) (1)    MFS VIT II Core Equity Portfolio I Class (1)
AB VPS International Growth Portfolio (Class B) (1)    MFS VIT II Core Equity Portfolio S Class (1)
AB VPS International Value Portfolio (Class B) (1)    MFS VIT II Emerging Markets Equity Portfolio I Class (1)
AB VPS Small/Mid Cap Value Portfolio (Class B) (1)    MFS VIT II Emerging Markets Equity Portfolio S Class (1)
BlackRock Global Allocation V.I. Fund (Class III) (1)    MFS VIT II Global Governments Portfolio I Class (1)
Columbia Variable Portfolio—International Opportunities Fund Class 2 (2)    MFS VIT II Global Governments Portfolio S Class (1)
Columbia Variable Portfolio—Large Cap Growth Fund II Class 1 (2)    MFS VIT II Global Growth Portfolio I Class (1)
Columbia Variable Portfolio—Large Cap Growth Fund II Class 2 (2)    MFS VIT II Global Growth Portfolio S Class (1)
Columbia Variable Portfolio—Loomis Sayles Growth Fund II Class 2 (2)    MFS VIT II Global Research Portfolio I Class (1)
Columbia Variable Portfolio—Small Cap Value Fund Class 2 (1)    MFS VIT II Global Research Portfolio S Class (1)
Columbia Variable Portfolio—Large Cap Growth Fund Class 1 (4)    MFS VIT II Global Tactical Allocation Portfolio I Class (1)
Columbia Variable Portfolio—Large Cap Growth Fund Class 2 (4)    MFS VIT II Global Tactical Allocation Portfolio S Class (1)
Columbia Variable Portfolio—Loomis Sayles Growth Fund Class 1 (4)    MFS VIT II Government Securities Portfolio I Class (1)
Columbia Variable Portfolio—Loomis Sayles Growth Fund Class 2 (1)    MFS VIT II Government Securities Portfolio S Class (1)
Columbia Variable Portfolio—Select International Equity Fund Class 2 (4)    MFS VIT II High Yield Portfolio I Class (1)
Fidelity VIP Balanced Portfolio (Service Class 2) (1)    MFS VIT II High Yield Portfolio Service Class (1)
Fidelity VIP Contrafund Portfolio (Service Class 2) (1)    MFS VIT II International Growth Portfolio I Class (1)
Fidelity VIP Freedom 2010 Portfolio (Service Class 2) (1)    MFS VIT II International Growth Portfolio S Class (1)
Fidelity VIP Freedom 2015 Portfolio (Service Class 2) (1)    MFS VIT II International Value Portfolio I Class (1)
Fidelity VIP Freedom 2020 Portfolio (Service Class 2) (1)    MFS VIT II International Value Portfolio S Class (1)
Fidelity VIP Mid Cap Portfolio (Service Class 2) (1)    MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class (1)

 

PricewaterhouseCoopers LLP, 101 Seaport Blvd, Suite 500, Boston, MA 02210
   T: (617) 530-5000, F: (617) 530-5001, www.pwc.com/us


Table of Contents

LOGO

 

First Eagle Overseas Variable Fund (1)    MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class (1)
Franklin Templeton Developing Markets VIP Fund Class 2 (1)    MFS U.S. Government Money Market Portfolio Initial Class (4)
Franklin Templeton Foreign VIP Fund Class 2 (1)    MFS VIT II Money Market Portfolio Service Class (1)
Franklin Templeton Founding Funds Allocation VIP Fund Class 2 (1)    MFS VIT II Research International Portfolio I Class (1)
Franklin Templeton Global Bond VIP Fund Class 4 (1)    MFS VIT II Research International Portfolio S Class (1)
Franklin Templeton Growth VIP Fund Class 2 (1)    MFS VIT II Strategic Income Portfolio I Class (1)
Franklin Templeton Income VIP Fund Class 2 (1)    MFS VIT II Strategic Income Portfolio S Class (1)
Franklin Templeton Income VIP Fund Class 4 (1)    MFS VIT II Technology Portfolio I Class (1)
Franklin Templeton Mutual Shares VIP Fund Class 2 (1)    MFS VIT II Technology Portfolio S Class (1)
Franklin Templeton Mutual Shares VIP Fund Class 4 (1)    MFS VIT III Blended Research Small Cap Portfolio Service Class (1)
Franklin Templeton Small Cap Value VIP Fund Class 2 (1)    MFS VIT III Conservative Allocation Portfolio Service Class (1)
Franklin Templeton Small Cap Value VIP Fund Class 4 (1)    MFS VIT III Global Real Estate Portfolio Initial Class (1)
Franklin Templeton Strategic Income VIP Fund Class 2 (1)    MFS VIT III Global Real Estate Portfolio Service Class (1)
Franklin Templeton Strategic Income VIP Fund Class 4 (1)    MFS VIT III Growth Allocation Portfolio Service Class (1)
Catalyst Dividend Capture VA Fund Sub-Account (1)    MFS VIT III Inflation Adjusted Bond Portfolio Service Class (1)
Huntington VA International Equity (3)    MFS VIT III Limited Maturity Portfolio Initial Class (1)
Catalyst Insider Buying VA Fund (1)    MFS VIT III Limited Maturity Portfolio Service Class (1)
Invesco V.I. American Value Fund Series II (1)    MFS VIT III Mid Cap Value Portfolio Initial Class (1)
Invesco V.I. Comstock Fund Series II (1)    MFS VIT III Mid Cap Value Portfolio Service Class (1)
Invesco V.I. Equity and Income Fund Series II (1)    MFS VIT III Moderate Allocation Portfolio Service Class (1)
Invesco V.I. International Growth Fund II (1)    MFS VIT III New Discovery Value Portfolio Service Class (1)
JPMorgan Insurance Trust Core Bond Portfolio (Class 2) (1)    Morgan Stanley UIF Growth Portfolio Class II (1)
JPMorgan Insurance Trust U.S. Equity Portfolio (Class 2) (1)    Morgan Stanley UIF Mid Cap Growth Portfolio Class II (1)
Lazard Retirement Emerging Markets Equity Portfolio Service Class (1)    Oppenheimer Capital Appreciation Fund/VA (Service Shares) (1)
Lord Abbett Series Fund—Growth Opportunities Portfolio VC (1)    Oppenheimer Conservative Balanced Fund/VA (Service Shares) (1)
Lord Abbett Series Fund- Fundamental Equity Portfolio VC (1)    Oppenheimer Global Fund/VA (Service Shares) (1)
MFS VIT Total Return Series Initial Class (1)    Oppenheimer Main Street Fund/VA (Service Shares) (1)
MFS VIT Total Return Series Service Class (1)    Oppenheimer Main Street Small Cap Fund/VA (Service Shares) (1)
MFS VIT I Growth Series Initial Class (1)    PIMCO StocksPLUS Global Portfolio Advisor Class (1)
MFS VIT I Growth Series Service Class (1)    PIMCO VIT All Asset Portfolio Admin Class (1)
MFS VIT I Mid Cap Growth Series Initial Class (1)    PIMCO VIT All Asset Portfolio Advisor Class (1)
MFS VIT I Mid Cap Growth Series Service Class (1)    PIMCO VIT CommodityRealReturn Strategy Portfolio Advisor Class (1)
MFS VIT I New Discovery Series Initial Class (1)    PIMCO VIT CommodityRealReturnTM Strategy Portfolio Admin Class (1)
MFS VIT I New Discovery Series Service Class (1)    PIMCO VIT Emerging Markets Bond Portfolio Admin Class (1)
MFS VIT I Total Return Bond Series Service Class (1)    PIMCO VIT Emerging Markets Bond Portfolio Advisor Clas (1)
MFS VIT I Research Series Service Class (1)    PIMCO VIT Global Multi-Asset Managed Allocation Portfolio Advisor Class (1)
MFS VIT I Utilities Series Initial Class (1)    PIMCO VIT Real Return Portfolio Admin Class (1)
MFS VIT I Utilities Series Service Class (1)    PIMCO VIT Total Return Portfolio Admin Class (1)
MFS VIT I Value Series Initial Class (1)    Putnam VT Absolute Return 500 Fund Class IB (1)

 

PricewaterhouseCoopers LLP, 101 Seaport Blvd, Suite 500, Boston, MA 02210
   T: (617) 530-5000, F: (617) 530-5001, www.pwc.com/us


Table of Contents

LOGO

 

MFS VIT I Value Series Service Class (1)    Putnam VT Equity Income Fund Class IB (1)
MFS VIT II Blended Research Core Equity Portfolio I Class (1)    Wanger Select Fund (1)
MFS VIT II Blended Research Core Equity Portfolio S Class (1)    Wanger USA (1)
MFS VIT II Corporate Bond Portfolio I Class (1)    Wells Fargo VT Total Return Bond Fund Class 2 (2)

 

(1) Statement of net assets as of December 31, 2016, statement of operations for the year ended December 31, 2016, and statement of changes in net assets for the years ended December 31, 2016 and 2015
(2) Statement of operations for the period ended April 28, 2016, and statement of changes in net assets for the period ended April 28, 2016 and December 31, 2015
(3) Statement of changes in net assets for the years ended December 31, 2016 and 2015
(4) Statement of net assets as of December 31, 2016, Statement of operations from April 29, 2016 (commencement of operations) through December 31, 2016, and statement of changes in net assets from April 29, 2016 through December 31, 2016.

/s/ PricewaterhouseCoopers LLP

April 28, 2017

 

PricewaterhouseCoopers LLP, 101 Seaport Blvd, Suite 500, Boston, MA 02210
   T: (617) 530-5000, F: (617) 530-5001, www.pwc.com/us


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES

DECEMBER 31, 2016

 

 

          Assets     Liabilities        
    Shares     Cost     Investments at
fair value
    Receivable from
Sponsor
    Total assets     Payable to
Sponsor
    Net Assets  

AB VPS Balanced Wealth Strategy Portfolio (Class B) Sub-Account (AL1)

    4,931,665     $ 58,291,794     $ 51,387,951     $ —       $ 51,387,951     $ —       $ 51,387,951  

AB VPS Dynamic Asset Allocation Portfolio Class B Sub-Account (AO5)

    8,286,232       92,742,338       95,788,842       —         95,788,842       —         95,788,842  

AB VPS International Growth Portfolio (Class B) Sub-Account (AM2)

    319,850       5,517,557       5,466,235       —         5,466,235       —         5,466,235  

AB VPS International Value Portfolio (Class B) Sub-Account (A98)

    2,754,402       34,579,429       36,247,936       —         36,247,936       —         36,247,936  

AB VPS Small/Mid Cap Value Portfolio (Class B) Sub-Account (A74)

    525,099       10,373,210       10,565,000       —         10,565,000       2,371       10,562,629  

BlackRock Global Allocation V.I. Fund (Class III) Sub-Account (B18)

    39,147,486       551,869,282       523,401,890       78,937       523,480,827       —         523,480,827  

Columbia Variable Portfolio - Small Cap Value Fund Class 2 Sub-Account (C71)

    2,602       46,610       49,461       —         49,461       —         49,461  

Columbia Variable Portfolio - Large Cap Growth Fund Class 1 Sub-Account (C59)

    37,718       482,469       493,355       —         493,355       —         493,355  

Columbia Variable Portfolio - Large Cap Growth Fund Class 2 Sub-Account (C60)

    5,291,741       64,563,230       68,051,787       —         68,051,787       1,131       68,050,656  

Columbia Variable Portfolio - Loomis Sayles Growth Fund Class 1 Sub-Account (C89)

    3,410       74,364       74,841       —         74,841       —         74,841  

Columbia Variable Portfolio - Loomis Sayles Growth Fund Class 2 Sub-Account (C90)

    974,446       20,040,885       21,048,041       7,007       21,055,048       —         21,055,048  

Columbia Variable Portfolio - Select International Equity Fund Class 2 Sub-Account (C58)

    476,954       6,141,877       5,971,463       —         5,971,463       —         5,971,463  

Fidelity VIP Balanced Portfolio (Service Class 2) Sub-Account (FD7)

    6,263,751       101,323,340       102,788,152       —         102,788,152       —         102,788,152  

Fidelity VIP Contrafund Portfolio (Service Class 2) Sub-Account (F24)

    5,599,842       152,581,297       181,714,884       67,373       181,782,257       —         181,782,257  

Fidelity VIP Freedom 2010 Portfolio (Service Class 2) Sub-Account (F88)

    245,225       2,919,510       3,001,549       —         3,001,549       —         3,001,549  

Fidelity VIP Freedom 2015 Portfolio (Service Class 2) Sub-Account (FB9)

    1,230,648       14,143,071       15,173,885       —         15,173,885       —         15,173,885  

Fidelity VIP Freedom 2020 Portfolio (Service Class 2) Sub-Account (F15)

    2,032,499       22,333,943       25,385,912       —         25,385,912       —         25,385,912  

Fidelity VIP Mid Cap Portfolio (Service Class 2) Sub-Account (F41)

    3,213,019       101,966,889       106,126,022       52       106,126,074       —         106,126,074  

First Eagle Overseas Variable Fund Sub-Account (FE3)

    12,319,722       335,610,749       313,290,532       —         313,290,532       158       313,290,374  

Franklin Templeton Developing Markets VIP Fund Class 2 Sub-Account (T21)

    3,621,658       30,207,081       26,655,406       —         26,655,406       583       26,654,823  

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20)

    7,766,937       106,103,348       105,708,012       5,492       105,713,504       —         105,713,504  

Franklin Templeton Founding Funds Allocation VIP Fund Class 2 Sub-Account (FE6)

    4,754,741       33,083,901       33,663,567       —         33,663,567       —         33,663,567  

Franklin Templeton Global Bond VIP Fund Class 4 Sub-Account (T59)

    334,310       5,935,107       5,559,572       —         5,559,572       —         5,559,572  

Franklin Templeton Growth VIP Fund Class 2 Sub-Account (F56)

    1,555,962       19,467,359       21,316,677       337       21,317,014       —         21,317,014  

Franklin Templeton Income VIP Fund Class 2 Sub-Account (F59)

    5,523,877       83,897,667       84,957,229       —         84,957,229       1,640       84,955,589  

Franklin Templeton Income VIP Fund Class 4 Sub-Account (FF0)

    150,682       2,361,726       2,367,221       —         2,367,221       —         2,367,221  

Franklin Templeton Mutual Shares VIP Fund Class 2 Sub-Account (F54)

    8,385,121       141,451,064       168,373,235       —         168,373,235       403       168,372,832  

Franklin Templeton Mutual Shares VIP Fund Class 4 Sub-Account (FG8)

    14,737       306,868       298,131       —         298,131       —         298,131  

Franklin Templeton Small Cap Value VIP Fund Class 2 Sub-Account (F53)

    1,754,869       34,770,324       33,974,255       —         33,974,255       —         33,974,255  

Franklin Templeton Small Cap Value VIP Fund Class 4 Sub-Account (FJ9)

    44,454       830,981       877,516       —         877,516       —         877,516  

Franklin Templeton Strategic Income VIP Fund Class 2 Sub-Account (T28)

    1,807,334       21,358,325       19,230,035       —         19,230,035       —         19,230,035  

Franklin Templeton Strategic Income VIP Fund Class 4 Sub-Account (FJ0)

    30,202       359,681       329,206       —         329,206       —         329,206  

Catalyst Dividend Capture VA Fund Sub-Account (H24)

    123,173       1,528,125       1,527,346       —         1,527,346       —         1,527,346  

Catalyst Insider Buying VA Fund Sub-Account (H32)

    133,040       2,335,895       1,796,035       —         1,796,035       —         1,796,035  

Invesco V.I. American Value Fund Series II Sub-Account (V35)

    545,557       9,560,481       9,219,910       —         9,219,910       —         9,219,910  

Invesco V.I. Comstock Fund Series II Sub-Account (V13)

    1,741,012       30,393,423       32,417,640       —         32,417,640       —         32,417,640  

Invesco V.I. Equity and Income Fund Series II Sub-Account (V11)

    5,977,898       105,365,950       105,689,244       —         105,689,244       —         105,689,244  

Invesco V.I. International Growth Fund II Sub-Account (AC1)

    80,551       2,784,878       2,613,067       —         2,613,067       —         2,613,067  

JPMorgan Insurance Trust Core Bond Portfolio (Class 2) Sub-Account (J88)

    4,271,257       46,960,345       45,830,587       —         45,830,587       —         45,830,587  

JPMorgan Insurance Trust U.S. Equity Portfolio (Class 2) Sub-Account (J94)

    438,580       11,033,992       11,727,631       —         11,727,631       —         11,727,631  

Lazard Retirement Emerging Markets Equity Portfolio Service Class Sub-Account (L11)

    2,070,208       40,571,440       38,857,807       —         38,857,807       100       38,857,707  

 

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

- 2 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

          Assets     Liabilities        
    Shares     Cost     Investments at
fair value
    Receivable from
Sponsor
    Total assets     Payable to
Sponsor
    Net Assets  

Lord Abbett Series Fund - Growth Opportunities Portfolio VC Sub-Account (L18)

    2,213,284     $ 30,389,935     $ 26,470,878     $ —       $ 26,470,878     $ 10     $ 26,470,868  

Lord Abbett Series Fund- Fundamental Equity Portfolio VC Sub-Account (L17)

    2,173,951       41,891,276       39,783,305       —         39,783,305       281       39,783,024  

MFS VIT Total Return Series Initial Class Sub-Account (M07)

    15,640,047       349,686,446       362,536,281       —         362,536,281       192,737       362,343,544  

MFS VIT Total Return Series Service Class Sub-Account (M35)

    16,998,169       375,367,827       387,728,240       14,809       387,743,049       —         387,743,049  

MFS VIT I Growth Series Initial Class Sub-Account (M31)

    3,188,423       99,567,597       123,583,283       45,887       123,629,170       —         123,629,170  

MFS VIT I Growth Series Service Class Sub-Account (M80)

    565,369       20,306,875       21,240,924       —         21,240,924       528       21,240,396  

MFS VIT I Mid Cap Growth Series Initial Class Sub-Account (MF1)

    2,606,178       19,776,343       20,745,178       1,638       20,746,816       —         20,746,816  

MFS VIT I Mid Cap Growth Series Service Class Sub-Account (M41)

    3,858,931       28,729,824       29,173,522       —         29,173,522       854       29,172,668  

MFS VIT I New Discovery Series Initial Class Sub-Account (M05)

    2,950,098       54,231,968       47,732,584       3,225       47,735,809       —         47,735,809  

MFS VIT I New Discovery Series Service Class Sub-Account (M42)

    3,010,183       49,430,588       45,182,846       920       45,183,766       —         45,183,766  

MFS VIT I Total Return Bond Series Service Class Sub-Account (M89)

    45,008,959       594,980,172       579,265,306       72,474       579,337,780       —         579,337,780  

MFS VIT I Research Series Service Class Sub-Account (M82)

    5,875,168       136,906,310       151,168,076       —         151,168,076       267       151,167,809  

MFS VIT I Utilities Series Initial Class Sub-Account (M44)

    4,155,561       138,555,603       111,410,588       108,436       111,519,024       —         111,519,024  

MFS VIT I Utilities Series Service Class Sub-Account (M40)

    2,561,499       79,305,756       67,546,731       —         67,546,731       —         67,546,731  

MFS VIT I Value Series Initial Class Sub-Account (M83)

    14,412,064       247,868,497       272,388,012       90,574       272,478,586       —         272,478,586  

MFS VIT I Value Series Service Class Sub-Account (M08)

    7,403,072       140,214,941       137,623,109       1,701       137,624,810       —         137,624,810  

MFS VIT II Blended Research Core Equity Portfolio I Class Sub-Account (MB6)

    5,884,958       198,818,596       274,356,725       57,468       274,414,193       —         274,414,193  

MFS VIT II Blended Research Core Equity Portfolio S Class Sub-Account (MB7)

    1,646,331       55,792,606       76,159,266       12,656       76,171,922       —         76,171,922  

MFS VIT II Corporate Bond Portfolio I Class Sub-Account (MC0)

    5,177,705       60,930,213       58,818,728       —         58,818,728       11,139       58,807,589  

MFS VIT II Corporate Bond Portfolio S Class Sub-Account (MA0)

    13,316,068       155,072,028       149,406,279       —         149,406,279       598       149,405,681  

MFS VIT II Core Equity Portfolio I Class Sub-Account (MC2)

    4,501,232       75,050,195       97,541,689       76,300       97,617,989       —         97,617,989  

MFS VIT II Core Equity Portfolio S Class Sub-Account (MC1)

    1,750,170       34,882,181       37,576,157       6,531       37,582,688       —         37,582,688  

MFS VIT II Emerging Markets Equity Portfolio I Class Sub-Account (MC3)

    1,337,279       19,922,738       16,849,715       16,884       16,866,599       —         16,866,599  

MFS VIT II Emerging Markets Equity Portfolio S Class Sub-Account (MA1)

    1,507,806       20,474,392       18,711,873       —         18,711,873       280       18,711,593  

MFS VIT II Global Governments Portfolio I Class Sub-Account (MC4)

    1,139,394       12,306,835       11,245,821       3,234       11,249,055       —         11,249,055  

MFS VIT II Global Governments Portfolio S Class Sub-Account (MC5)

    161,879       1,690,886       1,568,608       —         1,568,608       269       1,568,339  

MFS VIT II Global Growth Portfolio I Class Sub-Account (MC6)

    2,070,781       31,628,980       43,486,393       19,909       43,506,302       —         43,506,302  

MFS VIT II Global Growth Portfolio S Class Sub-Account (MC7)

    111,044       2,039,279       2,325,270       —         2,325,270       —         2,325,270  

MFS VIT II Global Research Portfolio I Class Sub-Account (MC8)

    3,380,204       57,269,686       86,837,442       74,399       86,911,841       —         86,911,841  

MFS VIT II Global Research Portfolio S Class Sub-Account (MC9)

    253,617       4,988,709       6,490,047       —         6,490,047       —         6,490,047  

MFS VIT II Global Tactical Allocation Portfolio I Class Sub-Account (MD0)

    3,419,327       49,254,686       51,426,685       —         51,426,685       17,428       51,409,257  

MFS VIT II Global Tactical Allocation Portfolio S Class Sub-Account (M92)

    46,397,235       673,064,903       686,215,107       —         686,215,107       1,641       686,213,466  

MFS VIT II Government Securities Portfolio I Class Sub-Account (M96)

    7,405,138       97,924,479       92,638,271       47,066       92,685,337       —         92,685,337  

MFS VIT II Government Securities Portfolio S Class Sub-Account (MD2)

    17,278,491       225,683,567       214,598,860       3,982       214,602,842       —         214,602,842  

MFS VIT II High Yield Portfolio I Class Sub-Account (MA6)

    10,299,525       60,441,426       59,531,256       10,563       59,541,819       —         59,541,819  

MFS VIT II High Yield Portfolio Service Class Sub-Account (MA3)

    9,223,433       54,191,488       52,758,038       —         52,758,038       2,205       52,755,833  

MFS VIT II International Growth Portfolio I Class Sub-Account (M97)

    2,998,002       36,615,325       36,365,759       —         36,365,759       601       36,365,158  

MFS VIT II International Growth Portfolio S Class Sub-Account (MD5)

    1,411,067       17,832,889       16,975,140       —         16,975,140       575       16,974,565  

MFS VIT II International Value Portfolio I Class Sub-Account (M98)

    1,919,236       33,452,712       43,317,165       7,676       43,324,841       —         43,324,841  

MFS VIT II International Value Portfolio S Class Sub-Account (M93)

    4,840,849       84,863,423       107,612,065       —         107,612,065       2,824       107,609,241  

MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class Sub-Account (MD6)

    18,676,670       230,008,881       287,247,187       181,605       287,428,792       —         287,428,792  

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3)

    2,300,689       31,214,271       34,993,483       5,479       34,998,962       —         34,998,962  

MFS U.S. Government Money Market Portfolio Initial Class Sub-Account (MD8)

    53,969,256       53,969,257       53,969,256       136,772       54,106,028       —         54,106,028  

MFS VIT II Money Market Portfolio Service Class Sub-Account (MD9)

    170,982,645       170,982,645       170,982,645       —         170,982,645       257       170,982,388  

MFS VIT II Research International Portfolio I Class Sub-Account (ME2)

    1,572,687       21,537,235       21,294,179       7,263       21,301,442       —         21,301,442  

MFS VIT II Research International Portfolio S Class Sub-Account (ME3)

    3,768,220       49,911,210       50,418,782       164       50,418,946       —         50,418,946  

 

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

- 3 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

          Assets     Liabilities        
    Shares     Cost     Investments at fair
value
    Receivable from
Sponsor
    Total assets     Payable to
Sponsor
    Net Assets  

MFS VIT II Strategic Income Portfolio I Class Sub-Account (MA5)

    2,918,646     $ 29,087,234     $ 28,340,056     $ 20,488     $ 28,360,544     $ —       $ 28,360,544  

MFS VIT II Strategic Income Portfolio S Class Sub-Account (MA7)

    671,150       6,595,866       6,463,174       29       6,463,203       —         6,463,203  

MFS VIT II Technology Portfolio I Class Sub-Account (ME4)

    1,152,101       10,451,957       15,196,218       —         15,196,218       1,025       15,195,193  

MFS VIT II Technology Portfolio S Class Sub-Account (MA2)

    115,480       1,042,465       1,456,202       —         1,456,202       —         1,456,202  

MFS VIT III Blended Research Small Cap Portfolio Service Class Sub-Account (MF3)

    5,394,408       74,230,175       69,695,748       —         69,695,748       3,075       69,692,673  

MFS VIT III Conservative Allocation Portfolio Service Class Sub-Account (MF5)

    52,553,904       603,009,062       575,990,791       —         575,990,791       725       575,990,066  

MFS VIT III Global Real Estate Portfolio Initial Class Sub-Account (MF6)

    161,152       1,966,923       2,257,744       —         2,257,744       145       2,257,599  

MFS VIT III Global Real Estate Portfolio Service Class Sub-Account (MF7)

    4,403,625       59,123,253       69,973,605       —         69,973,605       823       69,972,782  

MFS VIT III Growth Allocation Portfolio Service Class Sub-Account (MF9)

    35,563,390       402,864,086       390,486,019       —         390,486,019       —         390,486,019  

MFS VIT III Inflation Adjusted Bond Portfolio Service Class Sub-Account (MG1)

    15,889,457       169,153,261       157,146,725       —         157,146,725       1,140       157,145,585  

MFS VIT III Limited Maturity Portfolio Initial Class Sub-Account (MF2)

    27,125,878       278,892,806       275,870,179       2,729       275,872,908       —         275,872,908  

MFS VIT III Limited Maturity Portfolio Service Class Sub-Account (MG2)

    13,981,496       143,541,136       142,052,003       —         142,052,003       837       142,051,166  

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3)

    3,852,117       33,437,763       31,934,053       —         31,934,053       1,181       31,932,872  

MFS VIT III Mid Cap Value Portfolio Service Class Sub-Account (MG4)

    3,578,884       31,291,130       29,418,427       —         29,418,427       —         29,418,427  

MFS VIT III Moderate Allocation Portfolio Service Class Sub-Account (MG6)

    129,910,222       1,576,859,721       1,590,101,119       —         1,590,101,119       5,282       1,590,095,837  

MFS VIT III New Discovery Value Portfolio Service Class Sub-Account (MG7)

    703,034       6,999,471       7,536,524       —         7,536,524       —         7,536,524  

Morgan Stanley UIF Growth Portfolio Class II Sub-Account (V44)

    236,933       6,315,242       5,605,835       —         5,605,835       —         5,605,835  

Morgan Stanley UIF Mid Cap Growth Portfolio Class II Sub-Account (V43)

    756,704       8,612,823       6,469,819       —         6,469,819       —         6,469,819  

Oppenheimer Capital Appreciation Fund/VA (Service Shares) Sub-Account (O19)

    351,274       18,560,767       16,766,297       —         16,766,297       346       16,765,951  

Oppenheimer Conservative Balanced Fund/VA (Service Shares) Sub-Account (O23)

    751,075       9,688,573       11,018,271       —         11,018,271       —         11,018,271  

Oppenheimer Global Fund/VA (Service Shares) Sub-Account (O20)

    538,127       19,469,275       18,640,711       —         18,640,711       —         18,640,711  

Oppenheimer Main Street Fund/VA (Service Shares) Sub-Account (O21)

    7,293,136       155,494,299       205,082,996       9,337       205,092,333       —         205,092,333  

Oppenheimer Main Street Small Cap Fund/VA (Service Shares) Sub-Account (O04)

    298,631       6,532,188       7,092,483       —         7,092,483       —         7,092,483  

PIMCO StocksPLUS Global Portfolio Advisor Class Sub-Account (PH2)

    39,170       385,883       313,754       —         313,754       —         313,754  

PIMCO VIT All Asset Portfolio Admin Class Sub-Account (P08)

    1,926,666       20,635,986       19,285,931       —         19,285,931       —         19,285,931  

PIMCO VIT All Asset Portfolio Advisor Class Sub-Account (PC0)

    1,697,143       18,399,430       17,175,088       —         17,175,088       —         17,175,088  

PIMCO VIT CommodityRealReturn Strategy Portfolio Advisor Class Sub-Account (P70)

    47,032       480,375       373,905       —         373,905       —         373,905  

PIMCO VIT CommodityRealReturnTM Strategy Portfolio Admin Class Sub-Account (P10)

    4,196,691       41,002,328       33,027,959       —         33,027,959       180       33,027,779  

PIMCO VIT Emerging Markets Bond Portfolio Admin Class Sub-Account (PK8)

    923,700       12,716,240       11,620,146       —         11,620,146       1,702       11,618,444  

PIMCO VIT Emerging Markets Bond Portfolio Advisor Clas Sub-Account (P20)

    29,416       400,879       370,047       —         370,047       —         370,047  

PIMCO VIT Global Multi-Asset Managed Allocation Portfolio Advisor Class Sub-Account (PD6)

    43,139,729       527,683,521       498,263,873       32,607       498,296,480       —         498,296,480  

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06)

    3,772,019       51,180,025       46,282,674       —         46,282,674       398       46,282,276  

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07)

    17,789,015       198,876,584       189,275,114       —         189,275,114       14,308       189,260,806  

Putnam VT Absolute Return 500 Fund Class IB Sub-Account (PI3)

    2,089,842       21,634,889       20,961,119       —         20,961,119       —         20,961,119  

Putnam VT Equity Income Fund Class IB Sub-Account (P72)

    602,468       13,191,096       14,212,210       —         14,212,210       —         14,212,210  

Wanger Select Fund Sub-Account (W41)

    16,269       375,859       310,731       —         310,731       —         310,731  

Wanger USA Sub-Account (W42)

    1,741       54,286       46,189       —         46,189       —         46,189  

 

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

- 4 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

AL1

     3,865,256      $ 51,387,951      $ —        $ 51,387,951  

AO5

     8,585,060        95,788,842        —          95,788,842  

AM2

     713,443        5,466,235        —          5,466,235  

A98

     5,133,617        36,247,936        —          36,247,936  

A74

     523,358        10,526,197        36,432        10,562,629  

B18

     35,145,601        523,383,009        97,818        523,480,827  

C71

     2,366        49,461        —          49,461  

C59

     47,225        493,355        —          493,355  

C60

     6,524,247        68,049,744        912        68,050,656  

C89

     7,157        74,841        —          74,841  

C90

     2,020,327        20,992,223        62,825        21,055,048  

C58

     615,937        5,971,463        —          5,971,463  

FD7

     6,637,474        102,788,152        —          102,788,152  

F24

     11,005,874        181,656,352        125,905        181,782,257  

F88

     207,643        3,001,549        —          3,001,549  

FB9

     1,020,459        15,173,885        —          15,173,885  

F15

     1,691,367        25,385,912        —          25,385,912  

F41

     6,007,337        106,112,679        13,395        106,126,074  

FE3

     22,736,161        313,255,192        35,182        313,290,374  

T21

     2,224,462        26,649,940        4,883        26,654,823  

T20

     5,668,828        105,650,940        62,564        105,713,504  

FE6

     2,475,754        33,663,567        —          33,663,567  

T59

     531,876        5,559,572        —          5,559,572  

F56

     1,040,279        21,301,076        15,938        21,317,014  

F59

     6,181,841        84,931,368        24,221        84,955,589  

FF0

     174,678        2,367,221        —          2,367,221  

F54

     7,296,500        168,343,937        28,895        168,372,832  

FG8

     17,750        298,131        —          298,131  

F53

     975,482        33,974,255        —          33,974,255  

FJ9

     44,227        877,516        —          877,516  

T28

     1,385,829        19,230,035        —          19,230,035  

FJ0

     28,744        329,206        —          329,206  

H24

     103,249        1,527,346        —          1,527,346  

 

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

- 5 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

H32

     122,712      $ 1,796,035      $ —        $ 1,796,035  

V35

     523,944        9,219,910        —          9,219,910  

V13

     2,109,158        32,417,640        —          32,417,640  

V11

     6,225,472        105,689,244        —          105,689,244  

AC1

     210,017        2,613,067        —          2,613,067  

J88

     4,467,729        45,830,587        —          45,830,587  

J94

     610,046        11,727,631        —          11,727,631  

L11

     4,251,904        38,855,319        2,388        38,857,707  

L18

     1,243,093        26,458,180        12,688        26,470,868  

L17

     1,720,494        39,776,524        6,500        39,783,024  

M07

     29,910,041        359,467,412        2,876,132        362,343,544  

M35

     32,522,599        387,290,033        453,016        387,743,049  

M31

     5,426,005        123,036,590        592,580        123,629,170  

M80

     863,914        21,236,776        3,620        21,240,396  

MF1

     2,360,839        20,695,855        50,961        20,746,816  

M41

     1,460,801        29,161,166        11,502        29,172,668  

M05

     4,550,411        47,642,327        93,482        47,735,809  

M42

     3,472,298        45,153,462        30,304        45,183,766  

M89

     54,097,481        579,250,104        87,676        579,337,780  

M82

     9,907,870        151,163,630        4,179        151,167,809  

M44

     11,888,231        110,850,533        668,491        111,519,024  

M40

     7,287,818        67,546,731        —          67,546,731  

M83

     19,203,768        271,458,109        1,020,477        272,478,586  

M08

     9,064,489        137,529,504        95,306        137,624,810  

MB6

     9,827,330        272,809,967        1,604,226        274,414,193  

MB7

     3,165,481        76,022,520        149,402        76,171,922  

MC0

     2,639,684        58,420,446        387,143        58,807,589  

MA0

     8,446,444        149,391,862        13,819        149,405,681  

MC2

     4,258,493        97,120,200        497,789        97,617,989  

MC1

     2,161,230        37,480,720        101,968        37,582,688  

MC3

     699,804        16,683,484        183,115        16,866,599  

 

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

- 6 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

MA1

     1,403,830      $ 18,711,500      $ 93      $ 18,711,593  

MC4

     640,441        11,212,073        36,982        11,249,055  

MC5

     111,398        1,568,250        89        1,568,339  

MC6

     1,566,590        43,275,315        230,987        43,506,302  

MC7

     104,234        2,325,270        —          2,325,270  

MC8

     3,836,452        85,998,047        913,794        86,911,841  

MC9

     369,037        6,490,047        —          6,490,047  

MD0

     1,899,277        51,027,094        382,163        51,409,257  

M92

     56,171,972        686,172,244        41,222        686,213,466  

M96

     4,799,909        92,277,752        407,585        92,685,337  

MD2

     16,682,003        214,241,971        360,871        214,602,842  

MA6

     2,350,891        59,181,887        359,932        59,541,819  

MA3

     2,592,985        52,689,091        66,742        52,755,833  

M97

     1,863,912        36,213,351        151,807        36,365,158  

MD5

     1,260,948        16,974,378        187        16,974,565  

M98

     1,344,992        42,979,458        345,383        43,324,841  

M93

     7,480,028        107,586,698        22,543        107,609,241  

MD6

     16,970,462        285,323,319        2,105,473        287,428,792  

MB3

     1,833,885        34,926,605        72,357        34,998,962  

MD8

     4,698,353        53,100,139        1,005,889        54,106,028  

MD9

     18,785,298        170,902,125        80,263        170,982,388  

ME2

     1,315,665        21,260,683        40,759        21,301,442  

ME3

     2,632,854        50,400,908        18,038        50,418,946  

MA5

     1,449,592        28,196,318        164,226        28,360,544  

MA7

     369,423        6,459,143        4,060        6,463,203  

ME4

     1,549,172        15,086,292        108,901        15,195,193  

MA2

     69,292        1,456,202        —          1,456,202  

MF3

     4,055,584        69,673,416        19,257        69,692,673  

MF5

     38,928,761        575,971,287        18,779        575,990,066  

 

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

- 7 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2016

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

MF6

     90,462      $ 2,252,543      $ 5,056      $ 2,257,599  

MF7

     4,098,331        69,953,347        19,435        69,972,782  

MF9

     20,358,832        390,486,019        —          390,486,019  

MG1

     13,465,623        157,083,449        62,136        157,145,585  

MF2

     27,490,632        275,767,574        105,334        275,872,908  

MG2

     14,365,301        142,035,159        16,007        142,051,166  

MG3

     1,665,751        31,920,122        12,750        31,932,872  

MG4

     1,552,431        29,418,427        —          29,418,427  

MG6

     92,397,930        1,589,536,977        558,860        1,590,095,837  

MG7

     320,776        7,536,524        —          7,536,524  

V44

     337,618        5,605,835        —          5,605,835  

V43

     468,136        6,469,819        —          6,469,819  

O19

     778,076        16,760,702        5,249        16,765,951  

O23

     1,113,958        11,018,271        —          11,018,271  

O20

     917,004        18,640,711        —          18,640,711  

O21

     8,523,438        204,961,583        130,750        205,092,333  

O04

     204,714        7,092,483        —          7,092,483  

PH2

     25,868        313,754        —          313,754  

P08

     1,425,955        19,285,931        —          19,285,931  

PC0

     1,573,134        17,175,088        —          17,175,088  

P70

     71,096        373,905        —          373,905  

P10

     5,613,985        33,025,021        2,758        33,027,779  

PK8

     419,882        11,591,357        27,087        11,618,444  

P20

     32,472        370,047        —          370,047  

PD6

     43,988,744        498,249,602        46,878        498,296,480  

P06

     2,992,479        46,234,194        48,082        46,282,276  

P07

     11,732,629        189,107,097        153,709        189,260,806  

PI3

     2,003,188        20,961,119        —          20,961,119  

P72

     734,547        14,212,210        —          14,212,210  

W41

     15,020        310,731        —          310,731  

W42

     2,292        46,189        —          46,189  

 

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

- 8 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     AL1     AO5     AM2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,004,185     $ 574,140     $ —    

Expenses:

      

Mortality and expense risk charges

     (708,329     (1,201,397     (75,305

Distribution and administration charges

     (203,784     (385,006     (22,561
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     92,072       (1,012,263     (97,866
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (334,379     1,519,270       122,251  

Realized gain distributions

     3,717,335       22,280       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     3,382,956       1,541,550       122,251  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (1,857,572     1,126,567       (521,205
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,525,384       2,668,117       (398,954
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 1,617,456     $ 1,655,854     $ (496,820
  

 

 

   

 

 

   

 

 

 

 

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

- 9 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     A98     A74     B18  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 397,059     $ 31,323     $ 6,436,263  

Expenses:

      

Mortality and expense risk charges

     (514,425     (95,432     (7,046,295

Distribution and administration charges

     (121,234     (30,182     (2,023,469
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (238,600     (94,291     (2,633,501
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     68,410       (714,149     (3,610,770

Realized gain distributions

     —         515,007       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     68,410       (199,142     (3,610,770
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (958,522     1,701,594       17,488,056  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (890,112     1,502,452       13,877,286  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (1,128,712   $ 1,408,161     $ 11,243,785  
  

 

 

   

 

 

   

 

 

 

 

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

- 10 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     C65     C61     C62  
     Sub-Account1     Sub-Account2     Sub-Account3  

Income:

      

Dividend income

   $ 49,627     $ —       $ —    

Expenses:

      

Mortality and expense risk charges

     (26,828     (827     (314,081

Distribution and administration charges

     (8,027     (235     (73,186
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     14,772       (1,062     (387,267
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     419,173       (65,181     (11,194,604

Realized gain distributions

     —         83,563       16,560,010  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     419,173       18,382       5,365,406  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (789,644     (5,992     (10,365,643
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (370,471     12,390       (5,000,237
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (355,699   $ 11,328     $ (5,387,504
  

 

 

   

 

 

   

 

 

 

 

1  Columbia Variable Portfolio—International Opportunities Fund Class 2 Sub-Account (C65) was liquidated and merged into a new Sub-Account during 2016 and therefore do not appear on the Statement of Assets and Liabilities as of December 31, 2016. See Note 1 for additional information around merged Sub-Accounts.
2  Columbia Variable Portfolio—Large Cap Growth Fund II Class 1 Sub-Account (C61) was liquidated and merged into a new Sub-Account during 2016 and therefore do not appear on the Statement of Assets and Liabilities as of December 31, 2016. See Note 1 for additional information around merged Sub-Accounts.
3  Columbia Variable Portfolio—Large Cap Growth Fund II Class 2 Sub-Account (C62) was liquidated and merged into a new Sub-Account during 2016 and therefore do not appear on the Statement of Assets and Liabilities as of December 31, 2016. See Note 1 for additional information around merged Sub-Accounts.

 

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

- 11 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     C64     C71     C59  
     Sub-Account4     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 42,544     $ 161     $ —    

Expenses:

      

Mortality and expense risk charges

     (98,946     (543     (3,785

Distribution and administration charges

     (27,626     (145     (1,169
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (84,028     (527     (4,954
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (10,207,054     514       8,708  

Realized gain distributions

     9,323,221       4,084       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (883,833     4,598       8,708  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     805,825       8,282       10,886  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (78,008     12,880       19,594  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (162,036   $ 12,353     $ 14,640  
  

 

 

   

 

 

   

 

 

 

 

4  Columbia Variable Portfolio - Loomis Sayles Growth Fund II Class 2 Sub-Account (C64) was liquidated and merged into a new Sub-Account during 2016 and therefore do not appear on the Statement of Assets and Liabilities as of December 31, 2016. See Note 1 for additional information around merged Sub-Accounts.

 

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

- 12 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     C60     C89     C90  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ —       $ —    

Expenses:

      

Mortality and expense risk charges

     (657,394     (446     (198,364

Distribution and administration charges

     (152,356     (127     (55,735
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (809,750     (573     (254,099
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     404,036       1,848       242,448  

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     404,036       1,848       242,448  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     3,488,557       477       1,007,156  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,892,593       2,325       1,249,604  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 3,082,843     $ 1,752     $ 995,505  
  

 

 

   

 

 

   

 

 

 

 

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

- 13 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     C58     FD7     F24  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 68,078     $ 1,203,771     $ 1,098,351  

Expenses:

      

Mortality and expense risk charges

     (54,201     (1,324,945     (2,475,674

Distribution and administration charges

     (16,159     (389,220     (644,122
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (2,282     (510,394     (2,021,445
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (23,703     972,462       14,208,592  

Realized gain distributions

     —         2,743,883       15,640,555  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (23,703     3,716,345       29,849,147  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (170,414     2,191,658       (16,883,252
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (194,117     5,908,003       12,965,895  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (196,399   $ 5,397,609     $ 10,944,450  
  

 

 

   

 

 

   

 

 

 

 

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

- 14 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     F88     FB9     F15  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 37,984     $ 191,760     $ 322,754  

Expenses:

      

Mortality and expense risk charges

     (46,188     (220,990     (356,547

Distribution and administration charges

     (6,832     (59,105     (86,545
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (15,036     (88,335     (120,338
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     77,271       599,902       1,491,964  

Realized gain distributions

     70,035       488,575       890,478  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     147,306       1,088,477       2,382,442  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (26,722     (407,679     (1,247,476
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     120,584       680,798       1,134,966  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 105,548     $ 592,463     $ 1,014,628  
  

 

 

   

 

 

   

 

 

 

 

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

- 15 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     F41     FE3     T21  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 318,674     $ 1,766,015     $ 230,470  

Expenses:

      

Mortality and expense risk charges

     (1,477,908     (4,221,311     (391,533

Distribution and administration charges

     (370,207     (1,130,183     (83,510
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,529,441     (3,585,479     (244,573
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,167,559       451,065       (3,194,842

Realized gain distributions

     7,184,016       6,109,456       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     8,351,575       6,560,521       (3,194,842
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     3,762,368       8,789,342       7,571,150  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     12,113,943       15,349,863       4,376,308  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 10,584,502     $ 11,764,384     $ 4,131,735  
  

 

 

   

 

 

   

 

 

 

 

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

- 16 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     T20     FE6     T59  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,229,189     $ 1,380,470     $ —    

Expenses:

      

Mortality and expense risk charges

     (1,554,115     (467,168     (76,063

Distribution and administration charges

     (387,097     (106,067     (26,139
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     287,977       807,235       (102,202
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,675,798       284,228       (379,138

Realized gain distributions

     1,996,639       1,168,562       4,862  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     3,672,437       1,452,790       (374,276
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,420,627       1,437,883       513,513  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     5,093,064       2,890,673       139,237  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 5,381,041     $ 3,697,908     $ 37,035  
  

 

 

   

 

 

   

 

 

 

 

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

- 17 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     F56     F59     FF0  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 447,871     $ 4,293,725     $ 112,504  

Expenses:

      

Mortality and expense risk charges

     (288,988     (1,115,275     (29,070

Distribution and administration charges

     (76,679     (308,551     (9,177
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     82,204       2,869,899       74,257  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     984,144       (58,600     (11,606

Realized gain distributions

     861,391       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     1,845,535       (58,600     (11,606
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (315,112     7,041,316       208,664  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,530,423       6,982,716       197,058  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 1,612,627     $ 9,852,615     $ 271,315  
  

 

 

   

 

 

   

 

 

 

 

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

- 18 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     F54     FG8     F53  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 3,483,580     $ 5,977     $ 278,082  

Expenses:

      

Mortality and expense risk charges

     (2,343,328     (3,782     (430,562

Distribution and administration charges

     (567,685     (1,175     (124,867
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     572,567       1,020       (277,347
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     13,659,094       4,703       624,375  

Realized gain distributions

     14,350,744       26,622       5,110,370  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     28,009,838       31,325       5,734,745  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (5,435,431     12,209       2,859,711  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     22,574,407       43,534       8,594,456  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 23,146,974     $ 44,554     $ 8,317,109  
  

 

 

   

 

 

   

 

 

 

 

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

- 19 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     FJ9     T28     FJ0  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 4,991     $ 698,282     $ 9,935  

Expenses:

      

Mortality and expense risk charges

     (8,761     (255,485     (3,643

Distribution and administration charges

     (3,186     (77,245     (1,099
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (6,956     365,552       5,193  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (14,739     (900,842     (17,573

Realized gain distributions

     105,858       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     91,119       (900,842     (17,573
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     104,434       1,731,018       31,075  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     195,553       830,176       13,502  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 188,597     $ 1,195,728     $ 18,695  
  

 

 

   

 

 

   

 

 

 

 

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

- 20 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     H24     H32     V35  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 80,229     $ 12,060     $ 11,097  

Expenses:

      

Mortality and expense risk charges

     (20,370     (22,332     (121,923

Distribution and administration charges

     (6,670     (7,177     (35,364
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     53,189       (17,449     (146,190
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     75,287       (101,755     (437,104

Realized gain distributions

     —         558,912       538,596  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     75,287       457,157       101,492  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (29,483     (273,095     1,234,575  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     45,804       184,062       1,336,067  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 98,993     $ 166,613     $ 1,189,877  
  

 

 

   

 

 

   

 

 

 

 

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

- 21 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     V13     V11     AC1  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 410,111     $ 1,697,677     $ 31,650  

Expenses:

      

Mortality and expense risk charges

     (412,457     (1,302,359     (36,795

Distribution and administration charges

     (113,789     (379,540     (9,641
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (116,135     15,778       (14,786
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,824,524       1,886,664       (65,048

Realized gain distributions

     2,465,449       3,281,246       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     4,289,973       5,167,910       (65,048
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     159,653       7,625,769       4,148  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     4,449,626       12,793,679       (60,900
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 4,333,491     $ 12,809,457     $ (75,686
  

 

 

   

 

 

   

 

 

 

 

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

- 22 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     J88     J94     L11  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,092,825     $ 83,736     $ 401,851  

Expenses:

      

Mortality and expense risk charges

     (546,848     (140,493     (508,607

Distribution and administration charges

     (165,372     (35,829     (147,072
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     380,605       (92,586     (253,828
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (102,727     (173,167     (2,096,961

Realized gain distributions

     —         415,180       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (102,727     242,013       (2,096,961
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (436,319     748,115       9,394,975  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (539,046     990,128       7,298,014  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (158,441   $ 897,542     $ 7,044,186  
  

 

 

   

 

 

   

 

 

 

 

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

- 23 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     L18     L17     M07  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ 442,818     $ 10,639,896  

Expenses:

      

Mortality and expense risk charges

     (390,633     (530,645     (4,579,219

Distribution and administration charges

     (106,042     (153,265     (600,526
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (496,675     (241,092     5,460,151  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (692,997     (382,217     2,164,056  

Realized gain distributions

     164,959       731,432       11,961,939  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (528,038     349,215       14,125,995  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     850,645       5,101,914       7,308,505  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     322,607       5,451,129       21,434,500  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (174,068   $ 5,210,037     $ 26,894,651  
  

 

 

   

 

 

   

 

 

 

 

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

- 24 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M35     M31     M80  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 10,795,418     $ 56,254     $ —    

Expenses:

      

Mortality and expense risk charges

     (5,321,974     (1,601,017     (268,625

Distribution and administration charges

     (1,407,713     (235,469     (65,401
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     4,065,731       (1,780,232     (334,026
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     3,370,769       5,314,702       651,543  

Realized gain distributions

     13,327,045       7,673,806       1,257,067  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     16,697,814       12,988,508       1,908,610  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     7,066,409       (10,067,507     (1,478,730
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     23,764,223       2,921,001       429,880  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 27,829,954     $ 1,140,769     $ 95,854  
  

 

 

   

 

 

   

 

 

 

 

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

- 25 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MF1     M41     M05  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ —       $ —    

Expenses:

      

Mortality and expense risk charges

     (264,989     (417,584     (598,903

Distribution and administration charges

     (44,841     (100,521     (97,854
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (309,830     (518,105     (696,757
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     828,949       1,373,059       (3,008,573

Realized gain distributions

     1,661,175       2,573,448       2,126,719  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,490,124       3,946,507       (881,854
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (1,522,725     (2,573,970     4,864,638  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     967,399       1,372,537       3,982,784  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 657,569     $ 854,432     $ 3,286,027  
  

 

 

   

 

 

   

 

 

 

 

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

- 26 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M42     M89     M82  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ 19,297,718     $ 804,773  

Expenses:

      

Mortality and expense risk charges

     (642,360     (7,398,486     (2,120,243

Distribution and administration charges

     (161,555     (2,226,652     (509,862
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (803,915     9,672,580       (1,825,332
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (4,313,519     (1,031,005     5,634,322  

Realized gain distributions

     2,151,256       —         15,823,336  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (2,162,263     (1,031,005     21,457,658  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     6,103,751       6,247,595       (9,398,261
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,941,488       5,216,590       12,059,397  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 3,137,573     $ 14,889,170     $ 10,234,065  
  

 

 

   

 

 

   

 

 

 

 

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

- 27 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M44     M40     M83  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 4,478,211     $ 2,583,585     $ 5,822,386  

Expenses:

      

Mortality and expense risk charges

     (1,452,736     (934,547     (3,748,464

Distribution and administration charges

     (220,735     (270,773     (779,644
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     2,804,740       1,378,265       1,294,278  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (6,033,606     (6,677,153     9,715,753  

Realized gain distributions

     2,642,174       1,640,903       22,489,689  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (3,391,432     (5,036,250     32,205,442  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     11,624,905       10,466,083       (1,151,397
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     8,233,473       5,429,833       31,054,045  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 11,038,213     $ 6,808,098     $ 32,348,323  
  

 

 

   

 

 

   

 

 

 

 

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

- 28 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M08     MB6     MB7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,617,750     $ 3,934,701     $ 1,008,263  

Expenses:

      

Mortality and expense risk charges

     (1,856,595     (3,441,620     (1,113,515

Distribution and administration charges

     (477,404     (492,140     (265,933
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     283,751       941       (371,185
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,886,596     17,033,920       11,093,254  

Realized gain distributions

     11,558,567       28,569,309       8,352,831  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     9,671,971       45,603,229       19,446,085  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     5,888,527       (27,555,311     (14,268,007
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     15,560,498       18,047,918       5,178,078  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 15,844,249     $ 18,048,859     $ 4,806,893  
  

 

 

   

 

 

   

 

 

 

 

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

- 29 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MC0     MA0     MC2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,554,065     $ 5,980,171     $ 725,148  

Expenses:

      

Mortality and expense risk charges

     (776,989     (1,937,780     (1,206,766

Distribution and administration charges

     (123,685     (554,321     (182,435
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,653,391       3,488,070       (664,053
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     372,331       (1,548,560     3,312,825  

Realized gain distributions

     108,517       271,679       7,783,583  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     480,848       (1,276,881     11,096,408  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     934,333       4,340,005       (1,536,661
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,415,181       3,063,124       9,559,747  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 3,068,572     $ 6,551,194     $ 8,895,694  
  

 

 

   

 

 

   

 

 

 

 

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

- 30 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MC1     MC3     MA1  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 182,608     $ 107,466     $ 72,648  

Expenses:

      

Mortality and expense risk charges

     (502,478     (214,028     (252,170

Distribution and administration charges

     (139,464     (33,584     (70,052
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (459,334     (140,146     (249,574
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     2,919,405       (876,812     (939,995

Realized gain distributions

     3,114,162       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     6,033,567       (876,812     (939,995
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (2,234,719     2,294,519       2,603,467  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,798,848       1,417,707       1,663,472  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 3,339,514     $ 1,277,561     $ 1,413,898  
  

 

 

   

 

 

   

 

 

 

 

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

- 31 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MC4     MC5     MC6  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ —       $ 264,142  

Expenses:

      

Mortality and expense risk charges

     (156,017     (22,225     (573,190

Distribution and administration charges

     (21,917     (4,216     (75,967
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (177,934     (26,441     (385,015
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (39,356     (9,928     2,961,744  

Realized gain distributions

     —         —         2,227,339  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (39,356     (9,928     5,189,083  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     122,435       17,206       (2,718,191
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     83,079       7,278       2,470,892  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (94,855   $ (19,163   $ 2,085,877  
  

 

 

   

 

 

   

 

 

 

 

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

- 32 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MC7     MC8     MC9  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 8,417     $ 993,460     $ 57,311  

Expenses:

      

Mortality and expense risk charges

     (27,608     (1,101,843     (88,679

Distribution and administration charges

     (9,092     (150,831     (17,833
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (28,283     (259,214     (49,201
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     100,940       4,121,138       382,008  

Realized gain distributions

     117,701       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     218,641       4,121,138       382,008  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (111,293     (519,176     (107,094
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     107,348       3,601,962       274,914  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 79,065     $ 3,342,748     $ 225,713  
  

 

 

   

 

 

   

 

 

 

 

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

- 33 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MD0     M92     M96  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ —       $ 2,665,279  

Expenses:

      

Mortality and expense risk charges

     (677,926     (8,631,923     (1,243,467

Distribution and administration charges

     (93,989     (2,720,018     (180,519
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (771,915     (11,351,941     1,241,293  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     330,921       5,309,975       (129,437

Realized gain distributions

     2,858,821       38,463,245       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     3,189,742       43,773,220       (129,437
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     149,062       (1,178,737     (1,271,728
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,338,804       42,594,483       (1,401,165
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 2,566,889     $ 31,242,542     $ (159,872
  

 

 

   

 

 

   

 

 

 

 

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

- 34 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MD2     MA6     MA3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 5,407,355     $ 4,040,086     $ 3,602,063  

Expenses:

      

Mortality and expense risk charges

     (2,965,370     (765,259     (757,823

Distribution and administration charges

     (778,658     (111,308     (199,316
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,663,327       3,163,519       2,644,924  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (2,005,404     205,543       (822,955

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (2,005,404     205,543       (822,955
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (1,322,009     3,781,611       4,428,188  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (3,327,413     3,987,154       3,605,233  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (1,664,086   $ 7,150,673     $ 6,250,157  
  

 

 

   

 

 

   

 

 

 

 

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

- 35 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M97     MD5     M98  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 436,484     $ 157,317     $ 607,447  

Expenses:

      

Mortality and expense risk charges

     (476,641     (230,017     (566,776

Distribution and administration charges

     (77,064     (57,844     (85,772
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (117,221     (130,544     (45,101
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     715,947       188,260       1,638,215  

Realized gain distributions

     1,912,593       907,110       1,025,565  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,628,540       1,095,370       2,663,780  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (2,097,320     (798,922     (1,456,014
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     531,220       296,448       1,207,766  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 413,999     $ 165,904     $ 1,162,665  
  

 

 

   

 

 

   

 

 

 

 

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

- 36 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     M93     MD6     MB3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,254,006     $ 1,777,258     $ 140,291  

Expenses:

      

Mortality and expense risk charges

     (1,537,721     (3,757,353     (487,626

Distribution and administration charges

     (340,319     (529,241     (125,491
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (624,034     (2,509,336     (472,826
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     12,352,643       18,165,806       2,481,329  

Realized gain distributions

     2,535,449       34,296,145       4,244,257  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     14,888,092       52,461,951       6,725,586  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (11,780,960     (36,262,994     (4,795,557
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,107,132       16,198,957       1,930,029  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 2,483,098     $ 13,689,621     $ 1,457,203  
  

 

 

   

 

 

   

 

 

 

 

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

- 37 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MD8     MD9     ME2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 4,862     $ 13,991     $ 356,587  

Expenses:

      

Mortality and expense risk charges

     (727,556     (2,424,717     (277,094

Distribution and administration charges

     (97,478     (654,528     (49,634
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (820,172     (3,065,254     29,859  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (2     (2     (848,042

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (2     (2     (848,042
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1       2       243,582  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (1     —         (604,460
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (820,173   $ (3,065,254   $ (574,601
  

 

 

   

 

 

   

 

 

 

 

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

- 38 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     ME3     MA5     MA7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 706,688     $ 902,136     $ 186,934  

Expenses:

      

Mortality and expense risk charges

     (720,250     (372,946     (92,189

Distribution and administration charges

     (176,687     (59,563     (16,178
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (190,249     469,627       78,567  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,096,230       (115,537     11,588  

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     1,096,230       (115,537     11,588  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (2,445,157     1,598,069       313,014  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (1,348,927     1,482,532       324,602  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (1,539,176   $ 1,952,159     $ 403,169  
  

 

 

   

 

 

   

 

 

 

 

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

- 39 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     ME4     MA2     MF3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ —       $ 669,006  

Expenses:

      

Mortality and expense risk charges

     (188,753     (17,888     (993,937

Distribution and administration charges

     (31,491     (4,423     (227,949
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (220,244     (22,311     (552,880
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,226,351       50,848       (122,590

Realized gain distributions

     398,532       36,801       7,530,944  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     1,624,883       87,649       7,408,354  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (372,620     8,684       5,471,530  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,252,263       96,333       12,879,884  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 1,032,019     $ 74,022     $ 12,327,004  
  

 

 

   

 

 

   

 

 

 

 

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

- 40 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MF5     MF6     MF7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 15,089,343     $ 61,008     $ 1,429,030  

Expenses:

      

Mortality and expense risk charges

     (7,832,763     (30,811     (993,847

Distribution and administration charges

     (2,301,211     (10,973     (241,471
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     4,955,369       19,224       193,712  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,685,991     206,910       4,754,770  

Realized gain distributions

     21,006,264       41,761       1,127,428  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     19,320,273       248,671       5,882,198  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (4,992,585     (144,290     (1,627,156
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     14,327,688       104,381       4,255,042  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 19,283,057     $ 123,605     $ 4,448,754  
  

 

 

   

 

 

   

 

 

 

 

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

- 41 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MF9     MG1     MF2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 10,093,141     $ —       $ 3,899,469  

Expenses:

      

Mortality and expense risk charges

     (5,363,616     (1,991,996     (4,053,624

Distribution and administration charges

     (1,391,307     (606,421     (933,461
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     3,338,218       (2,598,417     (1,087,616
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (747,018     (3,487,214     (466,077

Realized gain distributions

     27,826,329       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     27,079,311       (3,487,214     (466,077
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (9,729,943     7,973,884       1,537,382  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     17,349,368       4,486,670       1,071,305  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 20,687,586     $ 1,888,253     $ (16,311
  

 

 

   

 

 

   

 

 

 

 

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

- 42 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MG2     MG3     MG4  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,581,686     $ 284,911     $ 208,198  

Expenses:

      

Mortality and expense risk charges

     (1,908,891     (465,650     (384,856

Distribution and administration charges

     (556,817     (115,652     (110,237
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (884,022     (296,391     (286,895
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (182,903     (871,347     (1,874,327

Realized gain distributions

     —         2,713,225       2,491,997  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (182,903     1,841,878       617,670  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     890,695       2,787,297       3,530,248  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     707,792       4,629,175       4,147,918  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (176,230   $ 4,332,784     $ 3,861,023  
  

 

 

   

 

 

   

 

 

 

 

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

- 43 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     MG6     MG7     V44  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 41,638,003     $ 47,216     $ —    

Expenses:

      

Mortality and expense risk charges

     (20,587,899     (93,020     (63,961

Distribution and administration charges

     (6,164,725     (27,553     (19,364
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     14,885,379       (73,357     (83,325
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     15,600,614       246,469       (244,463

Realized gain distributions

     80,950,546       702,722       920,174  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     96,551,160       949,191       675,711  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (44,111,748     746,622       (632,201
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     52,439,412       1,695,813       43,510  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 67,324,791     $ 1,622,456     $ (39,815
  

 

 

   

 

 

   

 

 

 

 

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

- 44 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     V43     O19     O23  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —       $ 21,483     $ 255,926  

Expenses:

      

Mortality and expense risk charges

     (85,353     (239,256     (159,946

Distribution and administration charges

     (27,327     (76,265     (41,274
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (112,680     (294,038     54,706  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (465,657     423,780       1,155,820  

Realized gain distributions

     326,677       1,963,474       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (138,980     2,387,254       1,155,820  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (496,226     (2,968,176     (745,490
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (635,206     (580,922     410,330  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (747,886   $ (874,960   $ 465,036  
  

 

 

   

 

 

   

 

 

 

 

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

- 45 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     O20     O21     O04  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 163,820     $ 1,849,546     $ 15,415  

Expenses:

      

Mortality and expense risk charges

     (270,117     (3,007,717     (83,562

Distribution and administration charges

     (76,959     (710,869     (25,585
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (183,256     (1,869,040     (93,732
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     951,662       29,466,159       302,529  

Realized gain distributions

     1,452,486       25,797,921       237,307  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,404,148       55,264,080       539,836  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (2,803,730     (34,459,571     469,598  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (399,582     20,804,509       1,009,434  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ (582,838   $ 18,935,469     $ 915,702  
  

 

 

   

 

 

   

 

 

 

 

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

- 46 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     PH2     P08     PC0  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 13,297     $ 507,645     $ 436,028  

Expenses:

      

Mortality and expense risk charges

     (3,187     (251,290     (218,378

Distribution and administration charges

     (984     (76,905     (69,211
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     9,126       179,450       148,439  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (31,199     (699,397     (881,250

Realized gain distributions

     59,090       —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     27,891       (699,397     (881,250
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (18,269     2,569,352       2,633,608  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     9,622       1,869,955       1,752,358  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 18,748     $ 2,049,405     $ 1,900,797  
  

 

 

   

 

 

   

 

 

 

 

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

- 47 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     P70     P10     PK8  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 3,964     $ 378,030     $ 644,629  

Expenses:

      

Mortality and expense risk charges

     (4,561     (455,166     (158,909

Distribution and administration charges

     (1,615     (121,818     (45,591
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (2,212     (198,954     440,129  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (132,425     (10,524,053     (479,555

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (132,425     (10,524,053     (479,555
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     189,186       15,291,497       1,383,667  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     56,761       4,767,444       904,112  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 54,549     $ 4,568,490     $ 1,344,241  
  

 

 

   

 

 

   

 

 

 

 

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

- 48 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     P20     PD6     P06  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 18,721     $ 11,971,573     $ 1,099,445  

Expenses:

      

Mortality and expense risk charges

     (4,083     (6,313,074     (662,453

Distribution and administration charges

     (1,816     (1,994,621     (169,016
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     12,822       3,663,878       267,976  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (11,914     (9,589,055     (1,236,943

Realized gain distributions

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (11,914     (9,589,055     (1,236,943
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     37,107       16,704,153       2,769,743  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     25,193       7,115,098       1,532,800  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 38,015     $ 10,778,976     $ 1,800,776  
  

 

 

   

 

 

   

 

 

 

 

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

- 49 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     P07     PI3     P72  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 4,107,052     $ 838,255     $ 270,151  

Expenses:

      

Mortality and expense risk charges

     (2,717,566     (268,955     (188,195

Distribution and administration charges

     (646,226     (85,799     (51,607
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     743,260       483,501       30,349  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,131,401     (154,428     400,324  

Realized gain distributions

     —         —         254,337  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (1,131,401     (154,428     654,661  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,624,895       (535,696     849,232  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,493,494       (690,124     1,503,893  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 2,236,754     $ (206,623   $ 1,534,242  
  

 

 

   

 

 

   

 

 

 

 

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

- 50 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

     W41     W42     W46  
     Sub-Account     Sub-Account     Sub-Account5  

Income:

      

Dividend income

   $ 578     $ —       $ 189,833  

Expenses:

      

Mortality and expense risk charges

     (4,656     (652     (160,720

Distribution and administration charges

     (943     (197     (49,141
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (5,021     (849     (20,028
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (22,315     (2,249     812,543  

Realized gain distributions

     106,801       11,796       —    
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     84,486       9,547       812,543  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (38,862     (6,696     155,804  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     45,624       2,851       968,347  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

   $ 40,603     $ 2,002     $ 948,319  
  

 

 

   

 

 

   

 

 

 

 

5  Wells Fargo VT Total Return Bond Fund Class 2 Sub-Account (W46) was liquidated and merged into a new Sub-Account during 2016 and therefore do not appear on the Statement of Assets and Liabilities as of December 31, 2016. See Note 1 for additional information around merged Sub-Accounts.

 

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

- 51 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     AL1 Sub-Account     AO5 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 92,072     $ 203,529     $ (1,012,263   $ (1,105,827

Net realized gains (losses)

     3,382,956       6,712,086       1,541,550       4,336,516  

Net change in unrealized appreciation/(depreciation)

     (1,857,572     (7,066,854     1,126,567       (6,316,672
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,617,456       (151,239     1,655,854       (3,085,983
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     127,395       451,589       34,839       150,475  

Transfers between Sub-Accounts (including the Fixed Account), net

     811,505       2,010,545       (433,330     4,548,464  

Withdrawals, surrenders, annuitizations and contract charges

     (9,600,495     (8,382,364     (10,642,824     (13,258,709
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (8,661,595     (5,920,230     (11,041,315     (8,559,770
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (8,661,595     (5,920,230     (11,041,315     (8,559,770
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (7,044,139     (6,071,469     (9,385,461     (11,645,753

Net assets at beginning of year

     58,432,090       64,503,559       105,174,303       116,820,056  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 51,387,951     $ 58,432,090     $ 95,788,842     $ 105,174,303  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 52 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     AM2 Sub-Account     A98 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (97,866   $ (119,115   $ (238,600   $ 170,281  

Net realized gains (losses)

     122,251       215,887       68,410       1,755,265  

Net change in unrealized appreciation/(depreciation)

     (521,205     (343,090     (958,522     (877,571
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (496,820     (246,318     (1,128,712     1,047,975  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     28,819       4,424       154,998       152,686  

Transfers between Sub-Accounts (including the Fixed Account), net

     525,809       3,254       1,569,332       (2,492,466

Withdrawals, surrenders, annuitizations and contract charges

     (1,085,771     (1,137,708     (6,179,646     (10,198,444
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (531,143     (1,130,030     (4,455,316     (12,538,224
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (531,143     (1,130,030     (4,455,316     (12,538,224
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,027,963     (1,376,348     (5,584,028     (11,490,249

Net assets at beginning of year

     6,494,198       7,870,546       41,831,964       53,322,213  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 5,466,235     $ 6,494,198     $ 36,247,936     $ 41,831,964  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 53 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     A74 Sub-Account     B18 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (94,291   $ (97,752   $ (2,633,501   $ (4,101,370

Net realized gains (losses)

     (199,142     1,248,623       (3,610,770     40,445,842  

Net change in unrealized appreciation/(depreciation)

     1,701,594       (1,707,969     17,488,056       (50,999,222
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,408,161       (557,098     11,243,785       (14,654,750
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     6,142       28,779       1,232,991       3,323,489  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,979,499       254,073       (8,642,029     (11,824,943

Withdrawals, surrenders, annuitizations and contract charges

     (1,007,835     (1,721,606     (65,074,938     (76,235,061
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,977,806       (1,438,754     (72,483,976     (84,736,515
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (1,299     (1,638     (10,296     (9,693

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (416     (2,308     1,594       89,814  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (1,715     (3,946     (8,702     80,121  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,976,091       (1,442,700     (72,492,678     (84,656,394
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,384,252       (1,999,798     (61,248,893     (99,311,144

Net assets at beginning of year

     7,178,377       9,178,175       584,729,720       684,040,864  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,562,629     $ 7,178,377     $ 523,480,827     $ 584,729,720  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 54 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     C65 Sub-Account6     C61 Sub-Account6  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 14,772     $ (108,521   $ (1,062   $ (781

Net realized gains (losses)

     419,173       534,082       18,382       9,352  

Net change in unrealized appreciation/(depreciation)

     (789,644     (473,389     (5,992     (8,767
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (355,699     (47,828     11,328       (196
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,250       82,589       —         —    

Transfers between Sub-Accounts (including the Fixed Account), net

     (6,207,815     28,778       (63,363     8,900  

Withdrawals, surrenders, annuitizations and contract charges

     (295,710     (1,385,650     (1,685     (1,627
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (6,502,275     (1,274,283     (65,048     7,273  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (6,502,275     (1,274,283     (65,048     7,273  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,857,974     (1,322,111     (53,720     7,077  

Net assets at beginning of year

     6,857,974       8,180,085       53,720       46,643  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —       $ 6,857,974     $ —       $ 53,720  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6  The activities for this Sub-Account are for the period of January 1, 2016 to April 28, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 55 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     C62 Sub-Account6     C64 Sub-Account6  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (387,267   $ (1,467,878   $ (84,028   $ (480,854

Net realized gains (losses)

     5,365,406       29,563,730       (883,833     5,856,504  

Net change in unrealized appreciation/(depreciation)

     (10,365,643     (28,042,806     805,825       (5,360,937
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (5,387,504     53,046       (162,036     14,713  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     49,401       397,606       2,833       94,370  

Transfers between Sub-Accounts (including the Fixed Account), net

     (67,788,555     (3,445,110     (23,251,954     (2,729,176

Withdrawals, surrenders, annuitizations and contract charges

     (3,182,630     (16,470,232     (1,112,697     (4,895,337
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (70,921,784     (19,517,736     (24,361,818     (7,530,143
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (25     (7,961     (1,511     (3,121

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     4,772       (5,640     (1,823     1,619  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     4,747       (13,601     (3,334     (1,502
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (70,917,037     (19,531,337     (24,365,152     (7,531,645
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (76,304,541     (19,478,291     (24,527,188     (7,516,932

Net assets at beginning of year

     76,304,541       95,782,832       24,527,188       32,044,120  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —       $ 76,304,541     $ —       $ 24,527,188  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6  The activities for this Sub-Account are for the period of January 1, 2016 to April 28, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 56 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     C71 Sub-Account     C59 Sub-Account7  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (527   $ (386   $ (4,954   $ —    

Net realized gains (losses)

     4,598       2,329       8,708       —    

Net change in unrealized appreciation/(depreciation)

     8,282       (4,731     10,886       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     12,353       (2,788     14,640       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —         —         —         —    

Transfers between Sub-Accounts (including the Fixed Account), net

     4,146       713       485,471       —    

Withdrawals, surrenders, annuitizations and contract charges

     (1,293     (155     (6,756     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     2,853       558       478,715       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     2,853       558       478,715       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     15,206       (2,230     493,355       —    

Net assets at beginning of year

     34,255       36,485       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 49,461     $ 34,255     $ 493,355     $ —    
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7  The activities for this Sub-Account are for the period of April 29, 2016 to December 31, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 57 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     C60 Sub-Account7      C89 Sub-Account7  
     December 31,
2016
    December 31,
2015
     December 31,
2016
    December 31,
2015
 

Operations:

         

Net investment income (loss)

   $ (809,750   $ —        $ (573   $ —    

Net realized gains (losses)

     404,036       —          1,848       —    

Net change in unrealized appreciation/(depreciation)

     3,488,557       —          477       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,082,843       —          1,752       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Contract Owner Transactions:

         

Accumulation Activity:

         

Purchase payments received

     120,093       —          —         —    

Transfers between Sub-Accounts (including the Fixed Account), net

     71,621,007       —          73,182       —    

Withdrawals, surrenders, annuitizations and contract charges

     (6,771,406     —          (93     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net accumulation activity

     64,969,694       —          73,089       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Annuitization Activity:

         

Annuitizations

     —         —          —         —    

Annuity payments and contract charges

     (750     —          —         —    

Transfers between Sub-Accounts, net

     —         —          —         —    

Adjustments to annuity reserves

     (1,131     —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net annuitization activity

     (1,881     —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     64,967,813       —          73,089       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Total increase (decrease) in net assets

     68,050,656       —          74,841       —    

Net assets at beginning of year

     —         —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net assets at end of year

   $ 68,050,656     $ —        $ 74,841     $ —    
  

 

 

   

 

 

    

 

 

   

 

 

 

 

7  The activities for this Sub-Account are for the period of April 29, 2016 to December 31, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 58 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     C90 Sub-Account7      C58 Sub-Account7  
     December 31,
2016
    December 31,
2015
     December 31,
2016
    December 31,
2015
 

Operations:

         

Net investment income (loss)

   $ (254,099   $ —        $ (2,282   $ —    

Net realized gains (losses)

     242,448       —          (23,703     —    

Net change in unrealized appreciation/(depreciation)

     1,007,156       —          (170,414     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     995,505       —          (196,399     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Contract Owner Transactions:

         

Accumulation Activity:

         

Purchase payments received

     91,092       —          2,839       —    

Transfers between Sub-Accounts (including the Fixed Account), net

     22,013,026       —          6,630,758       —    

Withdrawals, surrenders, annuitizations and contract charges

     (2,042,527     —          (465,735     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net accumulation activity

     20,061,591       —          6,167,862       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Annuitization Activity:

         

Annuitizations

     —         —          —         —    

Annuity payments and contract charges

     (9,055     —          —         —    

Transfers between Sub-Accounts, net

     —         —          —         —    

Adjustments to annuity reserves

     7,007       —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net annuitization activity

     (2,048     —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     20,059,543       —          6,167,862       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Total increase (decrease) in net assets

     21,055,048       —          5,971,463       —    

Net assets at beginning of year

     —         —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Net assets at end of year

   $ 21,055,048     $ —        $ 5,971,463     $ —    
  

 

 

   

 

 

    

 

 

   

 

 

 

 

7  The activities for this Sub-Account are for the period of April 29, 2016 to December 31, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 59 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     FD7 Sub-Account     F24 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (510,394   $ (368,648   $ (2,021,445   $ (1,907,307

Net realized gains (losses)

     3,716,345       5,725,674       29,849,147       38,609,629  

Net change in unrealized appreciation/(depreciation)

     2,191,658       (6,715,114     (16,883,252     (38,668,638
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     5,397,609       (1,358,088     10,944,450       (1,966,316
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     463,997       297,019       185,105       741,859  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,743,940       9,594,674       (3,633,844     (1,506,512

Withdrawals, surrenders, annuitizations and contract charges

     (16,918,225     (13,558,934     (23,825,822     (28,113,959
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (13,710,288     (3,667,241     (27,274,561     (28,878,612
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         11,100  

Annuity payments and contract charges

     —         —         (12,151     (11,524

Transfers between Sub-Accounts, net

     (19,821     —         —         —    

Adjustments to annuity reserves

     —         —         1,743       77,039  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (19,821     —         (10,408     76,615  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (13,730,109     (3,667,241     (27,284,969     (28,801,997
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (8,332,500     (5,025,329     (16,340,519     (30,768,313

Net assets at beginning of year

     111,120,652       116,145,981       198,122,776       228,891,089  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 102,788,152     $ 111,120,652     $ 181,782,257     $ 198,122,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 60 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     F88 Sub-Account     FB9 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (15,036   $ (9,953   $ (88,335   $ (38,199

Net realized gains (losses)

     147,306       332,400       1,088,477       1,042,881  

Net change in unrealized appreciation/(depreciation)

     (26,722     (395,217     (407,679     (1,397,562
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     105,548       (72,770     592,463       (392,880
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     291,599       12,909       58,614       131,274  

Transfers between Sub-Accounts (including the Fixed Account), net

     138,277       214,052       (97,067     (152,219

Withdrawals, surrenders, annuitizations and contract charges

     (540,597     (970,869     (3,587,126     (3,047,891
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (110,721     (743,908     (3,625,579     (3,068,836
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (110,721     (743,908     (3,625,579     (3,068,836
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (5,173     (816,678     (3,033,116     (3,461,716

Net assets at beginning of year

     3,006,722       3,823,400       18,207,001       21,668,717  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,001,549     $ 3,006,722     $ 15,173,885     $ 18,207,001  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 61 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     F15 Sub-Account     F41 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (120,338   $ (38,059   $ (1,529,441   $ (1,862,552

Net realized gains (losses)

     2,382,442       1,727,711       8,351,575       24,830,267  

Net change in unrealized appreciation/(depreciation)

     (1,247,476     (2,262,373     3,762,368       (26,098,584
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,014,628       (572,721     10,584,502       (3,130,869
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     102,709       228,640       138,763       755,652  

Transfers between Sub-Accounts (including the Fixed Account), net

     538,266       597,724       (7,259,933     (1,932,026

Withdrawals, surrenders, annuitizations and contract charges

     (5,499,004     (4,118,324     (14,519,888     (20,749,990
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,858,029     (3,291,960     (21,641,058     (21,926,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         11,528       —    

Annuity payments and contract charges

     —         —         (821     (237

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         466       (367
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         11,173       (604
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,858,029     (3,291,960     (21,629,885     (21,926,968
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,843,401     (3,864,681     (11,045,383     (25,057,837

Net assets at beginning of year

     29,229,313       33,093,994       117,171,457       142,229,294  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 25,385,912     $ 29,229,313     $ 106,126,074     $ 117,171,457  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 62 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     FE3 Sub-Account     T21 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (3,585,479   $ (3,907,328   $ (244,573   $ 93,857  

Net realized gains (losses)

     6,560,521       29,888,052       (3,194,842     4,901,264  

Net change in unrealized appreciation/(depreciation)

     8,789,342       (22,728,981     7,571,150       (11,890,041
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     11,764,384       3,251,743       4,131,735       (6,894,920
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     462,501       1,705,632       82,418       156,483  

Transfers between Sub-Accounts (including the Fixed Account), net

     (286,546     (13,453,042     (2,802,108     5,382,759  

Withdrawals, surrenders, annuitizations and contract charges

     (39,628,171     (50,307,323     (3,856,659     (5,576,917
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (39,452,216     (62,054,733     (6,576,349     (37,675
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         8,162       4,940       —    

Annuity payments and contract charges

     (8,069     (12,442     (303     (54

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     927       (1,288     32       (451
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (7,142     (5,568     4,669       (505
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (39,459,358     (62,060,301     (6,571,680     (38,180
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (27,694,974     (58,808,558     (2,439,945     (6,933,100

Net assets at beginning of year

     340,985,348       399,793,906       29,094,768       36,027,868  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 313,290,374     $ 340,985,348     $ 26,654,823     $ 29,094,768  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 63 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     T20 Sub-Account     FE6 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 287,977     $ 1,918,198     $ 807,235     $ 551,840  

Net realized gains (losses)

     3,672,437       15,074,702       1,452,790       1,426,335  

Net change in unrealized appreciation/(depreciation)

     1,420,627       (26,304,080     1,437,883       (5,219,869
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     5,381,041       (9,311,180     3,697,908       (3,241,694
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,569,007       2,389,364       255,802       25,199  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,408,165     4,427,321       (959,576     98,640  

Withdrawals, surrenders, annuitizations and contract charges

     (20,181,040     (25,443,424     (7,069,106     (5,097,311
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (21,020,198     (18,626,739     (7,772,880     (4,973,472
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         33,610       —         —    

Annuity payments and contract charges

     (11,363     (42,062     —         —    

Transfers between Sub-Accounts, net

     2,678       —         —         —    

Adjustments to annuity reserves

     9,083       1,229       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     398       (7,223     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (21,019,800     (18,633,962     (7,772,880     (4,973,472
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (15,638,759     (27,945,142     (4,074,972     (8,215,166

Net assets at beginning of year

     121,352,263       149,297,405       37,738,539       45,953,705  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 105,713,504     $ 121,352,263     $ 33,663,567     $ 37,738,539  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 64 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     T59 Sub-Account     F56 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (102,202   $ 476,805     $ 82,204     $ 253,040  

Net realized gains (losses)

     (374,276     (391,232     1,845,535       1,813,571  

Net change in unrealized appreciation/(depreciation)

     513,513       (596,607     (315,112     (4,116,234
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     37,035       (511,034     1,612,627       (2,049,623
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     7,886       25,465       105,860       143,881  

Transfers between Sub-Accounts (including the Fixed Account), net

     (69,227     (406,211     (860,901     (124,738

Withdrawals, surrenders, annuitizations and contract charges

     (836,187     (975,762     (2,818,542     (4,450,356
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (897,528     (1,356,508     (3,573,583     (4,431,213
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         8,701  

Annuity payments and contract charges

     —         —         (4,737     (5,195

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         141       357  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         (4,596     3,863  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (897,528     (1,356,508     (3,578,179     (4,427,350
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (860,493     (1,867,542     (1,965,552     (6,476,973

Net assets at beginning of year

     6,420,065       8,287,607       23,282,566       29,759,539  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 5,559,572     $ 6,420,065     $ 21,317,014     $ 23,282,566  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 65 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     F59 Sub-Account     FF0 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 2,869,899     $ 3,035,397     $ 74,257     $ 81,313  

Net realized gains (losses)

     (58,600     2,002,908       (11,606     23,779  

Net change in unrealized appreciation/(depreciation)

     7,041,316       (13,588,944     208,664       (356,187
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     9,852,615       (8,550,639     271,315       (251,095
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     259,115       1,002,522       300       33,772  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,296,993     (498,303     (280,568     34,730  

Withdrawals, surrenders, annuitizations and contract charges

     (12,117,843     (16,970,281     (299,511     (242,776
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (13,155,721     (16,466,062     (579,779     (174,274
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         9,071       —         —    

Annuity payments and contract charges

     (13,027     (20,863     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (4,945     3,672       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (17,972     (8,120     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (13,173,693     (16,474,182     (579,779     (174,274
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,321,078     (25,024,821     (308,464     (425,369

Net assets at beginning of year

     88,276,667       113,301,488       2,675,685       3,101,054  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 84,955,589     $ 88,276,667     $ 2,367,221     $ 2,675,685  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 66 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     F54 Sub-Account     FG8 Sub-Account  
     December 31,
2016
    December
31, 2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 572,567     $ 2,673,719     $ 1,020     $ 4,831  

Net realized gains (losses)

     28,009,838       28,661,796       31,325       29,873  

Net change in unrealized appreciation/(depreciation)

     (5,435,431     (43,569,375     12,209       (58,774
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     23,146,974       (12,233,860     44,554       (24,070
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     477,631       833,397       —         —    

Transfers between Sub-Accounts (including the Fixed Account), net

     (13,778,332     4,331,272       321       15,060  

Withdrawals, surrenders, annuitizations and contract charges

     (24,490,740     (27,517,364     (37,424     (5,440
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (37,791,441     (22,352,695     (37,103     9,620  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         9,468       —         —    

Annuity payments and contract charges

     (8,860     (42,541     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     126       (310     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (8,734     (33,383     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (37,800,175     (22,386,078     (37,103     9,620  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (14,653,201     (34,619,938     7,451       (14,450

Net assets at beginning of year

     183,026,033       217,645,971       290,680       305,130  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 168,372,832     $ 183,026,033     $ 298,131     $ 290,680  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 67 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     F53 Sub-Account     FJ9 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (277,347   $ (390,714   $ (6,956   $ (9,650

Net realized gains (losses)

     5,734,745       7,655,240       91,119       153,049  

Net change in unrealized appreciation/(depreciation)

     2,859,711       (10,576,313     104,434       (226,195
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,317,109       (3,311,787     188,597       (82,796
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     241,236       254,925       18,011       5,182  

Transfers between Sub-Accounts (including the Fixed Account), net

     (4,281,334     1,874,384       (16,256     27,186  

Withdrawals, surrenders, annuitizations and contract charges

     (4,073,328     (6,075,382     (126,428     (93,065
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (8,113,426     (3,946,073     (124,673     (60,697
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         (25,547     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         (25,547     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (8,113,426     (3,971,620     (124,673     (60,697
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     203,683       (7,283,407     63,924       (143,493

Net assets at beginning of year

     33,770,572       41,053,979       813,592       957,085  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 33,974,255     $ 33,770,572     $ 877,516     $ 813,592  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 68 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     T28 Sub-Account     FJ0 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 365,552     $ 1,255,079     $ 5,193     $ 20,721  

Net realized gains (losses)

     (900,842     (764,823     (17,573     (13,755

Net change in unrealized appreciation/(depreciation)

     1,731,018       (1,814,400     31,075       (29,839
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,195,728       (1,324,144     18,695       (22,873
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     6,269       242,582       —         31,258  

Transfers between Sub-Accounts (including the Fixed Account), net

     (319,305     (1,920,007     12,401       18,148  

Withdrawals, surrenders, annuitizations and contract charges

     (2,992,526     (4,663,372     (66,353     (141,497
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,305,562     (6,340,797     (53,952     (92,091
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,305,562     (6,340,797     (53,952     (92,091
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,109,834     (7,664,941     (35,257     (114,964

Net assets at beginning of year

     21,339,869       29,004,810       364,463       479,427  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 19,230,035     $ 21,339,869     $ 329,206     $ 364,463  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 69 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     H24 Sub-Account     H27 Sub-Account8  
     December 31,
2016
    December 31,
2015
    December 31,
2016
     December 31,
2015
 

Operations:

         

Net investment income (loss)

   $ 53,189     $ 56,304     $ —        $ 22,931  

Net realized gains (losses)

     75,287       322,110       —          304,480  

Net change in unrealized appreciation/(depreciation)

     (29,483     (478,846     —          (275,874
  

 

 

   

 

 

   

 

 

    

 

 

 

Increase (decrease) in net assets from operations

     98,993       (100,432     —          51,537  
  

 

 

   

 

 

   

 

 

    

 

 

 

Contract Owner Transactions:

         

Accumulation Activity:

         

Purchase payments received

     —         4,733       —          18  

Transfers between Sub-Accounts (including the Fixed Account), net

     (88,416     (562,514     —          (2,166,691

Withdrawals, surrenders, annuitizations and contract charges

     (375,548     (674,014     —          (7,125
  

 

 

   

 

 

   

 

 

    

 

 

 

Net accumulation activity

     (463,964     (1,231,795     —          (2,173,798
  

 

 

   

 

 

   

 

 

    

 

 

 

Annuitization Activity:

         

Annuitizations

     —         —         —          —    

Annuity payments and contract charges

     —         —         —          —    

Transfers between Sub-Accounts, net

     —         —         —          —    

Adjustments to annuity reserves

     —         —         —          —    
  

 

 

   

 

 

   

 

 

    

 

 

 

Net annuitization activity

     —         —         —          —    
  

 

 

   

 

 

   

 

 

    

 

 

 

Net increase (decrease) from contract owner transactions

     (463,964     (1,231,795     —          (2,173,798
  

 

 

   

 

 

   

 

 

    

 

 

 

Total increase (decrease) in net assets

     (364,971     (1,332,227     —          (2,122,261

Net assets at beginning of year

     1,892,317       3,224,544       —          2,122,261  
  

 

 

   

 

 

   

 

 

    

 

 

 

Net assets at end of year

   $ 1,527,346     $ 1,892,317     $ —        $ —    
  

 

 

   

 

 

   

 

 

    

 

 

 

 

8  Huntington VA International Equity Sub-Account (H27) was liquidated and closed in 2015 and therefore does not appear on the Statement of Assets and Liabilities as of December 31, 2016.

 

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

- 70 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     H32 Sub-Account     V35 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (17,449   $ (25,108   $ (146,190   $ (183,731

Net realized gains (losses)

     457,157       774,416       101,492       1,934,775  

Net change in unrealized appreciation/(depreciation)

     (273,095     (955,562     1,234,575       (2,879,174
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     166,613       (206,254     1,189,877       (1,128,130
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —         2,074       35,173       26,738  

Transfers between Sub-Accounts (including the Fixed Account), net

     (106,704     (883,822     (917,634     1,186,165  

Withdrawals, surrenders, annuitizations and contract charges

     (376,556     (489,913     (1,321,857     (1,701,866
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (483,260     (1,371,661     (2,204,318     (488,963
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (483,260     (1,371,661     (2,204,318     (488,963
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (316,647     (1,577,915     (1,014,441     (1,617,093

Net assets at beginning of year

     2,112,682       3,690,597       10,234,351       11,851,444  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,796,035     $ 2,112,682     $ 9,219,910     $ 10,234,351  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 71 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     V13 Sub-Account     V11 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (116,135   $ 609     $ 15,778     $ 817,563  

Net realized gains (losses)

     4,289,973       3,334,177       5,167,910       16,131,327  

Net change in unrealized appreciation/(depreciation)

     159,653       (6,255,474     7,625,769       (21,731,077
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,333,491       (2,920,688     12,809,457       (4,782,187
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     79,513       258,219       241,145       514,797  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,647,048     674,993       (4,231,891     6,078,778  

Withdrawals, surrenders, annuitizations and contract charges

     (4,177,909     (5,375,079     (12,755,833     (13,892,294
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (5,745,444     (4,441,867     (16,746,579     (7,298,719
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         (20,151     —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         (20,151     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (5,745,444     (4,441,867     (16,766,730     (7,298,719
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,411,953     (7,362,555     (3,957,273     (12,080,906

Net assets at beginning of year

     33,829,593       41,192,148       109,646,517       121,727,423  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 32,417,640     $ 33,829,593     $ 105,689,244     $ 109,646,517  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 72 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     AC1 Sub-Account     J88 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (14,786   $ (8,156   $ 380,605     $ 683,971  

Net realized gains (losses)

     (65,048     45,817       (102,727     (332,440

Net change in unrealized appreciation/(depreciation)

     4,148       (197,611     (436,319     (639,197
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (75,686     (159,950     (158,441     (287,666
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     468       4,526       41,651       42,737  

Transfers between Sub-Accounts (including the Fixed Account), net

     (145,979     1,609,845       14,641,644       7,205,794  

Withdrawals, surrenders, annuitizations and contract charges

     (266,197     (317,296     (5,387,840     (6,187,186
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (411,708     1,297,075       9,295,455       1,061,345  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (411,708     1,297,075       9,295,455       1,061,345  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (487,394     1,137,125       9,137,014       773,679  

Net assets at beginning of year

     3,100,461       1,963,336       36,693,573       35,919,894  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,613,067     $ 3,100,461     $ 45,830,587     $ 36,693,573  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 73 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     J94 Sub-Account     L11 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (92,586   $ (71,894   $ (253,828   $ (233,831

Net realized gains (losses)

     242,013       1,442,815       (2,096,961     (982,196

Net change in unrealized appreciation/(depreciation)

     748,115       (1,648,037     9,394,975       (9,103,925
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     897,542       (277,116     7,044,186       (10,319,952
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     44,690       84,234       76,521       276,448  

Transfers between Sub-Accounts (including the Fixed Account), net

     976,165       348,884       (3,962,913     6,314,931  

Withdrawals, surrenders, annuitizations and contract charges

     (1,015,573     (2,807,856     (4,873,656     (7,117,919
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     5,282       (2,374,738     (8,760,048     (526,540
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         (151     (175

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         48       (140
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         (103     (315
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     5,282       (2,374,738     (8,760,151     (526,855
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     902,824       (2,651,854     (1,715,965     (10,846,807

Net assets at beginning of year

     10,824,807       13,476,661       40,573,672       51,420,479  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 11,727,631     $ 10,824,807     $ 38,857,707     $ 40,573,672  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 74 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     L18 Sub-Account     L17 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (496,675   $ (587,058   $ (241,092   $ (288,438

Net realized gains (losses)

     (528,038     3,354,162       349,215       4,092,528  

Net change in unrealized appreciation/(depreciation)

     850,645       (2,217,402     5,101,914       (6,107,859
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (174,068     549,702       5,210,037       (2,303,769
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     290,685       433,871       152,801       405,434  

Transfers between Sub-Accounts (including the Fixed Account), net

     (658,492     607,174       (2,163,000     (668,464

Withdrawals, surrenders, annuitizations and contract charges

     (4,525,399     (5,259,765     (4,848,778     (6,345,368
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,893,206     (4,218,720     (6,858,977     (6,608,398
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         1,555       —         —    

Annuity payments and contract charges

     (2,106     (2,133     (398     (403

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     987       739       (196     (99
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (1,119     161       (594     (502
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,894,325     (4,218,559     (6,859,571     (6,608,900
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (5,068,393     (3,668,857     (1,649,534     (8,912,669

Net assets at beginning of year

     31,539,261       35,208,118       41,432,558       50,345,227  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 26,470,868     $ 31,539,261     $ 39,783,024     $ 41,432,558  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 75 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M07 Sub-Account     M35 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 5,460,151     $ 4,830,151     $ 4,065,731     $ 3,195,049  

Net realized gains (losses)

     14,125,995       19,004,075       16,697,814       24,529,776  

Net change in unrealized appreciation/(depreciation)

     7,308,505       (30,547,340     7,066,409       (37,460,275
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     26,894,651       (6,713,114     27,829,954       (9,735,450
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,986,570       6,744,488       2,913,170       6,389,439  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,052,378       (2,004,170     (534,179     (5,562,404

Withdrawals, surrenders, annuitizations and contract charges

     (46,186,626     (48,163,124     (66,420,642     (81,208,798
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (42,147,678     (43,422,806     (64,041,651     (80,381,763
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     261,262       160,123       —         140,602  

Annuity payments and contract charges

     (6,290     (623,394     (34,020     (36,999

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (51,884     (282,422     6,221       10,739  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     203,088       (745,693     (27,799     114,342  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (41,944,590     (44,168,499     (64,069,450     (80,267,421
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (15,049,939     (50,881,613     (36,239,496     (90,002,871

Net assets at beginning of year

     377,393,483       428,275,096       423,982,545       513,985,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 362,343,544     $ 377,393,483     $ 387,743,049     $ 423,982,545  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 76 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M31 Sub-Account     M80 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (1,780,232   $ (1,783,451   $ (334,026   $ (350,358

Net realized gains (losses)

     12,988,508       13,442,217       1,908,610       2,850,541  

Net change in unrealized appreciation/(depreciation)

     (10,067,507     (3,336,921     (1,478,730     (1,419,222
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,140,769       8,321,845       95,854       1,080,961  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,284,225       1,283,544       361,216       84,933  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,712,393     (508,407     2,121,971       827,960  

Withdrawals, surrenders, annuitizations and contract charges

     (13,405,240     (14,694,189     (1,751,951     (2,962,156
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (13,833,408     (13,919,052     731,236       (2,049,263
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     791       (9,684     —         —    

Annuity payments and contract charges

     (83,277     (110,409     (6,213     (4,375

Transfers between Sub-Accounts, net

     72       —         —         —    

Adjustments to annuity reserves

     15,653       22,445       (2,013     1,654  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (66,761     (97,648     (8,226     (2,721
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (13,900,169     (14,016,700     723,010       (2,051,984
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (12,759,400     (5,694,855     818,864       (971,023

Net assets at beginning of year

     136,388,570       142,083,425       20,421,532       21,392,555  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 123,629,170     $ 136,388,570     $ 21,240,396     $ 20,421,532  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 77 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MF1 Sub-Account     M41 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (309,830   $ (349,308   $ (518,105   $ (628,440

Net realized gains (losses)

     2,490,124       3,562,968       3,946,507       6,597,900  

Net change in unrealized appreciation/(depreciation)

     (1,522,725     (2,464,173     (2,573,970     (4,741,035
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     657,569       749,487       854,432       1,228,425  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     392,700       145,601       110,435       169,940  

Transfers between Sub-Accounts (including the Fixed Account), net

     (414,260     546,435       (459,384     (1,351,384

Withdrawals, surrenders, annuitizations and contract charges

     (2,760,467     (2,680,643     (4,908,759     (6,937,812
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,782,027     (1,988,607     (5,257,708     (8,119,256
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         (10,204     —         —    

Annuity payments and contract charges

     (5,189     (64,972     (471     (861

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     3,712       (6,835     (263     (709
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (1,477     (82,011     (734     (1,570
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,783,504     (2,070,618     (5,258,442     (8,120,826
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,125,935     (1,321,131     (4,404,010     (6,892,401

Net assets at beginning of year

     22,872,751       24,193,882       33,576,678       40,469,079  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 20,746,816     $ 22,872,751     $ 29,172,668     $ 33,576,678  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 78 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M05 Sub-Account     M42 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (696,757   $ (830,096   $ (803,915   $ (972,905

Net realized gains (losses)

     (881,854     (240,647     (2,162,263     (1,025,857

Net change in unrealized appreciation/(depreciation)

     4,864,638       (466,705     6,103,751       565,599  
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,286,027       (1,537,448     3,137,573       (1,433,163
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     479,452       1,002,567       508,372       773,852  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,542,866     75,275       (2,559,730     (880,719

Withdrawals, surrenders, annuitizations and contract charges

     (5,955,286     (7,002,944     (7,570,706     (9,572,823
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (7,018,700     (5,925,102     (9,622,064     (9,679,690
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     1,150       —         —         8,720  

Annuity payments and contract charges

     (10,135     (105,441     (10,477     (10,405

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     3,765       (659     (966     4,546  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (5,220     (106,100     (11,443     2,861  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (7,023,920     (6,031,202     (9,633,507     (9,676,829
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,737,893     (7,568,650     (6,495,934     (11,109,992

Net assets at beginning of year

     51,473,702       59,042,352       51,679,700       62,789,692  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 47,735,809     $ 51,473,702     $ 45,183,766     $ 51,679,700  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 79 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M89 Sub-Account     M82 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 9,672,580     $ 10,563,597     $ (1,825,332   $ (2,197,065

Net realized gains (losses)

     (1,031,005     (1,484,534     21,457,658       21,548,375  

Net change in unrealized appreciation/(depreciation)

     6,247,595       (23,023,650     (9,398,261     (21,081,678
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     14,889,170       (13,944,587     10,234,065       (1,730,368
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,354,361       3,306,669       97,895       766,962  

Transfers between Sub-Accounts (including the Fixed Account), net

     26,334,360       (18,757,048     (5,258,632     (4,404,991

Withdrawals, surrenders, annuitizations and contract charges

     (73,350,616     (81,941,751     (19,988,617     (23,905,772
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (45,661,895     (97,392,130     (25,149,354     (27,543,801
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (11,049     (12,824     (820     (11,795

Transfers between Sub-Accounts, net

     (13,006     —         —         —    

Adjustments to annuity reserves

     4,906       77,913       739       (2,564
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (19,149     65,089       (81     (14,359
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (45,681,044     (97,327,041     (25,149,435     (27,558,160
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (30,791,874     (111,271,628     (14,915,370     (29,288,528

Net assets at beginning of year

     610,129,654       721,401,282       166,083,179       195,371,707  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 579,337,780     $ 610,129,654     $ 151,167,809     $ 166,083,179  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 80 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M44 Sub-Account     M40 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 2,804,740     $ 3,821,668     $ 1,378,265     $ 1,849,009  

Net realized gains (losses)

     (3,391,432     6,362,498       (5,036,250     3,253,188  

Net change in unrealized appreciation/(depreciation)

     11,624,905       (32,705,984     10,466,083       (18,611,448
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     11,038,213       (22,521,818     6,808,098       (13,509,251
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     726,525       2,862,813       355,583       492,092  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,428,512     (2,756,964     (3,466,557     4,509,900  

Withdrawals, surrenders, annuitizations and contract charges

     (14,736,811     (18,732,085     (10,054,953     (14,606,276
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (15,438,798     (18,626,236     (13,165,927     (9,604,284
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     35,575       (28,671     —         —    

Annuity payments and contract charges

     (84,678     (276,467     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     92,423       (24,790     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     43,320       (329,928     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (15,395,478     (18,956,164     (13,165,927     (9,604,284
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (4,357,265     (41,477,982     (6,357,829     (23,113,535

Net assets at beginning of year

     115,876,289       157,354,271       73,904,560       97,018,095  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 111,519,024     $ 115,876,289     $ 67,546,731     $ 73,904,560  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 81 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M83 Sub-Account     M08 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 1,294,278     $ 2,038,157     $ 283,751     $ 628,841  

Net realized gains (losses)

     32,205,442       31,075,845       9,671,971       9,392,674  

Net change in unrealized appreciation/(depreciation)

     (1,151,397     (39,969,865     5,888,527       (13,989,146
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     32,348,323       (6,855,863     15,844,249       (3,967,631
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,250,152       3,858,480       829,538       1,040,545  

Transfers between Sub-Accounts (including the Fixed Account), net

     (14,338,237     (2,424,459     (4,638,030     (6,313,264

Withdrawals, surrenders, annuitizations and contract charges

     (39,279,532     (50,748,973     (20,750,009     (26,465,630
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (51,367,617     (49,314,952     (24,558,501     (31,738,349
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     23,055       69,943       —         —    

Annuity payments and contract charges

     (14,433     (792,967     (6,195     (10,836

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     73,705       20,459       (6,624     7,780  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     82,327       (702,565     (12,819     (3,056
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (51,285,290     (50,017,517     (24,571,320     (31,741,405
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (18,936,967     (56,873,380     (8,727,071     (35,709,036

Net assets at beginning of year

     291,415,553       348,288,933       146,351,881       182,060,917  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 272,478,586     $ 291,415,553     $ 137,624,810     $ 146,351,881  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 82 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MB6 Sub-Account     MB7 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 941     $ 461,871     $ (371,185   $ (409,078

Net realized gains (losses)

     45,603,229       44,186,666       19,446,085       19,495,598  

Net change in unrealized appreciation/(depreciation)

     (27,555,311     (45,247,557     (14,268,007     (19,667,165
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     18,048,859       (599,020     4,806,893       (580,645
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,765,009       4,274,832       1,500,578       1,404,410  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,725,491     (3,215,855     (3,261,122     (2,690,910

Withdrawals, surrenders, annuitizations and contract charges

     (34,086,045     (38,375,153     (13,344,167     (17,057,461
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (34,046,527     (37,316,176     (15,104,711     (18,343,961
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     45,743       31,271       —         99,680  

Annuity payments and contract charges

     (243,391     (286,907     (20,858     (22,842

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     19,964       (66,662     1,131       17,224  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (177,684     (322,298     (19,727     94,062  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (34,224,211     (37,638,474     (15,124,438     (18,249,899
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (16,175,352     (38,237,494     (10,317,545     (18,830,544

Net assets at beginning of year

     290,589,545       328,827,039       86,489,467       105,320,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 274,414,193     $ 290,589,545     $ 76,171,922     $ 86,489,467  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 83 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC0 Sub-Account     MA0 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 1,653,391     $ 1,734,041     $ 3,488,070     $ 3,832,529  

Net realized gains (losses)

     480,848       1,239,144       (1,276,881     728,993  

Net change in unrealized appreciation/(depreciation)

     934,333       (4,079,078     4,340,005       (8,225,306
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,068,572       (1,105,893     6,551,194       (3,663,784
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     56,357       937,183       527,435       929,295  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,240,236       1,431,086       8,196,504       3,281,325  

Withdrawals, surrenders, annuitizations and contract charges

     (9,059,556     (9,249,972     (20,962,714     (22,704,335
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (7,762,963     (6,881,703     (12,238,775     (18,493,715
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         21,567       —         —    

Annuity payments and contract charges

     (51,199     (102,325     (1,099     (1,081

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     23,268       (34,848     276       (416
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (27,931     (115,606     (823     (1,497
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (7,790,894     (6,997,309     (12,239,598     (18,495,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (4,722,322     (8,103,202     (5,688,404     (22,158,996

Net assets at beginning of year

     63,529,911       71,633,113       155,094,085       177,253,081  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 58,807,589     $ 63,529,911     $ 149,405,681     $ 155,094,085  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 84 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC2 Sub-Account     MC1 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (664,053   $ (978,326   $ (459,334   $ (596,700

Net realized gains (losses)

     11,096,408       12,730,396       6,033,567       7,664,005  

Net change in unrealized appreciation/(depreciation)

     (1,536,661     (13,335,923     (2,234,719     (7,888,228
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,895,694       (1,583,853     3,339,514       (820,923
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     489,691       1,170,344       283,641       201,278  

Transfers between Sub-Accounts (including the Fixed Account), net

     78,005       (1,157,673     (99,873     2,661,225  

Withdrawals, surrenders, annuitizations and contract charges

     (11,493,240     (12,579,415     (7,147,915     (6,963,982
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (10,925,544     (12,566,744     (6,964,147     (4,101,479
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     2,756       28,362       —         80,970  

Annuity payments and contract charges

     (73,540     (96,724     (11,958     (14,961

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     35,129       19,693       (469     6,376  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (35,655     (48,669     (12,427     72,385  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (10,961,199     (12,615,413     (6,976,574     (4,029,094
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,065,505     (14,199,266     (3,637,060     (4,850,017

Net assets at beginning of year

     99,683,494       113,882,760       41,219,748       46,069,765  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 97,617,989     $ 99,683,494     $ 37,582,688     $ 41,219,748  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 85 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC3 Sub-Account     MA1 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (140,146   $ (103,125   $ (249,574   $ (235,871

Net realized gains (losses)

     (876,812     (239,625     (939,995     (790,044

Net change in unrealized appreciation/(depreciation)

     2,294,519       (2,633,660     2,603,467       (2,211,635
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,277,561       (2,976,410     1,413,898       (3,237,550
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     80,610       265,402       56,597       53,865  

Transfers between Sub-Accounts (including the Fixed Account), net

     (328,148     (303,213     (700,357     1,452,038  

Withdrawals, surrenders, annuitizations and contract charges

     (1,914,400     (3,168,258     (2,227,714     (3,628,023
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,161,938     (3,206,069     (2,871,474     (2,122,120
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (21,049     (71,100     (1,925     (1,399

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     6,592       12,975       (657     390  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (14,457     (58,125     (2,582     (1,009
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,176,395     (3,264,194     (2,874,056     (2,123,129
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (898,834     (6,240,604     (1,460,158     (5,360,679

Net assets at beginning of year

     17,765,433       24,006,037       20,171,751       25,532,430  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 16,866,599     $ 17,765,433     $ 18,711,593     $ 20,171,751  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 86 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC4 Sub-Account     MC5 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (177,934   $ 134,368     $ (26,441   $ 17,570  

Net realized gains (losses)

     (39,356     (176,437     (9,928     (47,272

Net change in unrealized appreciation/(depreciation)

     122,435       (665,451     17,206       (79,587
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (94,855     (707,520     (19,163     (109,289
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     154,815       231,386       37,259       571  

Transfers between Sub-Accounts (including the Fixed Account), net

     533,175       (166,343     100,735       21,566  

Withdrawals, surrenders, annuitizations and contract charges

     (1,663,167     (1,741,888     (130,993     (133,148
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (975,177     (1,676,845     7,001       (111,011
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (4,652     (4,429     (1,964     (1,333

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     22,189       (84,304     (634     354  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     17,537       (88,733     (2,598     (979
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (957,640     (1,765,578     4,403       (111,990
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,052,495     (2,473,098     (14,760     (221,279

Net assets at beginning of year

     12,301,550       14,774,648       1,583,099       1,804,378  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 11,249,055     $ 12,301,550     $ 1,568,339     $ 1,583,099  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 87 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC6 Sub-Account     MC7 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (385,015   $ (237,329   $ (28,283   $ (21,830

Net realized gains (losses)

     5,189,083       5,207,218       218,641       233,090  

Net change in unrealized appreciation/(depreciation)

     (2,718,191     (6,371,051     (111,293     (277,172
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,085,877       (1,401,162     79,065       (65,912
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     211,816       446,388       7,785       40,617  

Transfers between Sub-Accounts (including the Fixed Account), net

     (532,400     82,673       520,703       (88,948

Withdrawals, surrenders, annuitizations and contract charges

     (4,703,628     (5,256,984     (278,844     (188,375
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (5,024,212     (4,727,923     249,644       (236,706
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     33,723       —         —         —    

Annuity payments and contract charges

     (35,705     (49,441     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     26,414       (32,431     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     24,432       (81,872     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,999,780     (4,809,795     249,644       (236,706
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,913,903     (6,210,957     328,709       (302,618

Net assets at beginning of year

     46,420,205       52,631,162       1,996,561       2,299,179  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 43,506,302     $ 46,420,205     $ 2,325,270     $ 1,996,561  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 88 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MC8 Sub-Account     MC9 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (259,214   $ (144,225   $ (49,201   $ (47,899

Net realized gains (losses)

     4,121,138       5,436,298       382,008       705,314  

Net change in unrealized appreciation/(depreciation)

     (519,176     (7,191,932     (107,094     (826,788
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,342,748       (1,899,859     225,713       (169,373
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     750,445       1,284,719       46,216       62,465  

Transfers between Sub-Accounts (including the Fixed Account), net

     (839,943     (950,386     (114,434     49,151  

Withdrawals, surrenders, annuitizations and contract charges

     (9,910,830     (12,981,742     (899,518     (1,297,259
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (10,000,328     (12,647,409     (967,736     (1,185,643
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     18,857       381,086       —         —    

Annuity payments and contract charges

     (92,754     (148,995     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     47,107       (172     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (26,790     231,919       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (10,027,118     (12,415,490     (967,736     (1,185,643
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,684,370     (14,315,349     (742,023     (1,355,016

Net assets at beginning of year

     93,596,211       107,911,560       7,232,070       8,587,086  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 86,911,841     $ 93,596,211     $ 6,490,047     $ 7,232,070  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 89 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MD0 Sub-Account     M92 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (771,915   $ 2,281,449     $ (11,351,941   $ 26,849,977  

Net realized gains (losses)

     3,189,742       1,027,288       43,773,220       26,102,176  

Net change in unrealized appreciation/(depreciation)

     149,062       (5,386,048     (1,178,737     (83,544,211
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,566,889       (2,077,311     31,242,542       (30,592,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     474,648       558,090       829,955       2,539,819  

Transfers between Sub-Accounts (including the Fixed Account), net

     (53,289     (204,635     (6,741,194     (10,651,010

Withdrawals, surrenders, annuitizations and contract charges

     (6,316,932     (7,459,793     (63,534,458     (92,592,695
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (5,895,573     (7,106,338     (69,445,697     (100,703,886
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     33,723       226,587       —         —    

Annuity payments and contract charges

     (57,357     (231,695     (8,172     (8,642

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     3,861       (26,036     862       (1,716
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (19,773     (31,144     (7,310     (10,358
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (5,915,346     (7,137,482     (69,453,007     (100,714,244
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,348,457     (9,214,793     (38,210,465     (131,306,302

Net assets at beginning of year

     54,757,714       63,972,507       724,423,931       855,730,233  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 51,409,257     $ 54,757,714     $ 686,213,466     $ 724,423,931  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 90 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M96 Sub-Account     MD2 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 1,241,293     $ 1,427,712     $ 1,663,327     $ 2,092,781  

Net realized gains (losses)

     (129,437     (14,318     (2,005,404     (1,761,590

Net change in unrealized appreciation/(depreciation)

     (1,271,728     (2,398,424     (1,322,009     (3,733,219
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (159,872     (985,030     (1,664,086     (3,402,028
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     335,604       1,800,030       899,179       2,260,897  

Transfers between Sub-Accounts (including the Fixed Account), net

     3,346,393       (1,162,638     17,328,017       317,003  

Withdrawals, surrenders, annuitizations and contract charges

     (12,892,775     (13,648,363     (35,720,592     (36,387,186
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,210,778     (13,010,971     (17,493,396     (33,809,286
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     23,381       (27,174     —         63,649  

Annuity payments and contract charges

     (83,876     (174,046     (32,232     (52,550

Transfers between Sub-Accounts, net

     16,401       —         (12,857     —    

Adjustments to annuity reserves

     44,312       (37,459     17,507       (14,635
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     218       (238,679     (27,582     (3,536
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,210,560     (13,249,650     (17,520,978     (33,812,822
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (9,370,432     (14,234,680     (19,185,064     (37,214,850

Net assets at beginning of year

     102,055,769       116,290,449       233,787,906       271,002,756  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 92,685,337     $ 102,055,769     $ 214,602,842     $ 233,787,906  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 91 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MA6 Sub-Account     MA3 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 3,163,519     $ 3,832,690     $ 2,644,924     $ 3,174,338  

Net realized gains (losses)

     205,543       1,485,477       (822,955     609,412  

Net change in unrealized appreciation/(depreciation)

     3,781,611       (8,916,165     4,428,188       (7,311,162
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     7,150,673       (3,597,998     6,250,157       (3,527,412
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     639,098       897,148       328,822       551,382  

Transfers between Sub-Accounts (including the Fixed Account), net

     (393,966     (1,380,178     (2,038,223     1,232,299  

Withdrawals, surrenders, annuitizations and contract charges

     (9,642,252     (9,846,143     (9,544,160     (11,736,522
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,397,120     (10,329,173     (11,253,561     (9,952,841
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     2,296       14,677       6,587       16,255  

Annuity payments and contract charges

     (27,994     (43,201     (8,273     (10,571

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     17,995       (8,724     5,044       (7,731
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (7,703     (37,248     3,358       (2,047
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,404,823     (10,366,421     (11,250,203     (9,954,888
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,254,150     (13,964,419     (5,000,046     (13,482,300

Net assets at beginning of year

     61,795,969       75,760,388       57,755,879       71,238,179  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 59,541,819     $ 61,795,969     $ 52,755,833     $ 57,755,879  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 92 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M97 Sub-Account     MD5 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (117,221   $ 42,426     $ (130,544   $ (68,545

Net realized gains (losses)

     2,628,540       1,685,679       1,095,370       1,190,913  

Net change in unrealized appreciation/(depreciation)

     (2,097,320     (2,026,355     (798,922     (1,314,691
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     413,999       (298,250     165,904       (192,323
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     247,827       494,477       130,451       153,093  

Transfers between Sub-Accounts (including the Fixed Account), net

     6,637       (498,971     873,306       (416,070

Withdrawals, surrenders, annuitizations and contract charges

     (4,336,355     (4,669,946     (2,284,847     (2,450,790
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,081,891     (4,674,440     (1,281,090     (2,713,767
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (15,207     (18,173     (3,944     (2,842

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (883     (927     (1,433     834  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (16,090     (19,100     (5,377     (2,008
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,097,981     (4,693,540     (1,286,467     (2,715,775
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,683,982     (4,991,790     (1,120,563     (2,908,098

Net assets at beginning of year

     40,049,140       45,040,930       18,095,128       21,003,226  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 36,365,158     $ 40,049,140     $ 16,974,565     $ 18,095,128  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 93 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     M98 Sub-Account     M93 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (45,101   $ 247,935     $ (624,034   $ 19,919  

Net realized gains (losses)

     2,663,780       1,909,709       14,888,092       18,024,628  

Net change in unrealized appreciation/(depreciation)

     (1,456,014     287,924       (11,780,960     (11,764,704
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,162,665       2,445,568       2,483,098       6,279,843  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     218,968       647,761       423,239       696,375  

Transfers between Sub-Accounts (including the Fixed Account), net

     (291,628     1,248,808       2,143,423       (1,469,197

Withdrawals, surrenders, annuitizations and contract charges

     (4,654,616     (5,317,990     (15,591,636     (21,545,064
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,727,276     (3,421,421     (13,024,974     (22,317,886
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         23,055       —    

Annuity payments and contract charges

     (37,705     (37,388     (1,409     (256

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (6,182     13,404       406       (3,228
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (43,887     (23,984     22,052       (3,484
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,771,163     (3,445,405     (13,002,922     (22,321,370
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,608,498     (999,837     (10,519,824     (16,041,527

Net assets at beginning of year

     46,933,339       47,933,176       118,129,065       134,170,592  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 43,324,841     $ 46,933,339     $ 107,609,241     $ 118,129,065  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 94 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MD6 Sub-Account     MB3 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (2,509,336   $ (3,119,331   $ (472,826   $ (502,402

Net realized gains (losses)

     52,461,951       40,396,620       6,725,586       6,867,109  

Net change in unrealized appreciation/(depreciation)

     (36,262,994     (42,035,753     (4,795,557     (7,020,040
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     13,689,621       (4,758,464     1,457,203       (655,333
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     3,266,807       3,947,695       528,730       370,072  

Transfers between Sub-Accounts (including the Fixed Account), net

     (3,497,110     (4,967,683     (60,850     (535,567

Withdrawals, surrenders, annuitizations and contract charges

     (37,324,247     (36,956,340     (4,809,994     (5,991,052
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (37,554,550     (37,976,328     (4,342,114     (6,156,547
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     50,878       (1,542     —         74,460  

Annuity payments and contract charges

     (236,465     (358,408     (11,340     (46,862

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     84,032       75,804       (991     6,763  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (101,555     (284,146     (12,331     34,361  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (37,656,105     (38,260,474     (4,354,445     (6,122,186
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (23,966,484     (43,018,938     (2,897,242     (6,777,519

Net assets at beginning of year

     311,395,276       354,414,214       37,896,204       44,673,723  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 287,428,792     $ 311,395,276     $ 34,998,962     $ 37,896,204  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 95 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MD8 Sub-Account     MD9 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (820,172   $ (887,948   $ (3,065,254   $ (2,972,144

Net realized gains (losses)

     (2     (2     (2     (3

Net change in unrealized appreciation/(depreciation)

     1       (2     2       (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (820,173     (887,952     (3,065,254     (2,972,149
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     5,815,358       2,078,993       3,656,574       4,517,834  

Transfers between Sub-Accounts (including the Fixed Account), net

     7,553,999       9,944,340       100,031,897       69,068,095  

Withdrawals, surrenders, annuitizations and contract charges

     (22,131,977     (14,859,747     (98,024,593     (94,208,488
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (8,762,620     (2,836,414     5,663,878       (20,622,559
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     143,850       22,730       4,940       206,514  

Annuity payments and contract charges

     (112,206     (147,986     (32,511     (40,290

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     206,311       (53,800     9,694       (10,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     237,955       (179,056     (17,877     155,598  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (8,524,665     (3,015,470     5,646,001       (20,466,961
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (9,344,838     (3,903,422     2,580,747       (23,439,110

Net assets at beginning of year

     63,450,866       67,354,288       168,401,641       191,840,751  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 54,106,028     $ 63,450,866     $ 170,982,388     $ 168,401,641  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 96 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     ME2 Sub-Account     ME3 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 29,859     $ 136,597     $ (190,249   $ 23  

Net realized gains (losses)

     (848,042     (649,896     1,096,230       5,923,083  

Net change in unrealized appreciation/(depreciation)

     243,582       (211,049     (2,445,157     (7,579,457
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (574,601     (724,348     (1,539,176     (1,656,351
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     110,195       353,246       412,279       711,929  

Transfers between Sub-Accounts (including the Fixed Account), net

     (434,301     (540,552     2,216,080       826,437  

Withdrawals, surrenders, annuitizations and contract charges

     (2,432,572     (3,454,299     (8,556,076     (11,532,323
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,756,678     (3,641,605     (5,927,717     (9,993,957
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (3,862     (9,545     (2,371     (2,375

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     1,654       (6,086     1,070       1,760  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (2,208     (15,631     (1,301     (615
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,758,886     (3,657,236     (5,929,018     (9,994,572
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,333,487     (4,381,584     (7,468,194     (11,650,923

Net assets at beginning of year

     24,634,929       29,016,513       57,887,140       69,538,063  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 21,301,442     $ 24,634,929     $ 50,418,946     $ 57,887,140  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 97 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MA5 Sub-Account     MA7 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 469,627     $ 1,437,460     $ 78,567     $ 273,602  

Net realized gains (losses)

     (115,537     377,324       11,588       8,999  

Net change in unrealized appreciation/(depreciation)

     1,598,069       (2,882,797     313,014       (532,537
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,952,159       (1,068,013     403,169       (249,936
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     258,131       490,134       6,918       3,433  

Transfers between Sub-Accounts (including the Fixed Account), net

     (150,168     (598,194     509,971       135,865  

Withdrawals, surrenders, annuitizations and contract charges

     (4,599,083     (4,863,087     (698,722     (755,695
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,491,120     (4,971,147     (181,833     (616,397
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (68,071     (80,542     (632     (628

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     37,578       (24,783     (80     60  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (30,493     (105,325     (712     (568
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,521,613     (5,076,472     (182,545     (616,965
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,569,454     (6,144,485     220,624       (866,901

Net assets at beginning of year

     30,929,998       37,074,483       6,242,579       7,109,480  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 28,360,544     $ 30,929,998     $ 6,463,203     $ 6,242,579  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 98 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     ME4 Sub-Account     MA2 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (220,244   $ (224,393   $ (22,311   $ (21,829

Net realized gains (losses)

     1,624,883       2,106,819       87,649       155,570  

Net change in unrealized appreciation/(depreciation)

     (372,620     (539,003     8,684       (38,422
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,032,019       1,343,423       74,022       95,319  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     216,428       73,293       8,134       2,006  

Transfers between Sub-Accounts (including the Fixed Account), net

     107,094       (53,355     (2,478     142,593  

Withdrawals, surrenders, annuitizations and contract charges

     (1,737,206     (1,828,712     (103,830     (211,875
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,413,684     (1,808,774     (98,174     (67,276
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (8,855     (9,681     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (7,707     6,711       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (16,562     (2,970     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,430,246     (1,811,744     (98,174     (67,276
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (398,227     (468,321     (24,152     28,043  

Net assets at beginning of year

     15,593,420       16,061,741       1,480,354       1,452,311  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 15,195,193     $ 15,593,420     $ 1,456,202     $ 1,480,354  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 99 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MF3 Sub-Account     MF5 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (552,880   $ (1,185,892   $ 4,955,369     $ 9,903,663  

Net realized gains (losses)

     7,408,354       23,569,341       19,320,273       18,534,338  

Net change in unrealized appreciation/(depreciation)

     5,471,530       (27,066,043     (4,992,585     (42,093,432
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     12,327,004       (4,682,594     19,283,057       (13,655,431
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     259,928       389,287       1,012,157       5,258,552  

Transfers between Sub-Accounts (including the Fixed Account), net

     (10,161,015     (637,996     (3,521,089     (3,389,450

Withdrawals, surrenders, annuitizations and contract charges

     (10,213,780     (15,331,428     (91,642,382     (89,686,395
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (20,114,867     (15,580,137     (94,151,314     (87,817,293
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     8,234       —         —         —    

Annuity payments and contract charges

     (950     (5,816     (9,851     (10,580

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     1,556       (4,965     195       (1,113
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     8,840       (10,781     (9,656     (11,693
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (20,106,027     (15,590,918     (94,160,970     (87,828,986
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (7,779,023     (20,273,512     (74,877,913     (101,484,417

Net assets at beginning of year

     77,471,696       97,745,208       650,867,979       752,352,396  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 69,692,673     $ 77,471,696     $ 575,990,066     $ 650,867,979  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 100 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MF6 Sub-Account     MF7 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 19,224     $ 61,452     $ 193,712     $ 1,370,431  

Net realized gains (losses)

     248,671       113,089       5,882,198       5,882,068  

Net change in unrealized appreciation/(depreciation)

     (144,290     (202,357     (1,627,156     (8,356,412
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     123,605       (27,816     4,448,754       (1,103,913
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     (2,555     10,914       493,492       779,768  

Transfers between Sub-Accounts (including the Fixed Account), net

     (132,686     17,968       (1,347,541     409,368  

Withdrawals, surrenders, annuitizations and contract charges

     (371,161     (356,943     (10,902,359     (15,238,543
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (506,402     (328,061     (11,756,408     (14,049,407
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         4,940       2,413  

Annuity payments and contract charges

     (2,144     (2,302     (2,766     (2,356

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     2,012       (3,953     842       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (132     (6,255     3,016       312  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (506,534     (334,316     (11,753,392     (14,049,095
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (382,929     (362,132     (7,304,638     (15,153,008

Net assets at beginning of year

     2,640,528       3,002,660       77,277,420       92,430,428  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,257,599     $ 2,640,528     $ 69,972,782     $ 77,277,420  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 101 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MF9 Sub-Account     MG1 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 3,338,218     $ 12,013,967     $ (2,598,417   $ (2,207,727

Net realized gains (losses)

     27,079,311       30,624,105       (3,487,214     (4,321,981

Net change in unrealized appreciation/(depreciation)

     (9,729,943     (47,737,664     7,973,884       (6,026,480
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     20,687,586       (5,099,592     1,888,253       (12,556,188
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     942,142       4,159,962       187,636       890,265  

Transfers between Sub-Accounts (including the Fixed Account), net

     (239,660     2,420,487       10,588,772       (2,648,222

Withdrawals, surrenders, annuitizations and contract charges

     (65,176,213     (66,390,870     (19,781,435     (23,268,596
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (64,473,731     (59,810,421     (9,005,027     (25,026,553
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         (1,823     (1,904

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     66       (64     543       (1,431
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     66       (64     (1,280     (3,335
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (64,473,665     (59,810,485     (9,006,307     (25,029,888
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (43,786,079     (64,910,077     (7,118,054     (37,586,076

Net assets at beginning of year

     434,272,098       499,182,175       164,263,639       201,849,715  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 390,486,019     $ 434,272,098     $ 157,145,585     $ 164,263,639  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 102 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MF2 Sub-Account     MG2 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (1,087,616   $ (1,312,754   $ (884,022   $ (1,080,350

Net realized gains (losses)

     (466,077     (694,071     (182,903     (472,704

Net change in unrealized appreciation/(depreciation)

     1,537,382       (2,062,510     890,695       (781,825
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (16,311     (4,069,335     (176,230     (2,334,879
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,417,821       3,939,475       443,497       948,015  

Transfers between Sub-Accounts (including the Fixed Account), net

     16,288,580       (5,932,053     4,842,294       (8,292,912

Withdrawals, surrenders, annuitizations and contract charges

     (47,920,406     (62,552,657     (21,993,949     (27,472,479
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (29,214,005     (64,545,235     (16,708,158     (34,817,376
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     37,876       68,401       —         4,987  

Annuity payments and contract charges

     (14,691     (13,334     (1,950     (2,178

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     6,607       (2,173     289       (987
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     29,792       52,894       (1,661     1,822  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (29,184,213     (64,492,341     (16,709,819     (34,815,554
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (29,200,524     (68,561,676     (16,886,049     (37,150,433

Net assets at beginning of year

     305,073,432       373,635,108       158,937,215       196,087,648  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 275,872,908     $ 305,073,432     $ 142,051,166     $ 158,937,215  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 103 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MG3 Sub-Account     MG4 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (296,391   $ (322,181   $ (286,895   $ (325,961

Net realized gains (losses)

     1,841,878       6,617,610       617,670       5,839,265  

Net change in unrealized appreciation/(depreciation)

     2,787,297       (7,663,559     3,530,248       (6,890,112
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,332,784       (1,368,130     3,861,023       (1,376,808
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     340,874       437,658       4,175       172,021  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,479,591     (317,422     (2,588,256     1,985,667  

Withdrawals, surrenders, annuitizations and contract charges

     (5,243,025     (6,875,101     (3,680,696     (5,176,293
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (7,381,742     (6,754,865     (6,264,777     (3,018,605
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (1,545     (27,964     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     3,273       (2,599     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     1,728       (30,563     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (7,380,014     (6,785,428     (6,264,777     (3,018,605
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,047,230     (8,153,558     (2,403,754     (4,395,413

Net assets at beginning of year

     34,980,102       43,133,660       31,822,181       36,217,594  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 31,932,872     $ 34,980,102     $ 29,418,427     $ 31,822,181  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 104 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     MG6 Sub-Account     MG7 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 14,885,379     $ 38,795,546     $ (73,357   $ (110,476

Net realized gains (losses)

     96,551,160       74,743,081       949,191       1,005,929  

Net change in unrealized appreciation/(depreciation)

     (44,111,748     (137,243,428     746,622       (1,207,048
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     67,324,791       (23,704,801     1,622,456       (311,595
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,842,389       9,502,413       46,119       30,854  

Transfers between Sub-Accounts (including the Fixed Account), net

     (15,009,956     (10,748,917     (769,227     (95,705

Withdrawals, surrenders, annuitizations and contract charges

     (164,165,056     (245,765,248     (936,737     (1,131,559
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (177,332,623     (247,011,752     (1,659,845     (1,196,410
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (376,049     (367,059     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     9,576       (10,675     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (366,473     (377,734     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (177,699,096     (247,389,486     (1,659,845     (1,196,410
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (110,374,305     (271,094,287     (37,389     (1,508,005

Net assets at beginning of year

     1,700,470,142       1,971,564,429       7,573,913       9,081,918  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,590,095,837     $ 1,700,470,142     $ 7,536,524     $ 7,573,913  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 105 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     V44 Sub-Account     V43 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (83,325   $ (58,077   $ (112,680   $ (144,664

Net realized gains (losses)

     675,711       483,276       (138,980     1,580,928  

Net change in unrealized appreciation/(depreciation)

     (632,201     (126,838     (496,226     (2,004,325
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (39,815     298,361       (747,886     (568,061
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     359       1,918       4,142       35,231  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,683,693       594,011       621,248       (121,580

Withdrawals, surrenders, annuitizations and contract charges

     (614,179     (717,013     (805,259     (2,127,181
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     2,069,873       (121,084     (179,869     (2,213,530
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     2,069,873       (121,084     (179,869     (2,213,530
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,030,058       177,277       (927,755     (2,781,591

Net assets at beginning of year

     3,575,777       3,398,500       7,397,574       10,179,165  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 5,605,835     $ 3,575,777     $ 6,469,819     $ 7,397,574  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 106 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     O19 Sub-Account     O23 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (294,038   $ (398,881   $ 54,706     $ 44,911  

Net realized gains (losses)

     2,387,254       7,085,622       1,155,820       1,024,030  

Net change in unrealized appreciation/(depreciation)

     (2,968,176     (6,231,186     (745,490     (1,178,863
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (874,960     455,555       465,036       (109,922
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     35,288       144,168       90,659       264,286  

Transfers between Sub-Accounts (including the Fixed Account), net

     (23,384     (981,493     3,238,699       (237,785

Withdrawals, surrenders, annuitizations and contract charges

     (2,831,272     (3,851,952     (2,871,798     (2,213,900
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,819,368     (4,689,277     457,560       (2,187,399
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (3,567     (4,468     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     4,172       (4,529     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     605       (8,997     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,818,763     (4,698,274     457,560       (2,187,399
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,693,723     (4,242,719     922,596       (2,297,321

Net assets at beginning of year

     20,459,674       24,702,393       10,095,675       12,392,996  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 16,765,951     $ 20,459,674     $ 11,018,271     $ 10,095,675  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 107 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     O20 Sub-Account     O21 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (183,256   $ (164,792   $ (1,869,040   $ (2,766,963

Net realized gains (losses)

     2,404,148       4,312,282       55,264,080       74,440,155  

Net change in unrealized appreciation/(depreciation)

     (2,803,730     (3,447,541     (34,459,571     (68,038,778
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (582,838     699,949       18,935,469       3,634,414  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     118,541       124,348       2,131,642       3,417,519  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,176,386     36,947       (9,773,949     (13,149,797

Withdrawals, surrenders, annuitizations and contract charges

     (3,774,904     (4,843,164     (35,959,216     (47,326,429
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,832,749     (4,681,869     (43,601,523     (57,058,707
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         19,762       41,239  

Annuity payments and contract charges

     —         —         (19,252     (17,970

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         4,131       12,759  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         4,641       36,028  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,832,749     (4,681,869     (43,596,882     (57,022,679
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (5,415,587     (3,981,920     (24,661,413     (53,388,265

Net assets at beginning of year

     24,056,298       28,038,218       229,753,746       283,142,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 18,640,711     $ 24,056,298     $ 205,092,333     $ 229,753,746  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 108 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     O04 Sub-Account     PH2 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (93,732   $ (79,995   $ 9,126     $ 8,492  

Net realized gains (losses)

     539,836       1,721,057       27,891       22,503  

Net change in unrealized appreciation/(depreciation)

     469,598       (2,167,949     (18,269     (50,659
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     915,702       (526,887     18,748       (19,664
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     109,080       43,165       —         38  

Transfers between Sub-Accounts (including the Fixed Account), net

     506,728       75,148       126,390       44,396  

Withdrawals, surrenders, annuitizations and contract charges

     (696,989     (1,162,757     (31,602     (25,537
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (81,181     (1,044,444     94,788       18,897  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (81,181     (1,044,444     94,788       18,897  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     834,521       (1,571,331     113,536       (767

Net assets at beginning of year

     6,257,962       7,829,293       200,218       200,985  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 7,092,483     $ 6,257,962     $ 313,754     $ 200,218  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 109 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     P08 Sub-Account     PC0 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 179,450     $ 348,534     $ 148,439     $ 323,220  

Net realized gains (losses)

     (699,397     (1,153,012     (881,250     (530,212

Net change in unrealized appreciation/(depreciation)

     2,569,352       (1,592,799     2,633,608       (2,044,781
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,049,405       (2,397,277     1,900,797       (2,251,773
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     20,956       30,897       152       240,545  

Transfers between Sub-Accounts (including the Fixed Account), net

     (105,872     (3,034,907     (1,197,769     610,412  

Withdrawals, surrenders, annuitizations and contract charges

     (2,375,037     (3,346,827     (2,279,807     (3,546,069
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,459,953     (6,350,837     (3,477,424     (2,695,112
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,459,953     (6,350,837     (3,477,424     (2,695,112
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (410,548     (8,748,114     (1,576,627     (4,946,885

Net assets at beginning of year

     19,696,479       28,444,593       18,751,715       23,698,600  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 19,285,931     $ 19,696,479     $ 17,175,088     $ 18,751,715  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 110 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     P70 Sub-Account     P10 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (2,212   $ 11,874     $ (198,954   $ 1,195,439  

Net realized gains (losses)

     (132,425     (48,728     (10,524,053     (8,940,390

Net change in unrealized appreciation/(depreciation)

     189,186       (103,529     15,291,497       (4,357,467
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     54,549       (140,383     4,568,490       (12,102,418
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     28,132       8       160,377       182,411  

Transfers between Sub-Accounts (including the Fixed Account), net

     (62,488     128,025       (3,444,118     9,969,634  

Withdrawals, surrenders, annuitizations and contract charges

     (92,791     (32,402     (5,104,420     (7,147,569
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (127,147     95,631       (8,388,161     3,004,476  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         (107     (162

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         348       (489
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         241       (651
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (127,147     95,631       (8,387,920     3,003,825  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (72,598     (44,752     (3,819,430     (9,098,593

Net assets at beginning of year

     446,503       491,255       36,847,209       45,945,802  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 373,905     $ 446,503     $ 33,027,779     $ 36,847,209  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 111 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     PK8 Sub-Account     P20 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 440,129     $ 547,690     $ 12,822     $ 14,357  

Net realized gains (losses)

     (479,555     (401,057     (11,914     (3,320

Net change in unrealized appreciation/(depreciation)

     1,383,667       (661,514     37,107       (25,137
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,344,241       (514,881     38,015       (14,100
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     4,639       81,782       80,373       —    

Transfers between Sub-Accounts (including the Fixed Account), net

     (854,068     (1,683,331     821       (9,144

Withdrawals, surrenders, annuitizations and contract charges

     (1,645,874     (2,315,596     (110,497     (38,128
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,495,303     (3,917,145     (29,303     (47,272
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     (1,157     (1,349     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (84     (1,551     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (1,241     (2,900     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,496,544     (3,920,045     (29,303     (47,272
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,152,303     (4,434,926     8,712       (61,372

Net assets at beginning of year

     12,770,747       17,205,673       361,335       422,707  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 11,618,444     $ 12,770,747     $ 370,047     $ 361,335  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 112 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     PD6 Sub-Account     P06 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 3,663,878     $ (159,781   $ 267,976     $ 1,221,318  

Net realized gains (losses)

     (9,589,055     (5,794,434     (1,236,943     (318,501

Net change in unrealized appreciation/(depreciation)

     16,704,153       (2,040,174     2,769,743       (3,398,888
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     10,778,976       (7,994,389     1,800,776       (2,496,071
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     381,434       2,698,224       247,088       364,983  

Transfers between Sub-Accounts (including the Fixed Account), net

     (12,367,850     (17,569,335     1,055,726       (757,082

Withdrawals, surrenders, annuitizations and contract charges

     (49,624,672     (65,280,887     (8,338,140     (12,231,797
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (61,611,088     (80,151,998     (7,035,326     (12,623,896
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         58,286  

Annuity payments and contract charges

     (10,234     (12,102     (3,368     (31,255

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     1,452       36,035       4,100       (4,320
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (8,782     23,933       732       22,711  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (61,619,870     (80,128,065     (7,034,594     (12,601,185
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (50,840,894     (88,122,454     (5,233,818     (15,097,256

Net assets at beginning of year

     549,137,374       637,259,828       51,516,094       66,613,350  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 498,296,480     $ 549,137,374     $ 46,282,276     $ 51,516,094  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 113 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     P07 Sub-Account     PI3 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 743,260     $ 7,092,906     $ 483,501     $ (351,597

Net realized gains (losses)

     (1,131,401     2,287,571       (154,428     759,016  

Net change in unrealized appreciation/(depreciation)

     2,624,895       (11,946,087     (535,696     (894,578
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,236,754       (2,565,610     (206,623     (487,159
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     665,666       1,511,270       28,437       208,673  

Transfers between Sub-Accounts (including the Fixed Account), net

     11,801,578       (6,275,850     1,569,074       3,660,207  

Withdrawals, surrenders, annuitizations and contract charges

     (29,767,869     (44,487,676     (3,085,161     (2,728,500
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (17,300,625     (49,252,256     (1,487,650     1,140,380  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     19,762       19,828       —         —    

Annuity payments and contract charges

     (9,957     (77,075     —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     (8,542     (10,082     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     1,263       (67,329     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (17,299,362     (49,319,585     (1,487,650     1,140,380  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (15,062,608     (51,885,195     (1,694,273     653,221  

Net assets at beginning of year

     204,323,414       256,208,609       22,655,392       22,002,171  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 189,260,806     $ 204,323,414     $ 20,961,119     $ 22,655,392  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 114 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     P72 Sub-Account     W41 Sub-Account  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ 30,349     $ (11,660   $ (5,021   $ (5,932

Net realized gains (losses)

     654,661       896,824       84,486       150,461  

Net change in unrealized appreciation/(depreciation)

     849,232       (1,667,780     (38,862     (148,430
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,534,242       (782,616     40,603       (3,901
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     64,386       43,299       1,829       5,203  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,624,161     3,191,379       5,816       (21,833

Withdrawals, surrenders, annuitizations and contract charges

     (1,593,830     (2,530,125     (56,754     (104,985
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,153,605     704,553       (49,109     (121,615
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     370       —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     370       —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,153,235     704,553       (49,109     (121,615
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,618,993     (78,063     (8,506     (125,516

Net assets at beginning of year

     15,831,203       15,909,266       319,237       444,753  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 14,212,210     $ 15,831,203     $ 310,731     $ 319,237  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

- 115 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2016 AND 2015

 

 

     W42 Sub-Account     W46 Sub-Account6  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Operations:

        

Net investment income (loss)

   $ (849   $ (1,500   $ (20,028   $ (125,434

Net realized gains (losses)

     9,547       13,320       812,543       (71,847

Net change in unrealized appreciation/(depreciation)

     (6,696     (13,554     155,804       (456,488
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,002       (1,734     948,319       (653,769
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —         —         763       134,790  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,237     (1,861     (40,648,448     4,458,470  

Withdrawals, surrenders, annuitizations and contract charges

     (29,675     (423     (1,798,301     (4,355,086
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (30,912     (2,284     (42,445,986     238,174  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —         —         —         —    

Annuity payments and contract charges

     —         —         —         —    

Transfers between Sub-Accounts, net

     —         —         —         —    

Adjustments to annuity reserves

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (30,912     (2,284     (42,445,986     238,174  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (28,910     (4,018     (41,497,667     (415,595

Net assets at beginning of year

     75,099       79,117       41,497,667       41,913,262  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 46,189     $ 75,099     $ —       $ 41,497,667  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6  The activities for this Sub-Account are for the period of January 1, 2016 to April 28, 2016. Refer to Note 1 for details on merged Sub-Accounts.

 

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

- 116 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

NOTES TO FINANCIAL STATEMENTS

FOR THE YEAR ENDED DECEMBER 31, 2016

 

1. BUSINESS AND ORGANIZATION

Delaware Life Variable Account F (the “Variable Account”) is a separate account of Delaware Life Insurance Company (the “Sponsor”). The Variable Account was established on July 13, 1989 as a funding vehicle for the variable portion of Regatta contracts, Regatta Access contracts, Regatta Choice contracts, Regatta Choice II contracts, Regatta Classic contracts, Regatta Extra contracts, Regatta Flex II contracts, Regatta Flex 4 contracts, Regatta Gold contracts, Regatta Platinum contracts, Masters Access contracts, Masters Choice contracts, Masters Choice II contracts, Masters Extra contracts, Masters Extra II contracts, Masters Flex contracts, Masters Flex II contracts, Masters I Share contracts, Masters IV contracts, Masters VII contracts (collectively the “Contracts”), and certain other fixed and variable annuity contracts issued by the Sponsor. The Variable Account is registered with the Securities and Exchange Commission under the Investment Company Act of 1940, as amended, as a unit investment trust existing in accordance with the regulations of the Delaware Insurance Department and is an investment company. Accordingly, the Variable Account follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 Financial Services – Investment Companies.

The assets of the Variable Account are divided into “Sub-Accounts”. Each Sub-Account is invested in shares of a specific mutual fund (collectively the “Funds”), or series thereof, registered under the Investment Company Act of 1940, as amended. The contract owners of the Variable Account direct the deposits into the Sub-Accounts of the Variable Account.

Under applicable insurance law, the assets and liabilities of the Variable Account are clearly identified and distinguished from the Sponsor’s other assets and liabilities. Assets applicable to the Variable Account are not chargeable with liabilities arising out of any other business the Sponsor may conduct.

A summary of the name changes related to Sub-Accounts held by the contract owners of the Variable Account during the current year, is as follows:

 

Sub-Account

  

Previous Name

 

Effective Date

H24    Huntington VA Dividend Capture Fund   February 12, 2016
H32    Huntington VA Situs Fund   February 12, 2016
MD8    MFS VIT II Money Market Portfolio Initial Class   April 29, 2016
MD9    MFS VIT II Money Market Portfolio Service Class   April 29, 2016
PH2    PIMCO Global Dividend Portfolio, Advisor Class   June 17, 2016

The following Sub-Account was liquidated and merged with an existing Sub-Accounts during the current year:

 

Closed Sub-Account

  

New Sub-Account

  

Effective Date

C63    C89    April 29, 2016
C61    C59    April 29, 2016
C62    C60    April 29, 2016
C65    C58    April 29, 2016
C64    C90    April 29, 2016
W46    MD9    April 29, 2016

Columbia Variable Portfolio—Loomis Sayles Growth Fund II Class 1 Sub-Account (C63) has a zero balance at December 31, 2016 and therefore does not appear on the statements of assets and liabilities.

 

- 117 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

1. BUSINESS AND ORGANIZATION (CONTINUED)

 

The commencement date related to Sub-Accounts held by the contract owners of the Variable Account (if commenced within the past five years) is as follows:

 

Sub-Account

  

Effective Date

C59, C60, C58, C89, C90    April 29, 2016
M44, M40, M05, M44    August 11, 2014
M07, M35    August 16, 2013
M82, M83, M08, M42    December 10, 2012
M31, M80, MF1, M41    August, 20, 2012

A summary of Sub-Accounts held by the contract owners of the Variable Account, with commencement dates earlier than the past five years, but for which the first activity occurred within the last five years, is as follows:

 

Sub-Account

  

Year of First Activity

FFS    2014

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires the Sponsor’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from these estimates.

Investment Valuation and Transactions

Investments made in mutual funds are carried at fair value and are valued at their closing net asset value as determined by the respective mutual fund, which in turn value their investments at fair value, as of December 31, 2016. Transactions are recorded on a trade date basis. Realized gains and losses on sales of investments are determined on the first in, first out basis. Dividend income and realized gain distributions are reinvested in additional fund shares and recognized on the ex-dividend date.

Units

The number of units credited is determined by dividing the dollar amount allocated to a Sub-Account by the unit value for that Sub-Account for the period during which the purchase payment was received. The unit value for each Sub-Account is established at $10.00 for the first period of that Sub-Account and is subsequently measured based on the performance of the investments and the contract charges selected by the contract holder, as discussed in Note 5.

Purchase Payments

Upon issuance of new Contracts, the initial purchase payment is credited to the contract in the form of units. All subsequent purchase payments are applied using the unit values for the period during which the purchase payment is received.

 

- 118 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Transfers

Transfers between Sub-Accounts requested by contract owners are recorded in the new Sub-Account upon receipt of the redemption proceeds at the net asset value at the time of receipt. In addition, transfers can be made between the Sub-Accounts and the “Fixed Account”. The Fixed Account is part of the general account of the Sponsor in which purchase payments or contract values may be allocated or transferred.

Withdrawals

At any time during the accumulation phase (the period before the first annuity payment), the contract owner may elect to receive a cash withdrawal payment under the contract. If the contract owner requests a full withdrawal, the contract owner will receive the value of their account at the end of period, less the contract maintenance charge for the current contract year and any applicable withdrawal charge.

If the contract owner requests a partial withdrawal, the contract owner will receive the amount requested less any applicable withdrawal charge and the account value will be reduced by the amount requested. Any requests for partial withdrawals that would result in the value of the contract owner’s account being reduced to an amount less than the contract maintenance charge for the current contract year is treated as a request for a full withdrawal.

Annuitization

On the annuity commencement date, the contract’s accumulation account is canceled and its adjusted value is applied to provide an annuity. The adjusted value will be equal to the value of the accumulation account for the period that ends immediately before the annuity commencement date, reduced by any applicable premium taxes or similar taxes and a proportionate amount of the contract maintenance charge.

Annuity Payments

The amount of the first variable annuity payment is determined in accordance with the annuity payment rates found in the contract. The number of units to be credited in respect of a particular Sub-Account is determined by dividing that portion of the first variable annuity payment attributable to that Sub-Account by the annuity unit value of that Sub-Account for the period that ends immediately before the annuity commencement date. The number of units of each Sub-Account credited to the contract then remains fixed, unless an exchange of units is made. The dollar amount of each variable annuity payment after the first may increase, decrease or remain constant, depending on the investment performance of the Sub-Accounts.

Federal Income Taxes

The operations of the Variable Account are part of the operations of the Sponsor and are not taxed separately. The Sponsor qualifies for the federal income tax treatment granted to life insurance companies under Subchapter L of the Internal Revenue Code (the “Code”). Under existing federal income tax law, investment income and realized gain distributions earned by the Variable Account on contract owner reserves are not taxable, and therefore, no provision has been made for federal income taxes. In the event of a change in applicable tax law, the Sponsor will review this policy and if necessary a provision may be made in future years.

Accounting for Uncertain Tax Provisions

The 2003 through 2016 tax years generally remain subject to examination by U.S. federal and most state tax authorities. Although the Sponsor remains jointly and severally liable for consolidated tax liabilities, the Sponsor will be held harmless by its former parent for any such liability. The Sponsor believes that the possibility of a tax liability for the tax years prior to August 1, 2013 is remote. Additionally, the Sponsor does not believe it has any uncertain tax provisions for its stand-alone federal and state income tax returns that would be material to its financial statements. Therefore, the Sponsor did not record a liability for uncertain tax provisions at December 31, 2016.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the period. The most significant estimates are fair value measurements of investments and the calculation of the reserve for variable annuities. Actual results could vary from the amounts derived from management’s estimates.

 

- 119 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Subsequent events

Management has evaluated events subsequent to December 31, 2016 noting there are no subsequent events requiring accounting adjustments or disclosure.

3. FAIR VALUE MEASUREMENTS

The Sub-Accounts’ investments are carried at fair value. Fair value is an exit price, representing the amount that would be received from a sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, Topic 820 establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value (i.e., Level 1, 2 and 3). Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Variable Account has the ability to access at the measurement date. Level 2 inputs are observable inputs, other than quoted prices included in Level 1, for the asset or liability or prices for similar assets and liabilities. Level 3 inputs are unobservable inputs reflecting the reporting entity’s estimates of the assumptions that market participants would use in pricing the asset or liability. Topic 820 requires that a fair value measurement technique include an adjustment for risks inherent in a particular valuation technique (such as a pricing model) and/or the risks inherent in the inputs to the model, if market participants would also include such an adjustment.

The Variable Account has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into the three level hierarchy described above. If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

The Variable Account uses the Funds’ closing net asset value to determine the fair value of its Sub-Accounts. As of December 31, 2016, the net assets held in the Variable Account was categorized as Level 1 assets under the Topic 820 hierarchy levels. There were no Level 2 or 3 investments in the Variable Account during the year ended December 31, 2016. There were no transfers between levels during the year ended December 31, 2016.

4. RELATED PARTY TRANSACTIONS

The Sponsor provides administrative services necessary for the operation of the Variable Account. The Sponsor absorbs all organizational expenses including the fees of registering the Variable Account and its contracts for distribution under federal and state securities laws.

 

- 120 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES

 

Mortality and expense risk charges

Charges for mortality and expense risks, the optional death benefit riders and optional living benefit riders are based on the average daily Variable Account assets and are deducted from the Variable Account at the end of each valuation period to cover the risks assumed by the Sponsor. These charges are reflected in the Statement of Operations.

The deductions are calculated at different levels based upon the elections made by the contract holder and are transferred periodically to the Sponsor. At December 31, 2016, the deduction is at an effective annual rate as follows:

 

     Level 1     Level 2     Level 3     Level 4     Level 5     Level 6     Level 7     Level 8     Level 9  

Regatta

     1.40     —         —         —         —         —         —         —         —    

Regatta Gold

     1.25     —         —         —         —         —         —         —         —    

Regatta Classic

     1.00     —         —         —         —         —         —         —         —    

Regatta Platinum

     1.25     —         —         —         —         —         —         —         —    

Regatta Extra

     1.30     1.45     1.55     1.70     —         —         —         —         —    

Regatta Choice

     0.85     1.00     1.10     1.15     1.25     1.40     —         —         —    

Regatta Access

     1.00     1.15     1.25     1.40     1.50     1.65     —         —         —    

Regatta Flex 4

     0.95     1.10     1.20     1.35     1.45     1.60     —         —         —    

Regatta Flex II

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15     —    

Regatta Choice II

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     —         —    

Masters Extra

     1.40     1.60     1.65     1.80     1.85     2.00     2.05     2.25     —    

Masters Choice

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     1.90     —    

Masters Access

     1.35     1.55     1.60     1.75     1.80     1.95     —         —         —    

Masters Flex

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15     —    

Masters IV

     1.25     1.30     1.35     1.45     1.50     1.55     1.60     1.65     1.75

Masters VII

     1.00     1.05     1.20     1.25     1.30     1.35     1.40     1.50     —    

Masters Extra II

     1.40     1.80     —         —         —         —         —         —         —    

Masters Choice II

     1.05     1.30     1.45     —         —         —         —         —         —    

Masters Flex II

     1.30     1.70     —         —         —         —         —         —         —    

Masters I Share

     0.50     —         —         —         —         —         —         —         —    

Distribution and administrative expense charges

For assuming the risk that surrender charges may be insufficient to compensate the Sponsor for the costs of distributing the Contracts, the Sponsor makes a deduction from the Sub-Account at the end of each valuation period for the first seven account years at an effective annual rate of 0.15% of the average daily value of the contract invested in the Sub-Account attributable to Regatta, Masters VII, Masters Extra, Masters Extra II, Masters Choice and Masters Choice II, and at an effective annual rate of 0.20% of the average daily value of the contract invested in the Sub-Account attributable to Masters IV, Masters Access, Masters Flex and Masters Flex II. There are no distribution charges associated with the other contracts listed in Note 1.

 

- 121 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

 

Distribution and administrative expense charges (Continued)

 

Additionally, for Regatta, Regatta Gold, Regatta Classic, Regatta Platinum, Regatta Extra, Regatta Access, Regatta Choice, Regatta Flex 4, Regatta Flex II, Regatta Choice II, Masters Extra, Masters Choice, Masters Access, Masters Flex, Masters IV, Masters VII, Masters Extra II, Masters Flex II, Masters I Share, and Masters Choice II contracts, an administrative expense charge is deducted from the assets of the Variable Account at an annual effective rate equal to 0.15% of the average daily Variable Account value. This charge is designed to reimburse the Sponsor for expenses incurred in administering the Contracts, the accounts and the Variable Account that are not covered by the annual account administration fee (“Account Fee”). Distribution and administrative expense charges are reflected in the Statement of Operations.

Administration charges (“Account Fee”)

Each year on the account anniversary date, an Account Fee equal to the lesser of $30 or 2% of the participant’s account value in the case of Regatta Gold, $35 in the case of Regatta Extra and Regatta Platinum contracts, and $50 in the case of Regatta Choice, Regatta Classic, Regatta Access, Regatta Flex 4, Regatta Flex II, Regatta Choice II, Masters Extra, Masters Choice, Masters Access, Masters Flex, Masters IV, Masters VII, Masters Extra II, Masters Flex II, Masters I Share, and Masters Choice II contracts (after account year 5, the Account Fee for Regatta Gold, Regatta Platinum, Regatta Extra, and Regatta Choice contracts, may be changed annually, but it may not exceed the lesser of $50 or 2% of the participant’s account value) is deducted from the participant’s account to reimburse the Sponsor for certain administrative expenses. The Account Fee related to contracts in the accumulation phase is reflected in the Statement of Changes in Net Assets as part of “Withdrawals, surrenders, annuitizations, and contract charges” line item. After the annuity commencement date, the Account Fee will be deducted pro rata from each variable annuity payment made during the year and reflected under the line item “annuity payments and contract charges” in the Statement of Changes in Net Assets.

Surrender charges

The Sponsor does not deduct a sales charge from the purchase payments. However, a surrender charge (contingent deferred sales charge) of up to 6% of certain amounts withdrawn will be deducted to cover certain expenses relating to the sale of Regatta, Regatta Gold, Regatta Flex 4, and Regatta Platinum contracts; 8% for Regatta Extra, Regatta Choice II, Regatta Flex II, Masters Choice, Masters Choice II, Masters Flex, Masters Flex II, Masters Extra, Masters Extra II, Masters IV, and Masters VII; and for 7% for Regatta Choice if the contract holder requests a full withdrawal prior to reaching the pay-out phase. These charges are reflected in the “Withdrawals, surrenders, annuitizations and contract charges” line on the Statement of Changes in Net Assets.

Optional living benefit rider charges (“Benefit Fee”)

Benefit Fee is charged for optional living benefit riders elected by the contract holder. The benefit fee is deducted from the related account value as highlighted in the following table.

 

     Single Life Quarterly
Charge
    Joint Life Quarterly
Charge
    Single Life Annual
Charge
    Joint Life Annual
Charge
 

Secured Returns

     0.1000     N/A       0.40     N/A  

Secured Returns 2

     0.1250     N/A       0.50     N/A  

Secured Returns for Life

     0.1250     N/A       0.50     N/A  

Secured Returns for Life Plus

     0.1250     N/A       0.50     N/A  

Income on Demand

     0.1625     0.2125     0.65     0.85

Income on Demand II

     0.1625     0.2125     0.65     0.85

Retirement Asset Protector

     0.1875     N/A       0.75     N/A  

Retirement Income Escalator

     0.1875     0.2375     0.75     0.95

Income Advisor

     0.2250     0.2750     0.90     1.10

Income on Demand II Plus

     0.2375     0.2875     0.95     1.15

Income on Demand II Escalator

     0.2375     0.2875     0.95     1.15

Retirement Income Escalator II

     0.2375     0.2875     0.95     1.15

Income Riser

     0.2750     0.3250     1.10     1.30

Income on Demand III Escalator

     0.2750     0.3250     1.10     1.30

Income Riser III

     0.2750     0.3000     1.10     1.20

Income Maximizer

     0.2750     0.3000     1.10     1.20

Income Maximizer Plus

     0.3125     0.3625     1.25     1.45

 

- 122 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

 

Optional living benefit rider charges (“Benefit Fee”) (Continued)

 

Income Advisor was only available on Masters I Share contracts. Income Maximizer, Income Maximizer Plus, and Income Riser III were available on Masters Choice II contracts, Masters Extra II contracts, and Masters Flex II contracts. The remaining optional living benefits above were available on Masters Extra, Masters Choice, Masters Flex, and Masters Access contracts.

Secured Returns for Life and Secured Returns for Life Plus were the only optional living benefits available on Masters IV and Masters VII contracts.

Secured Returns, Secured Returns 2, Secured Returns for Life, Secured Returns for Life Plus, Income on Demand, and Retirement Asset Protector were the only optional living benefits available on Regatta Flex II and Regatta Choice II contracts.

Benefit Fee is reflected in the “Withdrawals, surrenders, annuitizations and contract charges” line on the Statement of Changes in Net Assets

Premium Taxes

A deduction, when applicable, is made for premium taxes or similar state or local taxes. It is currently the policy of the Sponsor to deduct the taxes at the annuity commencement date. However, the Sponsor reserves the right to deduct such taxes when incurred.

6. RESERVE FOR VARIABLE ANNUITIES

Reserve for variable annuities represents the actuarial present value of future contract benefits for those contract holders who are in the payout phase of their contract and who chose the variable payout option. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1987 and December 31, 1998 are calculated using the 1983 Individual Annuitant Mortality Table. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1999 and December 31, 2014 are calculated using the Annuity 2000 Table. Annuity reserves for contracts with annuity commencement dates on or after January 1, 2015 are calculated using the 2012 Individual Annuitant Mortality Table. All annuity reserves are calculated using an assumed interest rate of at least 3% or 4% per year. The Individual Annuitant Mortality Tables utilized are subject to change in conjunction with changes in the tables currently adopted by the National Association of Insurance Commissioners. The mortality risk is fully borne by the Sponsor and may result in additional amounts being transferred into the variable annuity account by the Sponsor to cover greater longevity of annuities than expected. Required adjustments to the reserves are accomplished by transfers to or from the Sponsor.

 

- 123 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

7. INVESTMENT PURCHASES AND SALES

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2016 were as follows:

 

     Purchases      Sales  

AL1

   $ 10,159,666      $ 14,997,810  

AO5

     5,779,167        17,927,591  

AM2

     862,385        1,501,904  

A98

     3,725,958        8,417,447  

A74

     7,412,383        4,992,299  

B18

     22,903,728        98,673,840  

C65

     448,480        6,895,502  

C61

     455,400        437,947  

C62

     21,950,801        76,622,228  

C64

     10,093,154        25,120,867  

C71

     15,124        8,714  

C59

     664,310        190,549  

C60

     74,609,347        10,450,153  

C89

     98,954        26,438  

C90

     24,483,531        4,685,094  

C58

     7,106,936        941,356  

FD7

     13,449,385        24,943,401  

F24

     25,944,986        40,466,455  

F88

     675,247        731,234  

FB9

     1,042,934        4,292,838  

F15

     2,448,537        6,536,322  

F41

     11,796,720        27,943,263  

FE3

     21,761,781        58,925,601  

T21

     1,683,757        8,498,349  

T20

     8,912,957        27,682,427  

FE6

     3,117,155        8,916,723  

T59

     1,073,249        2,057,846  

F56

     2,429,500        5,264,182  

F59

     10,497,569        21,010,332  

FF0

     122,713        628,212  

F54

     19,872,603        42,904,817  

FG8

     58,088        67,549  

F53

     8,302,271        11,881,089  

FJ9

     237,695        263,466  

T28

     1,663,425        4,714,740  

FJ0

     35,909        83,756  

H24

     300,938        718,799  

H32

     646,332        593,586  

V35

     1,554,870        3,360,413  

 

- 124 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

V13

   $ 6,921,188      $ 10,361,641  

V11

     14,097,146        27,532,245  

AC1

     611,341        1,038,118  

J88

     19,524,252        9,729,650  

J94

     5,934,660        5,693,133  

L11

     3,653,735        12,673,786  

L18

     1,800,498        6,986,717  

L17

     3,418,519        9,796,409  

M07

     31,553,392        56,478,290  

M35

     39,511,595        86,548,879  

M31

     10,452,450        18,580,940  

M80

     6,635,180        4,993,191  

MF1

     2,542,277        3,997,042  

M41

     4,510,143        7,752,253  

M05

     3,696,100        9,392,704  

M42

     7,496,534        15,779,615  

M89

     60,810,126        97,438,793  

M82

     19,609,640        30,775,424  

M44

     9,406,228        19,583,731  

M40

     11,725,821        21,933,894  

M83

     33,810,707        61,582,683  

M08

     21,340,364        34,194,635  

MB6

     36,594,823        42,706,466  

MB7

     11,961,104        19,118,958  

MC0

     6,697,956        12,852,230  

MA0

     23,742,370        32,616,983  

MC2

     10,879,201        14,721,512  

MC1

     7,008,692        11,336,388  

MC3

     543,905        2,867,563  

MA1

     1,406,749        4,532,312  

MC4

     1,087,468        2,321,606  

MC5

     186,574        207,968  

MC6

     3,453,241        6,676,908  

MC7

     760,672        427,238  

MC8

     2,040,134        12,509,141  

MC9

     250,185        1,269,483  

MD0

     4,673,198        8,749,743  

M92

     58,009,541        100,615,030  

M96

     8,921,870        16,937,615  

MD2

     30,309,277        46,351,007  

MA6

     8,267,178        14,555,568  

MA3

     8,907,413        17,220,883  

M97

     4,136,493        6,427,757  

MD5

     3,217,763        3,734,559  

M98

     3,061,000        6,884,627  

M93

     14,157,498        25,692,836  

MD6

     39,993,945        46,197,859  

MB3

     6,341,957        6,989,612  

MD8

     20,868,566        30,087,365  

 

- 125 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

MD9

   $ 139,597,250      $ 137,707,447  

ME2

     1,051,392        3,841,161  

ME3

     5,578,630        11,716,384  

MA5

     2,606,135        6,863,249  

MA7

     881,335        1,006,691  

ME4

     1,185,468        2,431,350  

MA2

     233,936        317,620  

MF3

     9,844,479        23,068,530  

MF5

     54,162,562        123,203,432  

MF6

     445,084        916,058  

MF7

     8,058,710        18,545,000  

MF9

     50,875,222        84,467,404  

MG1

     17,024,973        28,765,286  

MF2

     25,054,557        55,329,209  

MG2

     15,560,709        33,204,019  

MG3

     3,962,156        8,855,801  

MG4

     5,861,011        10,505,157  

MG6

     145,040,406        227,792,563  

MG7

     1,820,359        2,870,600  

V44

     4,408,405        1,504,040  

V43

     1,597,492        1,600,902  

O19

     3,984,423        5,162,057  

O23

     4,257,196        3,748,856  

O20

     3,614,679        7,519,008  

O21

     32,126,538        51,949,472  

O04

     1,257,259        1,191,968  

PH2

     249,140        86,136  

P08

     1,886,821        4,168,772  

PC0

     1,575,936        4,882,614  

P70

     34,496        164,020  

P10

     3,163,683        11,779,238  

PK8

     1,246,137        3,301,419  

P20

     67,807        84,288  

PD6

     27,191,608        85,304,844  

P06

     3,445,751        10,271,230  

P07

     19,523,456        36,242,425  

PI3

     4,371,410        5,359,102  

P72

     2,691,227        5,656,939  

W41

     145,642        92,971  

W42

     12,179        32,144  

W46

     1,527,995        43,969,080  

 

- 126 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

8. CHANGES IN UNITS OUTSTANDING

The changes in units outstanding for the year ended December 31, 2016 were as follows:

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

AL1

     582,846        1,230,067        (647,221

AO5

     710,557        1,717,646        (1,007,089

AM2

     133,001        194,475        (61,474

A98

     675,879        1,320,511        (644,632

A74

     424,398        338,604        85,794  

B18

     2,294,363        7,242,421        (4,948,058

C65

     35,451        549,257        (513,806

C61

     49,862        52,880        (3,018

C62

     511,848        6,147,475        (5,635,627

C64

     61,082        1,633,797        (1,572,715

C71

     704        465        239  

C59

     64,984        17,759        47,225  

C60

     7,564,709        1,040,462        6,524,247  

C89

     9,523        2,366        7,157  

C90

     2,478,535        458,208        2,020,327  

C58

     691,204        75,267        615,937  

FD7

     934,013        1,850,034        (916,021

F24

     1,143,669        2,845,221        (1,701,552

F88

     40,929        48,694        (7,765

FB9

     61,637        308,169        (246,532

F15

     133,887        469,437        (335,550

F41

     485,830        1,779,719        (1,293,889

FE3

     1,772,634        4,633,124        (2,860,490

T21

     218,003        795,826        (577,823

T20

     558,298        1,740,309        (1,182,011

FE6

     104,609        717,237        (612,628

T59

     138,671        226,824        (88,153

F56

     85,850        269,618        (183,768

F59

     771,821        1,792,904        (1,021,083

FF0

     1,266        47,937        (46,671

F54

     386,218        2,135,853        (1,749,635

FG8

     1,918        3,920        (2,002

F53

     177,974        443,800        (265,826

FJ9

     7,897        16,267        (8,370

T28

     142,871        389,754        (246,883

FJ0

     2,878        8,003        (5,125

H24

     25,016        56,813        (31,797

 

- 127 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

H32

     8,276        43,379        (35,103

V35

     85,765        220,713        (134,948

V13

     412,609        837,160        (424,551

V11

     960,611        2,034,557        (1,073,946

AC1

     51,857        85,020        (33,163

J88

     2,132,425        1,248,686        883,739  

J94

     432,996        436,270        (3,274

L11

     622,383        1,644,144        (1,021,761

L18

     143,476        372,810        (229,334

L17

     164,932        482,004        (317,072

M07

     1,463,738        5,056,817        (3,593,079

M35

     3,007,653        8,546,680        (5,539,027

M31

     228,319        826,485        (598,166

M80

     255,557        243,214        12,343  

MF1

     135,733        467,266        (331,533

M41

     159,261        422,593        (263,332

M05

     267,877        991,829        (723,952

M42

     683,854        1,445,989        (762,135

M89

     6,920,932        11,152,470        (4,231,538

M82

     488,089        2,193,184        (1,705,095

M44

     484,638        2,182,671        (1,698,033

M40

     1,597,886        3,033,682        (1,435,796

M83

     1,070,877        4,724,898        (3,654,021

M08

     1,019,074        2,721,241        (1,702,167

MB6

     443,109        1,704,977        (1,261,868

MB7

     307,464        953,030        (645,566

MC0

     255,718        604,977        (349,259

MA0

     1,434,400        2,126,484        (692,084

MC2

     182,620        700,789        (518,169

MC1

     340,968        774,311        (433,343

MC3

     24,702        121,888        (97,186

MA1

     189,231        422,556        (233,325

MC4

     68,126        117,597        (49,471

MC5

     20,323        19,367        956  

MC6

     66,639        241,176        (174,537

MC7

     27,496        19,700        7,796  

MC8

     107,234        596,208        (488,974

MC9

     16,729        70,010        (53,281

MD0

     108,345        327,084        (218,739

M92

     2,662,698        8,316,409        (5,653,711

M96

     470,575        927,786        (457,211

MD2

     2,691,627        4,011,553        (1,319,926

MA6

     234,222        617,706        (383,484

MA3

     443,971        1,018,865        (574,894

 

- 128 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

M97

     116,973        331,748        (214,775

MD5

     286,779        373,914        (87,135

M98

     64,400        214,486        (150,086

M93

     1,066,568        1,981,986        (915,418

MD6

     666,285        2,942,549        (2,276,264

MB3

     146,210        380,135        (233,925

MD8

     2,143,853        2,885,548        (741,695

MD9

     21,835,377        21,257,812        577,565  

ME2

     57,944        237,902        (179,958

ME3

     435,087        748,405        (313,318

MA5

     134,556        373,594        (239,038

MA7

     45,060        54,129        (9,069

ME4

     93,452        250,132        (156,680

MA2

     10,367        16,291        (5,924

MF3

     313,061        1,600,763        (1,287,702

MF5

     3,152,082        9,548,425        (6,396,343

MF6

     36,804        59,170        (22,366

MF7

     519,623        1,212,703        (693,080

MF9

     1,291,939        4,743,803        (3,451,864

MG1

     1,948,633        2,665,043        (716,410

MF2

     3,377,566        6,269,368        (2,891,802

MG2

     2,219,830        3,902,383        (1,682,553

MG3

     133,937        546,837        (412,900

MG4

     321,097        680,356        (359,259

MG6

     4,101,925        14,642,716        (10,540,791

MG7

     76,362        157,627        (81,265

V44

     236,931        106,734        130,197  

V43

     118,872        130,700        (11,828

O19

     172,700        306,475        (133,775

O23

     977,349        915,384        61,965  

O20

     192,340        437,744        (245,404

O21

     552,024        2,471,760        (1,919,736

O04

     40,458        44,004        (3,546

PH2

     15,472        7,189        8,283  

P08

     176,035        368,553        (192,518

PC0

     168,134        504,115        (335,981

P70

     9,261        34,162        (24,901

P10

     813,319        2,293,862        (1,480,543

PK8

     64,134        159,080        (94,946

P20

     5,888        8,724        (2,836

PD6

     2,153,725        7,752,149        (5,598,424

P06

     298,221        753,808        (455,587

P07

     1,564,536        2,614,606        (1,050,070

PI3

     409,620        552,577        (142,957

P72

     240,242        421,255        (181,013

W41

     2,454        4,644        (2,190

W42

     24        1,961        (1,937

W46

     185,904        4,037,527        (3,851,623

 

- 129 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

The changes in units outstanding for the year ended December 31, 2015 were as follows:

 

     10/1/2015
Annuity Units
     Units Issued      Units
Redeemed
     Net Increase
(Decrease)
 

AL1

     —          10,709,461        11,161,271        (451,810

AO5

     —          25,801,553        26,560,449        (758,896

AM2

     —          2,126,569        2,255,916        (129,347

A98

     —          19,712,589        21,349,409        (1,636,820

A74

     1,888        1,207,219        1,288,245        (79,138

B18

     7,896        90,028,161        95,634,147        (5,598,090

C61

     —          5,247        4,851        396  

C62

     75        18,121,208        19,525,918        (1,404,635

C64

     4,042        4,605,538        5,090,575        (480,995

C65

     —          1,314,328        1,401,989        (87,661

C71

     —          5,182        5,143        39  

FD7

     —          17,793,644        18,041,469        (247,825

F24

     8,822        37,120,940        38,922,675        (1,792,913

F88

     —          303,221        354,686        (51,465

FB9

     —          1,800,564        2,009,450        (208,886

F15

     —          1,991,375        2,212,440        (221,065

F41

     122        20,886,117        22,160,100        (1,273,861

FE3

     3,248        72,886,832        77,366,252        (4,476,172

T21

     39        7,858,801        7,797,763        61,077  

T20

     4,502        21,045,148        21,942,298        (892,648

FE6

     —          2,995,066        3,378,073        (383,007

T59

     —          1,394,506        1,526,317        (131,811

F56

     1,056        2,959,661        3,176,161        (215,444

F59

     3,225        18,833,753        20,082,729        (1,245,751

FF0

     —          467,805        480,949        (13,144

F54

     1,737        25,967,548        26,980,644        (1,011,359

FG8

     —          45,593        45,221        372  

F53

     —          3,074,411        3,208,486        (134,075

FJ9

     —          115,285        119,048        (3,763

T28

     —          3,588,196        4,061,166        (472,970

FJ0

     —          58,896        66,968        (8,072

H24

     —          461,494        546,387        (84,893

H27

     —          —          230,193        (230,193

H32

     —          491,812        586,438        (94,626

V35

     —          1,598,772        1,620,431        (21,659

V13

     —          7,393,243        7,709,167        (315,924

V11

     —          21,050,843        21,522,781        (471,938

AC1

     —          800,980        705,342        95,638  

 

- 130 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     10/1/2015
Annuity Units
     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

J88

     —          11,232,719        11,127,266        105,453  

J94

     —          2,006,215        2,147,385        (141,170

L11

     278        14,647,400        14,630,185        17,493  

L18

     791        3,951,484        4,138,930        (186,655

L17

     297        5,334,167        5,646,460        (311,996

M07

     253,564        3,462,686        7,259,089        (3,542,839

M35

     40,885        35,000,857        42,078,444        (7,036,702

M31

     19,699        2,596,425        3,180,460        (564,336

M80

     340        1,663,275        1,759,386        (95,771

MF1

     7,558        774,550        1,014,822        (232,714

M41

     499        4,297,863        4,666,225        (367,863

M05

     9,558        3,635,682        4,209,759        (564,519

M42

     3,292        11,013,392        11,714,634        (697,950

M89

     10,111        185,272,971        194,444,965        (9,161,883

M82

     340        36,406,822        38,300,272        (1,893,110

M44

     90,002        1,427,643        3,363,111        (1,845,466

M40

     —          19,511,464        20,390,180        (878,716

M83

     94,729        41,843,956        45,524,181        (3,585,496

M08

     7,940        27,228,101        29,471,059        (2,235,018

MB6

     50,232        4,130,116        5,466,596        (1,286,248

MB7

     8,002        10,125,284        10,904,586        (771,300

MC0

     19,797        700,060        1,022,267        (302,410

MA0

     885        27,100,285        28,182,208        (1,081,038

MC2

     26,972        617,830        1,214,307        (569,505

MC1

     4,999        6,054,264        6,296,875        (237,612

MC3

     8,369        346,871        476,837        (121,597

MA1

     52        4,138,589        4,279,838        (141,197

MC4

     2,197        457,748        547,901        (87,956

MC5

     98        158,337        166,750        (8,315

MC6

     6,005        200,221        342,935        (136,709

MC7

     —          41,264        52,828        (11,564

MC8

     29,678        436,497        971,862        (505,687

MC9

     —          867,257        931,755        (64,498

MD0

     11,663        312,654        563,990        (239,673

M92

     4,179        126,316,515        134,643,607        (8,322,913

M96

     22,300        6,178,584        6,837,069        (636,185

MD2

     22,916        55,702,797        58,290,292        (2,564,579

MA6

     14,409        2,168,933        2,580,825        (397,483

MA3

     3,320        7,640,103        8,138,451        (495,028

M97

     8,198        2,107,651        2,338,302        (222,453

MD5

     144        3,544,233        3,748,186        (203,809

M98

     12,107        263,207        367,847        (92,533

M93

     160        26,237,901        27,823,441        (1,585,380

MD6

     123,044        7,685,132        10,012,727        (2,204,551

MB3

     5,101        2,890,914        3,204,067        (308,052

MD8

     85,846        2,563,421        2,845,547        (196,280

MD9

     29,688        58,433,883        60,673,908        (2,210,337

 

- 131 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     10/1/2015
Annuity Units
     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

ME2

     3,428        368,002        578,806        (207,376

ME3

     1,109        8,294,984        8,754,013        (457,920

MA5

     12,010        420,773        684,462        (251,679

MA7

     272        180,979        216,335        (35,084

ME4

     12,117        364,728        575,766        (198,921

MA2

     —          55,821        59,999        (4,178

MF3

     667        16,378,065        17,370,222        (991,490

MF5

     1,972        56,228,448        62,209,070        (5,978,650

MF6

     277        201,912        215,608        (13,419

MF7

     1,192        15,229,169        16,099,089        (868,728

MF9

     —          20,511,160        23,711,495        (3,200,335

MG1

     1,566        44,579,454        46,644,551        (2,063,531

MF2

     9,574        100,742,381        107,105,975        (6,354,020

MG2

     1,875        52,758,453        56,244,560        (3,484,232

MG3

     789        5,345,686        5,726,559        (380,084

MG4

     —          5,686,540        5,859,626        (173,086

MG6

     53,695        110,153,500        124,809,855        (14,602,660

MG7

     —          1,063,117        1,121,699        (58,582

V44

     —          616,524        626,613        (10,089

V43

     —          1,165,223        1,296,708        (131,485

O19

     396        2,092,973        2,299,630        (206,261

O23

     —          2,264,551        2,491,982        (227,431

O20

     —          2,615,185        2,834,043        (218,858

O21

     6,253        34,815,994        37,426,824        (2,604,577

O04

     —          284,135        316,014        (31,879

PH2

     —          21,479        19,706        1,773  

P08

     —          4,439,289        4,913,371        (474,082

PC0

     —          5,368,508        5,615,854        (247,346

P70

     —          208,718        190,119        18,599  

P10

     491        19,143,305        18,511,785        632,011  

PK8

     1,002        1,198,938        1,349,136        (149,196

P20

     —          82,323        86,689        (4,366

PD6

     5,450        126,234,817        133,151,666        (6,911,399

P06

     3,533        10,480,393        11,297,483        (813,557

P07

     9,629        40,223,043        43,256,478        (3,023,806

PI3

     —          6,163,451        6,057,172        106,279  

P72

     —          2,568,814        2,530,505        38,309  

W41

     —          58,427        64,892        (6,465

W42

     —          6,638        6,756        (118

W46

     —          12,510,562        12,495,455        15,107  

 

- 132 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

9. TAX DIVERSIFICATION REQUIREMENTS

Under the provisions of Section 817(h) of the Code, a variable annuity contract, other than a pension plan contract, is not treated as an annuity contract for federal tax purposes for any period in which the investments of the segregated asset account on which the contract is based are not adequately diversified. The Code provides that the “adequately diversified” requirement may be met if the underlying investments satisfy either a statutory safe harbor test or diversification requirements set forth in regulations issued by the Secretary of Treasury. The Sponsor believes that the Variable Account satisfies the current requirements of the regulations, and it intends that the Variable Account will continue to meet such requirements.

 

- 133 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS

 

The summary of units outstanding, unit value (some of which may be rounded), net assets, investment income ratios, expense ratios (excluding expenses of the underlying funds) and the total return, for each of the five years in the period ended December 31, is as follows:

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value
lowest to highest4
     Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

AL1

                               

2016

     3,865,256      $ 14.3855        to      $ 12.5630      $ 51,387,951        1.79     0.65     to        2.25     3.76     to        2.09

2015

     4,512,477        13.8637        to        12.3054        58,432,090        1.78       0.65       to        2.25       0.64       to        (0.99

2014

     4,964,287        13.7762        to        12.4279        64,503,559        2.37       0.65       to        2.25       6.41       to        4.70  

2013

     5,318,723        11.8701        to        12.9459        65,572,601        2.26       0.65       to        2.25       13.66       to        15.52  

2012

     5,475,295        10.5211        to        11.2069        59,011,011        1.91       0.65       to        2.10       10.98       to        12.63  

AO5

                               

2016

     8,585,060        11.7699        to        10.5496        95,788,842        0.56       0.65       to        2.55       2.69       to        0.73  

2015

     9,592,149        11.4611        to        10.4731        105,174,303        0.59       0.65       to        2.55       (1.94     to        (3.82

2014

     10,351,045        11.6881        to        10.8888        116,820,056        0.38       0.65       to        2.55       3.53       to        1.55  

2013

     9,712,844        10.7227        to        11.2896        106,896,574        0.29       0.65       to        2.55       9.08       to        11.21  

2012

     5,428,829        9.9060        to        10.1521        54,255,262        0.13       0.65       to        2.10       5.73       to        7.30  

AM2

                               

2016

     713,443        7.8616        to        7.3171        5,466,235        —         1.35       to        2.15       (8.32     to        (9.07

2015

     774,917        8.5754        to        8.0468        6,494,198        0.06       1.35       to        2.15       (3.50     to        (4.28

2014

     904,264        8.8860        to        8.4064        7,870,546        —         1.35       to        2.15       (2.75     to        (3.54

2013

     1,020,343        8.7145        to        9.1370        9,149,747        0.73       1.35       to        2.15       10.89       to        11.79  

2012

     1,093,270        7.8010        to        8.1732        8,792,098        1.46       1.35       to        2.30       12.57       to        13.67  

A98

                               

2016

     5,133,617        7.2932        to        6.6668        36,247,936        1.05       1.30       to        2.30       (2.09     to        (3.08

2015

     5,778,249        7.4488        to        6.8786        41,831,964        2.01       1.30       to        2.30       1.07       to        0.05  

2014

     7,415,069        7.3699        to        6.8755        53,322,213        3.22       1.30       to        2.30       (7.68     to        (8.61

2013

     8,077,654        7.5012        to        7.9827        63,128,091        5.72       1.30       to        2.35       19.85       to        21.13  

2012

     9,822,886        6.2590        to        6.5900        63,597,746        1.34       1.30       to        2.35       11.50       to        12.70  

A74

                               

2016

     523,358        21.2769        to        19.4750        10,562,629        0.42       0.65       to        2.30       23.98       to        21.92  

2015

     437,564        17.1614        to        15.9732        7,178,377        0.50       0.65       to        2.30       (6.31     to        (7.86

2014

     516,702        18.3166        to        17.3365        9,178,175        0.47       0.65       to        2.30       8.24       to        6.44  

2013

     553,196        16.2876        to        16.9226        9,166,477        0.51       0.65       to        2.30       34.47       to        36.74  

2012

     127,943        12.1521        to        12.2638        1,588,940        0.33       1.35       to        2.05       16.03       to        16.86  

B18

                               

2016

     35,145,601        12.6320        to        14.0152        523,480,827        1.15       0.65       to        2.35       3.13       to        1.37  

2015

     40,093,659        12.2486        to        13.8264        584,729,720        0.98       0.65       to        2.35       (1.64     to        (3.33

2014

     45,691,749        12.4534        to        14.3024        684,040,864        2.09       0.65       to        2.35       1.27       to        (0.46

2013

     52,777,976        12.2973        to        15.1505        787,728,876        1.01       0.65       to        2.35       11.73       to        13.67  

2012

     59,518,591        10.8182        to        13.4228        788,739,478        1.47       0.65       to        2.55       7.15       to        9.25  

C65

                               

2016

     —          9.8054        to        12.3340        —          0.80       1.30       to        2.10       (4.24     to        (4.49

2015

     513,806        10.2392        to        12.9140        6,857,974        0.28       1.30       to        2.10       (1.33     to        (2.13

2014

     601,467        10.3774        to        13.1953        8,180,085        0.03       1.30       to        2.10       (6.33     to        (7.09

2013

     667,648        10.6265        to        15.1870        9,749,224        0.41       1.30       to        2.10       17.87       to        18.83  

2012

     801,506        8.8906        to        12.7869        9,865,957        0.91       1.30       to        2.10       15.14       to        16.08  

C61

                               

2016

     —          17.1122        to        16.0816        —          —         1.35       to        1.90       (6.80     to        (6.97

2015

     3,018        17.9633        to        17.7677        53,720        —         1.55       to        1.65       (3.28     to        (13.42

2014

     2,622        17.7916              46,643        —         1.65            7.26       

2013

     2,841        16.5871              47,121        0.45       1.65            40.08       

2012

     3,484        11.8408              41,258        —         1.65            9.54       

C62

                               

2016

     —          15.5095        to        11.8811        —          —         0.65       to        2.30       (6.66     to        (7.17

2015

     5,635,627        16.6154        to        12.7981        76,304,541        —         0.65       to        2.30       0.60       to        (1.07

2014

     7,040,262        16.5163        to        12.9366        95,782,832        —         0.65       to        2.30       8.12       to        6.32  

2013

     8,725,729        12.1253        to        15.2766        110,940,837        0.24       0.65       to        2.35       38.66       to        41.08  

2012

     11,724,482        8.7443        to        10.8285        106,744,410        —         0.65       to        2.35       8.50       to        10.40  

 

- 134 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

C63

                               

2014

     —        $ —              $ 1        0.04     1.65     to        1.75     7.62     to        7.51

2013

     2,169        16.3665        to        16.5136        35,578        0.25       1.65       to        1.75       33.27       to        33.40  

2012

     2,170        12.2809        to        12.3786        26,696        0.74       1.65       to        1.75       10.26       to        10.38  

C64

                               

2016

     —          17.4651        to        14.6266        —          0.19       0.65       to        2.25       (0.66     to        (1.19

2015

     1,572,715        17.5816        to        14.7239        24,527,188        —         0.65       to        2.30       1.22       to        (0.54

2014

     2,053,710        17.3704        to        14.8046        32,044,120        0.06       0.65       to        2.30       8.46       to        6.66  

2013

     2,153,236        13.9292        to        16.0160        31,284,082        0.07       0.65       to        2.25       32.27       to        34.43  

2012

     2,686,650        10.4998        to        11.9139        29,316,702        0.48       0.65       to        2.30       9.33       to        11.18  

C71

                               

2016

     2,366        21.2353        to        20.4850        49,461        0.39       1.55       to        1.85       30.68       to        30.29  

2015

     2,127        16.2493        to        15.7231        34,255        0.56       1.55       to        1.85       (7.77     to        (8.05

2014

     2,088        17.6183        to        17.0999        36,485        0.48       1.55       to        1.85       1.45       to        1.14  

2013

     2,076        16.9066        to        17.3660        35,796        0.72       1.55       to        1.85       31.56       to        31.96  

2012

     1,184        12.8507        to        13.0562        15,387        0.29       1.65       to        1.85       9.19       to        9.41  

C59

                               

2016

     47,225        10.4695        to        10.5251        493,355        —         1.35       to        2.10       4.70       to        5.25  

C60

                               

2016

     6,524,247        10.5036        to        10.3862        68,050,656        —         0.65       to        2.30       5.04       to        3.86  

C89

                               

2016

     7,157        10.4571        to        10.4571        74,841        —         1.35       to        1.35       4.57       to        4.57  

C90

                               

2016

     2,020,327        10.4906        to        10.3770        21,055,048        —         0.65       to        2.25       4.91       to        3.77  

C58

                               

2016

     615,937        9.8447        to        9.6674        5,971,463        1.10       1.30       to        2.10       (1.55     to        (3.33

FD7

                               

2016

     6,637,474        16.1118        to        14.5197        102,788,152        1.13       0.65       to        2.25       6.28       to        4.57  

2015

     7,553,495        15.1593        to        14.3059        111,120,652        1.25       0.65       to        2.30       (0.29     to        1.48  

2014

     7,801,320        15.2037        to        14.0970        116,145,981        1.32       0.65       to        2.30       9.30       to        7.49  

2013

     7,562,294        13.1149        to        14.0597        103,919,564        1.36       1.30       to        2.30       16.54       to        17.73  

2012

     7,507,371        11.3885        to        11.9421        87,912,238        1.53       1.30       to        2.10       12.40       to        13.32  

F24

                               

2016

     11,005,874        18.8423        to        15.4835        181,782,257        0.58       0.65       to        2.35       7.03       to        5.20  

2015

     12,707,426        17.6047        to        14.7183        198,122,776        0.77       0.65       to        2.35       (0.24     to        (1.94

2014

     14,500,339        17.6466        to        15.0102        228,891,089        0.69       0.65       to        2.35       10.93       to        9.03  

2013

     16,883,265        13.7669        to        15.9081        242,518,324        0.80       0.65       to        2.35       27.88       to        30.10  

2012

     20,321,365        10.7657        to        12.2274        226,589,248        1.09       0.65       to        2.35       13.40       to        15.38  

F88

                               

2016

     207,643        15.1173        to        13.8816        3,001,549        1.27       1.35       to        2.10       3.81       to        3.02  

2015

     215,408        14.5625        to        13.4747        3,006,722        1.46       1.35       to        2.10       (1.87     to        (2.62

2014

     266,873        14.8405        to        13.8371        3,823,400        1.13       1.35       to        2.10       2.80       to        2.02  

2013

     366,195        13.5628        to        14.4357        5,112,070        1.35       1.35       to        2.10       10.82       to        11.67  

2012

     453,269        12.1048        to        12.9273        5,687,870        1.64       1.35       to        2.25       9.06       to        10.07  

FB9

                               

2016

     1,020,459        15.5472        to        13.9546        15,173,885        1.17       1.30       to        2.25       4.20       to        3.20  

2015

     1,266,991        14.9198        to        13.5217        18,207,001        1.50       1.30       to        2.25       (1.80     to        (2.75

2014

     1,475,877        15.1933        to        13.9034        21,668,717        1.29       1.30       to        2.25       3.10       to        2.10  

2013

     1,808,434        13.6168        to        14.7369        25,834,253        1.41       1.30       to        2.25       11.54       to        12.62  

2012

     2,213,373        12.2083        to        13.0854        28,165,613        1.74       1.30       to        2.25       9.37       to        10.44  

F15

                               

2016

     1,691,367        15.5919        to        13.9150        25,385,912        1.20       1.30       to        2.30       4.43       to        3.37  

2015

     2,026,917        14.9308        to        13.4614        29,229,313        1.53       1.30       to        2.30       (1.75     to        (2.75

2014

     2,247,982        15.1973        to        13.8419        33,093,994        1.32       1.30       to        2.30       3.24       to        2.19  

2013

     2,727,741        13.2873        to        14.7210        39,069,394        1.52       0.65       to        2.30       12.98       to        14.88  

2012

     2,941,746        11.9896        to        12.8982        37,000,260        1.71       1.30       to        2.30       10.46       to        11.59  

 

- 135 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value 4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

F41

                               

2016

     6,007,337      $ 16.8246        to      $ 15.6761      $ 106,126,074        0.28     0.65     to        2.30     11.20     to        3.49

2015

     7,301,226        15.1306        to        15.1469        117,171,457        0.24       0.65       to        2.30       (2.27     to        (3.89

2014

     8,575,087        15.4818        to        15.8235        142,229,294        0.02       0.65       to        2.25       5.34       to        3.65  

2013

     10,268,467        14.6966        to        16.3096        163,285,319        0.26       0.65       to        2.35       32.68       to        34.99  

2012

     12,996,921        10.8875        to        12.1619        154,665,507        0.38       0.65       to        2.35       11.86       to        13.81  

FE3

                               

2016

     22,736,161        13.1653        to        12.5649        313,290,374        0.53       0.65       to        2.55       4.49       to        2.49  

2015

     25,596,651        12.6001        to        12.2598        340,985,348        0.60       0.65       to        2.55       1.18       to        (0.76

2014

     30,072,823        12.4532        to        12.3532        399,793,906        2.65       0.65       to        2.55       (1.87     to        (3.75

2013

     33,340,140        12.6902        to        14.0011        456,002,716        1.66       0.65       to        2.55       10.36       to        12.51  

2012

     37,860,350        11.2791        to        12.5261        464,766,322        0.74       0.65       to        2.55       11.89       to        14.08  

T21

                               

2016

     2,224,462        12.5433        to        11.1941        26,654,823        0.83       1.30       to        2.30       15.92       to        14.74  

2015

     2,802,285        10.8211        to        9.7559        29,094,768        2.00       1.30       to        2.30       (20.65     to        (21.45

2014

     2,741,208        13.6370        to        12.4206        36,027,868        1.53       1.30       to        2.30       (9.58     to        (10.50

2013

     2,977,837        13.8777        to        15.0823        43,477,768        1.85       1.30       to        2.30       (3.20     to        (2.21

2012

     2,973,922        14.3367        to        15.4232        44,554,239        1.44       1.30       to        2.30       10.55       to        11.68  

T20

                               

2016

     5,668,828        15.7992        to        17.0744        105,713,504        2.01       1.30       to        2.50       5.78       to        4.50  

2015

     6,850,839        14.9357        to        18.1124        121,352,263        3.09       1.30       to        2.55       (7.71     to        1.67  

2014

     7,743,487        16.1832        to        17.8155        149,297,405        1.89       1.30       to        2.55       (12.29     to        (13.40

2013

     8,445,001        17.0938        to        23.0962        186,410,420        2.43       1.30       to        2.55       19.84       to        21.37  

2012

     10,512,459        14.1988        to        19.0405        192,256,195        3.17       1.30       to        2.55       15.20       to        16.69  

FE6

                               

2016

     2,475,754        13.9431        to        12.5173        33,663,567        3.95       1.35       to        2.55       11.65       to        10.29  

2015

     3,088,382        12.4880        to        11.3489        37,738,539        2.79       1.35       to        2.55       (7.48     to        (8.61

2014

     3,471,389        13.4975        to        12.4175        45,953,705        2.78       1.35       to        2.55       1.46       to        0.23  

2013

     3,944,019        12.3896        to        13.3034        51,560,794        12.11       1.35       to        2.55       20.62       to        22.10  

2012

     4,517,904        10.5024        to        10.8955        48,525,970        2.78       1.35       to        2.10       12.90       to        13.77  

T59

                               

2016

     531,876        11.0934        to        10.0171        5,559,572        —         0.65       to        2.55       2.20       to        0.25  

2015

     620,029        10.8545        to        9.9925        6,420,065        7.82       0.65       to        2.55       (5.01     to        (6.83

2014

     751,840        11.4273        to        10.7250        8,287,607        4.82       0.65       to        2.55       1.03       to        (0.90

2013

     749,817        10.8224        to        11.3105        8,275,057        4.41       0.65       to        2.55       (1.05     to        0.88  

2012

     372,598        10.9809        to        11.2124        4,125,222        5.80       0.65       to        2.25       12.37       to        14.22  

F56

                               

2016

     1,040,279        15.8582        to        19.0576        21,317,014        2.04       1.30       to        2.25       8.19       to        7.15  

2015

     1,224,047        14.6571        to        17.3044        23,282,566        2.58       1.30       to        2.25       (7.70     to        (11.06

2014

     1,439,491        15.8804        to        19.4571        29,759,539        1.35       1.30       to        2.25       (4.08     to        (5.00

2013

     1,577,153        15.4863        to        22.7083        34,020,697        2.71       1.30       to        2.30       27.81       to        29.12  

2012

     1,891,734        12.0793        to        17.5958        31,651,870        2.01       1.30       to        2.30       18.27       to        19.49  

F59

                               

2016

     6,181,841        14.4793        to        12.8587        84,955,589        4.95       0.65       to        2.30       13.28       to        11.40  

2015

     7,202,924        12.7816        to        11.5427        88,276,667        4.65       0.65       to        2.30       (7.66     to        (9.19

2014

     8,448,675        13.8417        to        12.7112        113,301,488        4.99       0.65       to        2.30       3.94       to        2.21  

2013

     9,121,585        12.4364        to        13.3321        118,825,574        6.33       0.65       to        2.30       11.32       to        13.20  

2012

     10,438,756        11.1716        to        11.8550        121,315,834        6.45       1.30       to        2.30       10.05       to        11.18  

 

- 136 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

FF0

                               

2016

     174,678      $ 13.6995        to      $ 13.1580      $ 2,367,221        4.61     1.35     to        2.10     12.33     to        11.48

2015

     221,349        12.1956        to        11.8032        2,675,685        4.38       1.35       to        2.10       (8.40     to        (9.10

2014

     234,493        13.3139        to        12.9843        3,101,054        4.73       1.35       to        2.10       3.11       to        2.33  

2013

     232,968        12.6890        to        13.1224        2,995,129        6.25       0.65       to        2.10       11.46       to        13.11  

2012

     219,490        11.3840        to        11.6010        2,515,056        6.87       0.65       to        2.10       10.18       to        11.83  

F54

                               

2016

     7,296,500        17.3704        to        19.2457        168,372,832        1.98       0.65       to        2.55       15.30       to        13.10  

2015

     9,046,135        15.0650        to        17.0167        183,026,033        2.98       0.65       to        2.55       (5.55     to        (7.36

2014

     10,057,494        15.9510        to        18.3689        217,645,971        1.96       0.65       to        2.55       6.43       to        4.39  

2013

     11,763,564        14.9879        to        21.3191        241,465,876        2.06       0.65       to        2.55       24.99       to        27.43  

2012

     14,648,890        11.7619        to        16.8490        238,076,966        2.06       0.65       to        2.55       11.32       to        13.50  

FG8

                               

2016

     17,750        16.9831        to        16.3559        298,131        1.91       1.35       to        2.05       14.38       to        13.56  

2015

     19,752        14.8484        to        14.4022        290,680        2.95       1.35       to        2.05       (6.33     to        (7.00

2014

     19,380        15.8522        to        15.4858        305,130        2.14       1.35       to        2.05       5.60       to        4.85  

2013

     13,774        14.7698        to        15.0120        205,905        2.06       1.35       to        2.05       25.43       to        26.32  

2012

     12,309        11.7754        to        11.8836        145,875        2.21       1.35       to        2.05       11.85       to        12.65  

F53

                               

2016

     975,482        20.6828        to        28.7869        33,974,255        0.83       0.65       to        2.55       29.34       to        26.87  

2015

     1,241,308        15.9909        to        22.6902        33,770,572        0.63       0.65       to        2.55       (7.99     to        (9.75

2014

     1,375,383        17.3794        to        25.1414        41,053,979        0.62       0.65       to        2.55       (0.08     to        (1.99

2013

     1,567,440        17.3937        to        31.5174        47,194,557        1.28       0.65       to        2.55       32.77       to        35.35  

2012

     1,751,017        12.8507        to        23.4505        39,374,752        0.76       0.65       to        2.50       15.41       to        17.61  

FJ9

                               

2016

     44,227        20.0288        to        19.2891        877,516        0.65       1.35       to        2.05       28.36       to        27.45  

2015

     52,597        15.6030        to        15.1342        813,592        0.53       1.35       to        2.05       (8.77     to        (9.42

2014

     56,360        17.1026        to        16.7073        957,085        0.48       1.35       to        2.05       (0.88     to        (1.58

2013

     50,422        16.9760        to        17.5351        865,842        1.12       0.65       to        2.05       33.33       to        35.24  

2012

     50,191        12.7319        to        12.8489        643,132        0.69       1.35       to        2.05       15.83       to        16.66  

T28

                               

2016

     1,385,829        12.1651        to        13.1050        19,230,035        3.46       0.65       to        2.25       7.24       to        5.51  

2015

     1,632,712        11.3441        to        12.4205        21,339,869        6.56       0.65       to        2.25       (4.49     to        (6.03

2014

     2,105,682        11.8779        to        13.2179        29,004,810        6.10       0.65       to        2.25       1.20       to        (0.43

2013

     2,335,970        11.7372        to        14.1815        32,166,899        6.13       0.65       to        2.30       0.94       to        2.64  

2012

     2,573,447        11.4349        to        13.9072        35,029,483        6.96       0.65       to        2.30       10.15       to        12.02  

FJ0

                               

2016

     28,744        11.5214        to        11.0959        329,206        3.06       1.35       to        2.05       6.41       to        5.65  

2015

     33,869        11.3392        to        10.5022        364,463        5.99       0.65       to        2.05       (3.07     to        (5.94

2014

     41,941        11.6988        to        11.1660        479,427        5.71       0.65       to        2.05       1.09       to        (0.33

2013

     43,918        11.2034        to        11.5725        500,863        5.70       0.65       to        2.05       1.05       to        2.50  

2012

     33,907        11.0868        to        11.1887        378,585        7.29       1.35       to        2.05       10.35       to        11.14  

HBF

                               

2014

     —          —          to        —          —          3.15       1.35       to        2.10       0.29       to        —    

2013

     988,273        14.7503        to        15.2845        14,981,788        1.82       1.35       to        2.10       12.73       to        13.59  

2012

     1,240,009        13.0852        to        13.4560        16,579,285        1.47       1.35       to        2.10       7.20       to        8.02  

H24

                               

2016

     103,249        14.9810        to        14.2426        1,527,346        4.49       1.35       to        1.90       5.52       to        4.94  

2015

     135,046        14.1967        to        13.5725        1,892,317        3.96       1.35       to        1.90       (4.37     to        (4.90

2014

     219,939        14.8447        to        14.2716        3,224,544        4.11       1.35       to        1.90       8.67       to        8.07  

2013

     341,476        13.0440        to        13.6600        4,608,325        2.90       1.35       to        2.10       17.44       to        18.34  

2012

     396,553        11.1065        to        11.5427        4,528,237        3.84       1.35       to        2.10       9.11       to        9.95  

 

- 137 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

HVG

                               

2014

     —        $ —              $ —          0.13     1.35     to        1.90     (3.00 %)      to        (3.20 %) 

2013

     78,457        10.3462        to        10.7016        830,844        0.96       1.35       to        1.90       31.20       to        31.94  

2012

     105,576        7.8856        to        8.1111        848,512        0.36       1.35       to        1.90       8.34       to        8.95  

HVI

                               

2014

     —          —                —          5.00       1.35       to        2.10       6.41       to        6.03  

2013

     81,411        11.0666        to        11.5892        932,571        3.73       1.35       to        2.10       21.21       to        22.14  

2012

     113,189        9.1301        to        9.4886        1,062,389        3.72       1.35       to        2.10       8.39       to        9.23  

H27

                               

2015

     —          9.6560        to        9.1381        —          1.75       1.35       to        2.10       3.03       to        2.89  

2014

     230,193        9.3724        to        8.8817        2,122,261        1.49       1.35       to        2.10       (7.95     to        (8.65

2013

     473,837        9.7224        to        10.1815        4,749,934        1.34       1.35       to        2.10       20.33       to        21.25  

2012

     599,889        8.0800        to        8.3974        4,972,427        1.19       1.35       to        2.10       11.63       to        12.49  

HVM

                               

2013

     —          —                —          1.45       1.35       to        1.90       11.48       to        11.63  

2012

     8,808        9.2715        to        9.5366        82,921        0.60       1.35       to        1.90       8.50       to        9.11  

HVC

                               

2014

     —          —                —          0.52       1.35       to        2.10       2.14       to        1.78  

2013

     116,539        13.3851        to        14.0172        1,606,941        0.74       1.35       to        2.10       29.56       to        30.55  

2012

     159,752        10.3312        to        10.7368        1,690,777        0.27       1.35       to        2.10       12.17       to        13.03  

HVS

                               

2014

     —          —          to        —          —          3.60       1.35       to        2.10       0.48       to        0.19  

2013

     737,944        10.7284        to        11.2348        8,218,734        2.50       1.35       to        2.10       (3.75     to        (3.02

2012

     771,336        11.1469        to        11.5843        8,869,495        2.42       1.35       to        2.10       1.17       to        1.95  

HVN

                               

2012

     —          —                —          —         1.35       to        2.10       18.65       to        18.95  

HRS

                               

2014

     —          —                —          2.83       1.35       to        2.10       (2.24     to        (2.52

2013

     308,937        7.3255        to        7.6491        2,330,630        0.98       1.35       to        2.10       6.81       to        7.63  

2012

     349,676        6.8582        to        7.1067        2,457,433        0.23       1.35       to        2.10       2.13       to        2.92  

HVR

                               

2014

     —          —                —          0.23       1.35       to        2.10       (1.42     to        (1.70

2013

     131,266        10.6411        to        11.1435        1,442,554        0.73       1.35       to        2.10       21.82       to        22.76  

2012

     155,429        8.7348        to        9.0777        1,394,690        1.64       1.35       to        2.10       4.68       to        5.49  

H32

                               

2016

     122,712        14.8475        to        13.8570        1,796,035        0.62       1.35       to        2.10       9.51       to        8.67  

2015

     157,815        13.5587        to        12.7511        2,112,682        0.52       1.35       to        2.10       (8.42     to        (9.12

2014

     252,441        14.8054        to        14.0303        3,690,597        0.39       1.35       to        2.10       (3.39     to        (4.12

2013

     340,400        14.6333        to        15.3243        5,154,845        0.31       1.35       to        2.10       29.15       to        30.14  

2012

     437,852        11.3304        to        11.7752        5,102,981        —         1.35       to        2.10       20.04       to        20.96  

V35

                               

2016

     523,944        18.0681        to        15.3400        9,219,910        0.11       1.35       to        2.10       13.66       to        12.80  

2015

     658,892        15.8962        to        14.9758        10,234,351        0.01       1.35       to        2.10       (10.58     to        (11.26

2014

     680,551        17.7777        to        16.8766        11,851,444        0.20       1.35       to        2.10       8.00       to        7.18  

2013

     705,458        15.7463        to        16.4608        11,412,161        0.57       1.35       to        2.10       31.12       to        32.12  

2012

     497,553        12.0090        to        12.7466        6,119,962        0.58       0.65       to        2.10       14.60       to        16.31  

 

- 138 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

V13

                               

2016

     2,109,158      $ 19.7645        to      $ 14.0059      $ 32,417,640        1.29     0.65     to        2.55     16.23     to        14.00

2015

     2,533,709        17.0051        to        12.2855        33,829,593        1.58       0.65       to        2.55       (6.80     to        (8.59

2014

     2,849,633        18.2467        to        13.4396        41,192,148        1.06       0.65       to        2.55       8.39       to        6.32  

2013

     2,946,646        12.6409        to        16.8341        39,678,147        1.48       0.65       to        2.55       32.20       to        34.77  

2012

     2,455,811        9.5623        to        10.3003        24,746,978        1.55       1.30       to        2.55       15.88       to        17.37  

V11

                               

2016

     6,225,472        17.2143        to        16.2194        105,689,244        1.61       0.65       to        2.10       14.09       to        12.42  

2015

     7,299,418        15.0885        to        14.4270        109,646,517        2.17       0.65       to        2.10       (3.22     to        (4.63

2014

     7,771,356        15.5903        to        15.1276        121,727,423        1.60       0.65       to        2.10       8.06       to        6.48  

2013

     6,967,224        14.0805        to        14.8512        101,917,116        1.68       0.65       to        2.25       22.08       to        24.07  

2012

     4,842,609        11.6196        to        12.0545        57,677,285        1.81       0.65       to        2.10       10.02       to        11.65  

AC1

                               

2016

     210,017        12.6609        to        12.1604        2,613,067        1.15       1.35       to        2.10       (2.04     to        (2.78

2015

     243,180        12.9242        to        12.5084        3,100,461        1.41       1.35       to        2.10       (3.93     to        (4.66

2014

     147,542        13.4530        to        13.1200        1,963,336        1.56       1.35       to        2.10       (1.26     to        (2.01

2013

     93,459        13.3271        to        13.6249        1,265,384        1.18       1.35       to        2.30       15.99       to        17.12  

2012

     16,040        11.5883        to        11.6337        186,262        1.24       1.35       to        1.65       13.34       to        13.69  

J88

                               

2016

     4,467,729        10.8018        to        9.8869        45,830,587        2.50       0.65       to        2.30       1.17       to        (0.51

2015

     3,583,990        10.6765        to        10.0247        36,693,573        3.11       0.65       to        2.10       0.21       to        (1.25

2014

     3,478,537        10.6543        to        10.1520        35,919,894        3.62       0.65       to        2.10       4.03       to        2.51  

2013

     2,366,142        9.9032        to        10.2415        23,724,644        3.93       0.65       to        2.10       (3.80     to        (2.38

2012

     858,794        10.2340        to        10.4910        8,892,765        2.33       0.65       to        2.55       2.37       to        4.38  

J94

                               

2016

     610,046        20.2108        to        18.7003        11,727,631        0.71       0.65       to        2.10       9.97       to        8.37  

2015

     613,320        18.3776        to        17.2559        10,824,807        0.91       0.65       to        2.10       (0.06     to        (1.52

2014

     754,490        18.3895        to        17.5229        13,476,661        0.76       0.65       to        2.10       12.87       to        11.22  

2013

     325,342        15.7548        to        16.2927        5,212,710        1.08       0.65       to        2.10       33.05       to        35.01  

2012

     100,716        11.8494        to        11.9582        1,199,600        0.88       1.35       to        2.05       14.86       to        15.69  

L11

                               

2016

     4,251,904        8.8917        to        8.5784        38,857,707        1.00       0.65       to        2.35       19.99       to        17.94  

2015

     5,273,665        7.4101        to        7.2733        40,573,672        1.13       0.65       to        2.35       (20.58     to        (21.94

2014

     5,256,172        9.3297        to        9.3172        51,420,479        1.67       0.65       to        2.35       (5.26     to        (6.88

2013

     5,760,595        9.8474        to        10.6476        60,059,241        1.38       0.65       to        2.35       (3.56     to        (1.89

2012

     5,713,464        10.0366        to        10.9237        61,330,118        1.54       0.65       to        2.35       19.17       to        21.25  

L18

                               

2016

     1,243,093        17.1039        to        19.1710        26,470,868        —         0.65       to        2.50       0.58       to        (1.30

2015

     1,472,427        17.0061        to        19.4230        31,539,261        —         0.65       to        2.50       2.06       to        0.15  

2014

     1,659,082        16.6636        to        19.3930        35,208,118        —         0.65       to        2.50       5.38       to        3.42  

2013

     2,007,338        18.6553        to        22.9112        40,883,716        —         1.30       to        2.55       33.58       to        35.30  

2012

     2,655,359        13.9651        to        16.9340        40,130,308        —         1.30       to        2.55       11.18       to        12.61  

L17

                               

2016

     1,720,494        18.1758        to        21.3338        39,783,024        1.08       0.65       to        2.30       14.99       to        13.08  

2015

     2,037,566        15.8061        to        18.8657        41,432,558        1.08       0.65       to        2.30       (4.07     to        (5.66

2014

     2,349,562        16.4770        to        19.9986        50,345,227        0.42       0.65       to        2.30       6.44       to        4.68  

2013

     2,786,160        15.4793        to        21.0606        56,663,879        0.25       0.65       to        2.30       32.64       to        34.88  

2012

     2,764,087        14.4039        to        15.7255        42,125,655        0.52       1.30       to        2.30       8.03       to        9.14  

 

- 139 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

EGS

                               

2012

     —        $ —              $ —          0.05     1.00     to        1.85     13.19     to        13.81

MFF

                               

2012

     —          —                —          —         1.00       to        2.25       12.71       to        13.62  

M07

                               

2016

     29,910,041        12.2267        to        11.9316        362,343,544        2.88       1.15       to        1.85       7.85       to        7.08  

2015

     33,503,120        11.3363        to        11.1431        377,393,483        2.58       1.15       to        1.85       (1.50     to        (2.21

2014

     37,045,959        11.5073        to        11.3954        428,275,096        1.85       1.15       to        1.85       7.25       to        6.49  

2013

     41,621,978        10.7007        to        10.7298        449,385,727        1.77       1.15       to        1.85       7.01       to        7.30  

M35

                               

2016

     32,522,599        12.3304        to        11.5526        387,743,049        2.61       0.65       to        2.55       8.11       to        6.04  

2015

     38,061,626        11.4057        to        10.8944        423,982,545        2.32       0.65       to        2.55       (1.23     to        (3.11

2014

     45,098,328        11.5472        to        11.2447        513,985,416        1.67       0.65       to        2.55       7.53       to        5.48  

2013

     54,392,986        10.6609        to        10.7384        582,198,307        1.66       0.65       to        2.55       6.61       to        7.38  

M31

                               

2016

     5,426,005        11.6429        to        11.3291        123,629,170        0.04       1.00       to        1.85       1.42       to        0.55  

2015

     6,024,171        11.4800        to        11.2673        136,388,570        0.15       1.00       to        1.85       6.48       to        5.57  

2014

     6,588,507        10.7810        to        10.6729        142,083,425        0.10       1.00       to        1.85       7.86       to        6.93  

2013

     7,603,903        8.9609        to        38.9941        150,048,532        0.23       1.00       to        1.85       34.32       to        35.48  

2012

     8,715,181        6.6678        to        28.8924        126,358,221        —         1.00       to        1.85       1.81       to        2.14  

M80

                               

2016

     863,914        18.4555        to        28.9819        21,240,396        —         0.65       to        2.30       1.51       to        (2.62

2015

     851,571        18.1802        to        29.7614        20,421,532        —         0.65       to        2.30       6.60       to        4.83  

2014

     947,342        17.0540        to        28.3893        21,392,555        —         0.65       to        2.30       7.98       to        6.18  

2013

     957,977        15.2725        to        30.3796        20,199,476        0.12       0.65       to        2.25       33.43       to        35.61  

2012

     1,067,867        11.4290        to        22.5272        17,349,507        —         1.15       to        2.25       1.57       to        1.99  

MF1

                               

2016

     2,360,839        9.2491        to        8.2190        20,746,816        —         1.15       to        1.85       3.72       to        2.97  

2015

     2,692,372        8.9176        to        7.9820        22,872,751        —         1.15       to        1.85       3.42       to        2.68  

2014

     2,925,086        8.6063        to        7.7739        24,193,882        —         1.15       to        1.85       7.61       to        6.85  

2013

     3,214,346        7.0908        to        8.0117        24,799,452        —         1.15       to        1.85       35.17       to        36.16  

2012

     3,355,284        5.2403        to        5.8842        19,045,900        —         1.15       to        1.85       2.92       to        3.19  

M41

                               

2016

     1,460,801        12.2240        to        18.5451        29,172,668        —         1.15       to        2.35       3.41       to        2.16  

2015

     1,724,133        11.8206        to        18.1534        33,576,678        —         1.15       to        2.35       3.23       to        1.98  

2014

     2,091,996        11.4506        to        17.8013        40,469,079        —         1.15       to        2.35       7.31       to        6.01  

2013

     2,385,661        9.7733        to        22.4833        43,834,880        —         1.15       to        2.35       33.99       to        35.64  

2012

     3,042,637        7.2567        to        16.5842        41,719,426        —         1.15       to        2.50       2.77       to        4.26  

M05

                               

2016

     4,550,411        10.6045        to        10.3875        47,735,809        —         1.00       to        1.85       7.96       to        7.03  

2015

     5,274,363        9.8226        to        9.7048        51,473,702        —         1.00       to        1.85       (2.87     to        (3.70

2014

     5,838,882        10.1124        to        10.0778        59,042,352        —         1.00       to        1.85       1.12       to        0.78  

M42

                               

2016

     3,472,298        14.3524        to        13.2562        45,183,766        —         0.65       to        2.55       8.09       to        6.02  

2015

     4,234,433        13.2781        to        12.5030        51,679,700        —         0.65       to        2.55       (2.78     to        (4.64

2014

     4,932,383        13.6580        to        13.1116        62,789,692        —         0.65       to        2.55       (8.10     to        (9.85

2013

     1,244,536        14.6197        to        14.8611        18,296,470        —         0.65       to        2.10       38.25       to        40.30  

2012

     1,253,717        10.5720        to        10.5924        13,270,525        —         0.65       to        2.30       5.72       to        5.92  

 

- 140 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

M89

                               

2016

     54,097,481      $ 11.2556        to      $ 10.1637      $ 579,337,780        3.20     0.65     to        2.55     3.33     to        1.36

2015

     58,329,019        10.8924        to        10.0275        610,129,654        2.99       0.65       to        2.55       (1.23     to        (3.12

2014

     67,490,902        11.0278        to        10.3501        721,401,282        2.69       0.65       to        2.55       4.93       to        2.93  

2013

     75,771,098        9.6804        to        10.5094        779,097,934        1.07       0.65       to        2.55       (3.81     to        (1.93

2012

     85,754,971        10.0069        to        10.7163        907,744,211        0.19       0.65       to        2.55       0.07       to        6.36  

M82

                               

2016

     9,907,870        15.9063        to        14.6264        151,167,809        0.51       0.65       to        2.30       7.78       to        4.42  

2015

     11,612,965        14.7576        to        14.0971        166,083,179        0.45       0.65       to        2.10       (0.12     to        (1.58

2014

     13,506,075        14.7757        to        14.3235        195,371,707        0.56       0.65       to        2.10       9.22       to        7.63  

2013

     16,264,441        13.3085        to        13.5283        217,583,373        0.29       0.65       to        2.10       29.23       to        31.14  

2012

     21,332,345        10.2959        to        10.3158        219,815,489        —         0.65       to        2.30       2.96       to        3.16  

M44

                               

2016

     11,888,231        9.4362        to        9.2738        111,519,024        3.84       1.15       to        1.85       10.20       to        9.41  

2015

     13,586,264        8.5625        to        8.4762        115,876,289        4.13       1.15       to        1.85       (15.49     to        (16.10

2014

     15,431,730        10.1315        to        10.1029        157,354,271        2.07       1.15       to        1.85       1.32       to        1.03  

M40

                               

2016

     7,287,818        9.4141        to        9.1202        67,546,731        3.56       1.00       to        2.30       10.12       to        8.68  

2015

     8,723,614        8.5486        to        8.3920        73,904,560        3.83       1.00       to        2.30       (15.61     to        (16.72

2014

     9,602,330        10.1299        to        10.0768        97,018,095        1.93       1.00       to        2.30       1.30       to        0.77  

M83

                               

2016

     19,203,768        11.8689        to        15.8414        272,478,586        2.08       1.15       to        2.50       12.79       to        11.24  

2015

     22,857,789        10.5228        to        14.8028        291,415,553        2.19       1.15       to        2.55       (1.87     to        0.71  

2014

     26,443,285        10.7223        to        14.6986        348,288,933        1.87       1.15       to        2.55       7.22       to        7.69  

2013

     19,546,304        13.6487        to        13.8438        269,468,965        1.14       1.30       to        2.55       32.42       to        34.12  

2012

     25,592,147        10.3068        to        10.3219        264,127,204        —         1.30       to        2.55       3.07       to        3.22  

M08

                               

2016

     9,064,489        16.9448        to        14.9209        137,624,810        1.86       0.65       to        2.50       13.04       to        5.53  

2015

     10,766,656        14.9906        to        14.1384        146,351,882        2.02       0.65       to        2.50       (1.58     to        (3.41

2014

     13,001,674        15.2310        to        14.6377        182,060,917        3.15       0.65       to        2.50       9.49       to        7.45  

2013

     1,001,872        13.6854        to        13.8022        13,784,206        0.99       1.35       to        2.10       32.75       to        33.77  

2012

     1,256,681        10.3091        to        10.3182        12,962,256        —         1.35       to        2.10       3.09       to        3.18  

MB6

                               

2016

     9,827,330        30.4722        to        16.5398        274,414,193        1.43       1.15       to        1.85       7.21       to        6.44  

2015

     11,089,198        28.4221        to        15.5391        290,589,545        1.57       1.15       to        1.85       (0.02     to        (0.74

2014

     12,375,446        16.5128        to        15.6556        328,827,039        1.65       1.15       to        1.85       11.27       to        10.49  

2013

     13,963,398        13.5787        to        49.6504        335,078,758        2.04       1.15       to        1.85       33.88       to        34.85  

2012

     15,937,014        10.1375        to        36.9102        284,268,803        1.68       1.15       to        1.85       13.23       to        14.06  

MB7

                               

2016

     3,165,481        21.1190        to        21.5140        76,171,922        1.25       1.00       to        2.50       7.09       to        5.47  

2015

     3,811,047        19.7201        to        21.0114        86,489,467        1.25       1.00       to        2.55       (0.14     to        1.91  

2014

     4,582,347        19.7475        to        20.6168        105,320,011        1.38       1.00       to        2.55       11.16       to        9.42  

2013

     5,813,652        15.9698        to        24.1277        121,852,464        1.74       1.00       to        2.55       32.59       to        34.70  

2012

     7,733,934        11.9588        to        17.9491        121,965,691        1.37       1.00       to        2.55       12.15       to        13.95  

MC0

                               

2016

     2,639,684        23.6109        to        20.5132        58,807,589        4.07       1.15       to        1.85       5.08       to        4.32  

2015

     2,988,943        22.4704        to        19.6641        63,529,911        3.96       1.15       to        1.85       (1.45     to        (2.16

2014

     3,291,353        21.7244        to        20.0978        71,633,113        3.75       1.15       to        1.85       4.56       to        3.82  

2013

     3,586,004        19.0130        to        21.8027        74,837,112        4.08       1.15       to        1.85       (2.12     to        (1.41

2012

     4,392,042        19.3030        to        22.1141        93,350,707        4.92       1.15       to        1.85       9.24       to        10.04  

 

- 141 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

MA0

                               

2016

     8,446,444      $ 12.4116        to      $ 14.0494      $ 149,405,681        3.90     0.65     to        2.50     5.29     to        3.91

2015

     9,138,528        11.7876        to        13.5201        155,094,085        3.78       0.65       to        2.50       (1.23     to        (3.07

2014

     10,219,566        11.9341        to        13.9480        177,253,081        3.62       0.65       to        2.50       4.91       to        2.95  

2013

     10,687,410        11.3759        to        18.0972        178,270,189        4.08       0.65       to        2.50       (3.00     to        (1.16

2012

     9,751,262        11.5089        to        18.4014        166,516,251        4.64       0.65       to        2.55       8.16       to        10.28  

MC2

                               

2016

     4,258,493        29.2369        to        18.7314        97,617,989        0.76       1.15       to        1.85       10.11       to        9.32  

2015

     4,776,662        26.5525        to        17.1351        99,683,494        0.55       1.15       to        1.85       (1.34     to        (2.05

2014

     5,346,167        19.1135        to        17.4945        113,882,760        0.80       1.15       to        1.85       10.10       to        9.32  

2013

     5,928,013        15.4053        to        24.4424        114,679,328        0.99       1.15       to        1.85       32.13       to        33.09  

2012

     6,563,929        11.6470        to        18.3649        95,519,770        0.78       1.15       to        1.85       14.30       to        15.13  

MC1

                               

2016

     2,161,230        19.8405        to        15.8192        37,582,688        0.45       0.65       to        2.25       10.35       to        8.57  

2015

     2,594,573        17.9804        to        14.5707        41,219,748        0.30       0.65       to        2.25       (1.05     to        (2.65

2014

     2,832,185        18.1715        to        14.9667        46,069,765        0.56       0.65       to        2.25       10.34       to        8.57  

2013

     3,243,424        13.7856        to        25.4526        48,214,531        0.77       0.65       to        2.25       31.26       to        33.41  

2012

     3,536,923        10.4710        to        19.1846        39,795,981        0.54       0.65       to        2.30       13.55       to        15.48  

MC3

                               

2016

     699,804        24.1864        to        21.0156        16,866,599        0.62       1.00       to        1.85       8.27       to        7.34  

2015

     796,990        22.3385        to        19.5780        17,765,433        0.94       1.00       to        1.85       (13.76     to        (14.51

2014

     918,587        25.9038        to        22.8996        24,006,037        0.64       1.00       to        1.85       (7.66     to        (8.45

2013

     1,069,130        25.0134        to        30.8705        30,332,889        1.55       1.00       to        1.85       (6.96     to        (6.16

2012

     1,170,564        26.8859        to        33.0133        35,575,216        1.10       1.00       to        1.85       16.77       to        17.79  

MA1

                               

2016

     1,403,830        8.1584        to        11.1075        18,711,593        0.37       0.65       to        2.55       8.33       to        6.26  

2015

     1,637,155        7.5307        to        10.4527        20,171,751        0.58       0.65       to        2.55       (13.65     to        (15.30

2014

     1,778,352        8.7212        to        12.3414        25,532,430        0.41       0.65       to        2.55       (7.59     to        (9.36

2013

     1,912,047        9.4376        to        34.9436        29,856,169        1.43       0.65       to        2.55       (7.81     to        (6.02

2012

     1,981,331        10.0417        to        37.3877        33,553,289        0.89       0.65       to        2.50       15.62       to        17.83  

MC4

                               

2016

     640,441        16.4663        to        14.3695        11,249,055        —         1.00       to        1.85       (0.70     to        (1.55

2015

     689,912        16.5821        to        14.5958        12,301,550        2.44       1.00       to        1.85       (4.62     to        (5.44

2014

     777,868        17.3851        to        15.4352        14,774,648        0.53       1.00       to        1.85       (0.28     to        (1.13

2013

     935,239        15.6124        to        22.9637        17,862,748        —         1.00       to        1.85       (7.01     to        (6.21

2012

     1,121,650        16.7896        to        24.5777        23,029,564        2.90       1.00       to        1.85       (1.23     to        (0.37

MC5

                               

2016

     111,398        15.1182        to        13.5556        1,568,339        —         1.15       to        1.85       (1.15     to        (1.85

2015

     110,442        15.2941        to        15.0234        1,583,099        2.55       1.15       to        2.05       (4.96     to        (0.34

2014

     118,757        16.0931        to        15.0741        1,804,378        0.19       1.15       to        2.05       (0.67     to        (1.57

2013

     164,670        13.7755        to        16.4557        2,532,443        —         1.15       to        2.05       (7.37     to        (6.52

2012

     136,568        14.8332        to        17.6563        2,246,301        2.50       1.15       to        2.05       (1.73     to        (0.83

MC6

                               

2016

     1,566,590        31.9832        to        14.0815        43,506,302        0.58       1.15       to        1.85       4.86       to        4.11  

2015

     1,741,127        30.4997        to        13.5259        46,420,205        0.95       1.15       to        1.85       (2.66     to        (3.36

2014

     1,877,836        14.3617        to        13.9964        52,631,162        0.50       1.15       to        1.85       3.12       to        2.39  

2013

     2,092,115        12.7440        to        40.1105        57,215,898        0.67       1.15       to        1.85       19.01       to        19.88  

2012

     2,365,951        10.7025        to        33.5420        54,517,556        0.72       1.15       to        1.85       17.50       to        18.35  

 

- 142 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

MC7

                               

2016

     104,234      $ 20.4535        to      $ 20.4656      $ 2,325,270        0.35     1.15     to        2.55     4.63     to        3.15

2015

     96,438        19.5480        to        19.8404        1,996,561        0.62       1.15       to        2.55       (2.95     to        (4.33

2014

     108,002        20.1429        to        20.7381        2,299,179        0.19       1.15       to        2.55       2.86       to        1.40  

2013

     175,811        17.9370        to        26.0623        3,534,222        0.38       1.15       to        2.55       17.86       to        19.55  

2012

     179,854        15.1109        to        21.8117        3,076,199        0.47       1.15       to        2.10       16.97       to        18.11  

MC8

                               

2016

     3,836,452        22.0136        to        11.1342        86,911,841        1.12       1.15       to        1.85       4.24       to        3.49  

2015

     4,325,426        21.1183        to        10.7590        93,596,211        1.26       1.15       to        1.85       (1.94     to        (2.65

2014

     4,831,113        11.4495        to        11.0518        107,911,560        1.06       1.15       to        1.85       1.22       to        0.50  

2013

     5,432,212        9.9571        to        33.9097        120,583,776        1.56       1.15       to        1.85       21.71       to        22.59  

2012

     6,184,482        8.1769        to        27.7289        112,011,193        1.58       1.15       to        1.85       14.64       to        15.48  

MC9

                               

2016

     369,037        15.8845        to        19.6450        6,490,047        0.81       1.10       to        2.25       4.05       to        2.84  

2015

     422,318        15.2657        to        19.1018        7,232,070        0.96       1.10       to        2.25       (2.18     to        (3.32

2014

     486,816        15.6054        to        19.7568        8,587,086        0.75       1.10       to        2.25       1.03       to        (0.15

2013

     571,136        14.0599        to        22.3523        9,984,130        1.25       1.10       to        2.25       20.90       to        22.32  

2012

     804,018        11.5821        to        18.2921        11,694,232        1.31       1.15       to        2.25       13.94       to        15.23  

MD0

                               

2016

     1,899,277        28.6923        to        18.1988        51,409,257        —         1.15       to        1.85       5.03       to        4.27  

2015

     2,118,016        27.3178        to        17.4528        54,757,714        5.17       1.15       to        1.85       (3.34     to        (4.04

2014

     2,357,689        19.8453        to        18.1874        63,972,507        2.80       1.15       to        1.85       3.26       to        2.53  

2013

     2,653,641        17.6120        to        34.6579        69,875,165        2.55       1.15       to        1.85       6.82       to        7.60  

2012

     2,816,638        16.4786        to        32.2897        69,236,431        1.92       1.15       to        1.85       7.52       to        8.31  

M92

                               

2016

     56,171,972        12.4709        to        11.3569        686,213,466        —         0.65       to        2.55       5.29       to        3.28  

2015

     61,825,683        11.8441        to        10.9963        724,423,931        4.89       0.65       to        2.55       (3.12     to        (4.98

2014

     70,148,596        12.2261        to        11.5723        855,730,233        2.58       0.65       to        2.55       3.57       to        1.59  

2013

     78,489,983        11.3913        to        21.0923        933,031,187        2.33       0.65       to        2.55       5.77       to        7.84  

2012

     83,848,269        10.8365        to        19.6683        933,129,242        1.79       0.65       to        2.35       6.68       to        8.55  

M96

                               

2016

     4,799,909        19.8527        to        15.3592        92,685,337        2.68       1.15       to        1.85       (0.11     to        (0.83

2015

     5,257,120        19.8742        to        15.4874        102,055,769        2.73       1.15       to        1.85       (0.67     to        (1.39

2014

     5,893,305        17.1661        to        15.7056        116,290,449        2.42       1.15       to        1.85       3.65       to        2.92  

2013

     6,645,894        14.9236        to        24.4099        127,074,581        2.17       1.15       to        1.85       (4.40     to        (3.70

2012

     7,678,114        15.5939        to        25.4107        153,265,951        3.16       1.15       to        1.85       0.62       to        1.36  

MD2

                               

2016

     16,682,003        10.5502        to        10.9635        214,602,842        2.37       0.65       to        2.50       0.02       to        (1.84

2015

     18,001,929        10.5479        to        11.2494        233,787,906        2.39       0.65       to        2.55       (0.40     to        (0.96

2014

     20,566,508        10.5899        to        11.3580        271,002,756        2.18       0.65       to        2.55       3.99       to        2.00  

2013

     24,621,249        10.1838        to        14.4102        314,785,436        1.93       0.65       to        2.55       (5.37     to        (3.53

2012

     27,316,157        10.5561        to        15.0126        365,299,829        2.86       0.65       to        2.55       (0.35     to        1.60  

MA6

                               

2016

     2,350,891        21.8140        to        19.0023        59,541,819        6.62       1.00       to        1.85       12.69       to        11.72  

2015

     2,734,375        19.3581        to        17.0090        61,795,969        6.84       1.00       to        1.85       (5.18     to        (5.99

2014

     3,131,858        20.4147        to        18.0929        75,760,388        5.28       1.00       to        1.85       1.78       to        0.90  

2013

     3,573,022        17.9306        to        36.2344        85,666,186        2.34       1.00       to        1.85       4.46       to        5.36  

2012

     4,001,907        17.1657        to        34.5236        91,984,284        6.85       1.00       to        1.85       12.77       to        13.75  

MA3

                               

2016

     2,592,985        11.7787        to        16.6825        52,755,833        6.38       0.65       to        2.50       12.91       to        10.80  

2015

     3,167,879        10.4323        to        15.9129        57,755,878        6.36       0.65       to        2.55       (5.04     to        (0.91

2014

     3,662,907        10.9863        to        16.0598        71,238,179        4.98       0.65       to        2.55       1.87       to        (0.08

2013

     4,518,884        10.6096        to        21.3599        87,287,128        2.08       0.65       to        2.55       3.39       to        5.41  

2012

     5,322,383        10.2150        to        20.3768        98,934,341        6.17       0.65       to        2.55       2.15       to        13.21  

 

- 143 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

M97

                               

2016

     1,863,912      $ 18.2037        to      $ 16.1509      $ 36,365,158        1.15     1.00     to        1.85     1.47     to        0.60

2015

     2,078,687        17.9405        to        16.0552        40,049,140        1.55       1.00       to        1.85       (0.68     to        (1.54

2014

     2,301,140        18.0638        to        16.3057        45,040,930        0.88       1.00       to        1.85       (5.93     to        (6.74

2013

     2,560,681        17.2816        to        24.7827        53,514,206        1.32       1.00       to        1.85       11.81       to        12.78  

2012

     2,783,903        15.4481        to        22.0049        51,736,851        1.00       1.00       to        1.85       17.67       to        18.69  

MD5

                               

2016

     1,260,948        11.8749        to        10.7967        16,974,565        0.88       0.65       to        2.10       1.49       to        0.01  

2015

     1,348,083        11.7007        to        10.7959        18,095,128        1.28       0.65       to        2.10       (0.55     to        (2.00

2014

     1,551,892        11.7650        to        11.0160        21,003,226        0.64       0.65       to        2.10       (5.80     to        (7.18

2013

     1,744,997        11.8682        to        28.1895        25,080,479        1.11       0.65       to        2.10       11.29       to        12.94  

2012

     1,795,206        10.5378        to        25.0992        23,166,934        0.75       0.65       to        2.30       16.78       to        18.76  

M98

                               

2016

     1,344,992        40.2464        to        24.4224        43,324,841        1.33       1.15       to        1.85       2.87       to        2.13  

2015

     1,495,078        39.1244        to        23.9140        46,933,339        1.92       1.15       to        1.85       5.44       to        4.68  

2014

     1,587,611        24.9009        to        22.8449        47,933,176        1.92       1.15       to        1.85       0.18       to        (0.53

2013

     1,731,827        22.7506        to        37.0357        52,302,066        1.51       1.15       to        1.85       25.54       to        26.45  

2012

     1,880,504        18.1128        to        29.2883        44,954,741        1.55       1.15       to        1.85       14.07       to        14.90  

M93

                               

2016

     7,480,028        16.2563        to        13.3412        107,609,241        1.11       0.65       to        2.25       3.17       to        1.51  

2015

     8,395,446        15.7574        to        13.1434        118,129,065        1.68       0.65       to        2.25       5.63       to        3.93  

2014

     9,980,826        14.9177        to        12.6466        134,170,592        1.71       0.65       to        2.25       0.48       to        (1.14

2013

     11,692,129        12.7038        to        32.8942        158,015,486        1.35       0.65       to        2.35       24.64       to        26.80  

2012

     13,665,036        10.1927        to        26.0852        146,947,171        1.40       0.65       to        2.35       13.19       to        15.17  

MD6

                               

2016

     16,970,462        12.3173        to        11.5679        287,428,792        0.59       1.00       to        1.85       5.01       to        4.11  

2015

     19,246,726        11.7292        to        11.1109        311,395,276        0.49       1.00       to        1.85       (1.11     to        (1.96

2014

     21,451,277        11.8614        to        11.3334        354,414,214        0.54       1.00       to        1.85       10.40       to        9.45  

2013

     24,362,512        9.6327        to        18.0749        365,928,868        0.71       1.00       to        1.85       27.98       to        29.09  

2012

     27,774,564        7.5228        to        14.0213        323,460,136        0.41       1.00       to        1.85       15.07       to        16.07  

MB3

                               

2016

     1,833,885        17.9326        to        19.3889        34,998,962        0.37       1.00       to        2.50       4.78       to        4.10  

2015

     2,067,810        17.1139        to        18.6244        37,896,204        0.44       1.00       to        2.50       (1.33     to        (2.83

2014

     2,375,862        17.3448        to        19.1662        44,673,723        0.27       1.00       to        2.50       10.12       to        8.45  

2013

     2,908,840        14.1592        to        22.7001        50,157,881        0.45       1.00       to        2.50       26.88       to        28.83  

2012

     3,365,777        11.0856        to        17.6557        45,257,479        0.12       1.00       to        2.55       13.86       to        15.68  

MCS

                               

2012

     —          —                —          —         1.15       to        1.85       11.24       to        11.75  

MC1

                               

2012

     —          —                —          —         1.15       to        2.50       10.53       to        11.50  

MD8

                               

2016

     4,698,353        11.9508        to        9.3554        54,106,028        0.01       1.15       to        1.85       (1.13     to        (1.84

2015

     5,440,048        12.0872        to        9.5310        63,450,866        —         1.15       to        1.85       (1.14     to        (1.85

2014

     5,636,328        10.6572        to        9.7106        67,354,288        —         1.15       to        1.85       (1.15     to        (1.85

2013

     6,262,253        9.8057        to        13.4938        75,746,727        —         1.15       to        1.85       (1.85     to        (1.14

2012

     6,985,878        9.9804        to        13.6827        85,734,713        —         1.15       to        1.85       (1.86     to        (1.14

MD9

                               

2016

     18,785,298        9.7360        to        8.0637        170,982,388        0.01       0.65       to        2.55       (0.64     to        (2.54

2015

     18,207,733        9.7989        to        8.3576        168,401,641        —         0.65       to        2.55       (0.65     to        (1.57

2014

     20,418,070        9.8630        to        8.4905        191,840,751        —         0.65       to        2.55       (0.65     to        (2.55

2013

     23,996,564        8.7127        to        10.3292        228,987,377        —         0.65       to        2.55       (2.55     to        (0.65

2012

     28,245,079        8.9407        to        10.4335        273,733,380        —         0.65       to        2.55       (2.56     to        (0.08

 

- 144 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

NWD

                               

2014

     —        $ —              $ —          —       1.00     to        1.85     (9.19 %)      to        (9.66 %) 

2013

     3,047,385        16.2186        to        33.0888        71,102,862        —         1.00       to        1.85       38.83       to        40.03  

2012

     3,463,596        11.6471        to        23.6629        57,662,794        —         1.00       to        1.85       18.97       to        20.00  

M1A

                               

2014

     —          —                —          —         1.00       to        2.55       (9.33     to        (10.19

2013

     2,132,167        19.0015        to        32.2292        59,031,517        —         1.00       to        2.55       37.48       to        39.66  

2012

     2,886,757        13.7510        to        23.1232        58,254,104        —         1.00       to        2.55       17.78       to        19.66  

ME2

                               

2016

     1,315,665        23.6996        to        12.6486        21,301,442        1.57       1.15       to        1.85       (1.83     to        (2.54

2015

     1,495,623        24.1416        to        12.9781        24,634,929        1.93       1.15       to        1.85       (3.08     to        (3.78

2014

     1,702,999        14.4470        to        13.4876        29,016,513        1.83       1.15       to        1.85       (7.95     to        (8.60

2013

     1,850,203        14.5705        to        27.0563        34,295,007        0.72       1.15       to        1.85       16.81       to        17.66  

2012

     2,040,223        12.4675        to        22.9961        32,226,095        2.15       1.15       to        1.85       14.43       to        15.26  

ME3

                               

2016

     2,632,854        17.2127        to        16.9084        50,418,946        1.34       1.15       to        2.50       (2.05     to        (2.03

2015

     2,946,172        17.5735        to        17.2595        57,887,140        1.69       1.15       to        2.50       (3.32     to        (4.64

2014

     3,404,092        18.1773        to        18.0998        69,538,063        1.53       1.15       to        2.50       (8.23     to        (9.48

2013

     3,783,762        16.6767        to        24.2405        84,627,041        0.48       1.15       to        2.55       15.75       to        17.41  

2012

     4,445,030        10.6668        to        20.6568        84,955,119        1.94       0.65       to        2.55       13.31       to        15.53  

MA5

                               

2016

     1,449,592        20.7762        to        18.1852        28,360,544        3.06       1.15       to        1.85       7.01       to        6.24  

2015

     1,688,630        19.4153        to        17.1175        30,929,998        5.58       1.15       to        1.85       (2.97     to        (3.67

2014

     1,940,309        19.3023        to        17.7693        37,074,483        3.23       1.15       to        1.85       2.09       to        1.36  

2013

     2,007,250        17.3367        to        19.5978        37,490,369        3.02       1.15       to        1.85       (0.41     to        0.31  

2012

     2,221,728        17.3996        to        19.5370        41,521,964        5.37       1.15       to        1.85       8.37       to        9.16  

MA7

                               

2016

     369,423        18.9631        to        16.1284        6,463,203        2.85       1.15       to        2.10       6.76       to        5.73  

2015

     378,492        17.7625        to        15.2539        6,242,579        5.56       1.15       to        2.10       (3.19     to        (4.12

2014

     413,576        18.3474        to        15.9092        7,109,480        3.07       1.15       to        2.10       1.80       to        0.82  

2013

     424,124        15.7791        to        18.0225        7,225,862        2.91       1.15       to        2.10       (1.04     to        (0.08

2012

     494,514        15.6190        to        18.0370        8,481,632        5.10       1.15       to        2.30       7.74       to        9.02  

ME4

                               

2016

     1,549,172        10.7600        to        8.9511        15,195,193        —         1.15       to        1.85       7.46       to        6.68  

2015

     1,705,852        10.0145        to        8.3903        15,593,420        —         1.15       to        1.85       9.49       to        8.70  

2014

     1,904,773        8.5713        to        7.7188        16,061,741        —         1.15       to        1.85       9.44       to        8.66  

2013

     1,991,018        7.0989        to        8.3588        15,414,639        —         1.15       to        1.85       32.68       to        33.65  

2012

     2,237,212        5.3448        to        6.2552        13,006,405        —         1.15       to        1.85       12.46       to        13.29  

MA2

                               

2016

     69,292        21.4868        to        20.8489        1,456,202        —         1.15       to        2.05       7.14       to        6.16  

2015

     75,216        20.0550        to        19.6383        1,480,354        —         1.15       to        2.05       9.26       to        8.27  

2014

     79,394        18.3552        to        18.1390        1,452,311        —         1.15       to        2.05       9.14       to        8.14  

2013

     88,657        15.4047        to        35.3976        1,488,775        —         1.15       to        1.85       32.23       to        33.17  

2012

     97,822        11.6499        to        26.5938        1,233,938        —         1.15       to        1.85       12.14       to        12.94  

TRS

                               

2013

     —          —                —          3.92       1.15       to        1.85       9.13       to        9.62  

2012

     17,540,875        14.4819        to        37.7417        436,066,585        2.59       1.15       to        1.85       9.27       to        10.07  

 

- 145 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

MFJ

                               

2013

     —        $ —              $ —          3.51     0.65     to        2.55     8.50     to        9.82

2012

     38,375,398        11.5397        to        16.5688        595,106,199        2.31       0.65       to        2.55       8.17       to        10.29  

UTS

                               

2014

     —          —                —          5.57       1.15       to        1.85       10.23       to        9.76  

2013

     4,065,665        22.3402        to        72.3830        158,211,015        2.75       1.15       to        1.85       18.38       to        19.24  

2012

     4,597,504        18.8620        to        60.8539        150,920,550        4.62       1.15       to        1.85       12.03       to        12.85  

MFE

                               

2014

     —          —                —          5.01       1.00       to        2.30       10.14       to        9.27  

2013

     2,522,048        26.2756        to        47.2413        106,401,617        2.53       1.00       to        2.30       17.53       to        19.09  

2012

     2,966,844        12.6267        to        39.7482        106,106,149        4.40       0.65       to        2.35       11.23       to        13.18  

MVS

                               

2014

     —          —                —          3.20       1.15       to        1.85       1.82       to        1.38  

2013

     4,956,976        19.7881        to        28.7356        127,041,369        2.90       1.15       to        1.85       33.35       to        34.32  

2012

     5,477,388        14.8015        to        21.3937        104,795,200        1.84       1.15       to        1.85       14.06       to        14.89  

MV1

                               

2014

     —          —                —          2.77       0.65       to        2.50       2.01       to        0.86  

2013

     8,175,633        16.4495        to        25.7119        190,701,383        2.62       0.65       to        2.50       32.09       to        34.60  

2012

     10,162,634        12.2213        to        19.2092        178,140,581        1.58       0.65       to        2.50       13.06       to        15.21  

MF3

                               

2016

     4,055,584        20.9829        to        16.1445        69,692,673        0.92       0.65       to        2.30       19.80       to        17.81  

2015

     5,343,286        17.5150        to        13.7037        77,471,696        0.32       0.65       to        2.30       (5.00     to        (6.58

2014

     6,334,776        18.4370        to        14.6688        97,745,208        0.69       0.65       to        2.30       6.34       to        4.58  

2013

     7,735,586        13.9780        to        17.3375        113,424,430        1.43       0.65       to        2.35       41.92       to        44.39  

2012

     10,479,693        9.7321        to        12.0077        107,498,309        0.35       0.65       to        2.55       11.46       to        13.65  

MF5

                               

2016

     38,928,761        12.8118        to        13.6840        575,990,066        2.42       0.65       to        2.55       4.05       to        2.06  

2015

     45,325,104        12.3135        to        13.4082        650,867,979        2.85       0.65       to        2.55       (1.14     to        (3.03

2014

     51,303,754        12.4549        to        13.8267        752,352,396        1.53       0.65       to        2.55       3.73       to        1.75  

2013

     58,713,818        12.0067        to        14.4817        838,071,596        2.70       0.65       to        2.55       6.72       to        8.80  

2012

     68,401,135        11.0351        to        13.4043        905,908,146        2.64       0.65       to        2.55       5.93       to        8.01  

MF6

                               

2016

     90,462        26.3141        to        20.1245        2,257,599        2.55       1.35       to        2.55       6.48       to        5.19  

2015

     112,828        24.7122        to        19.1320        2,640,528        3.97       1.35       to        2.55       (0.62     to        (1.82

2014

     126,247        24.8653        to        19.4876        3,002,660        2.16       1.35       to        2.55       14.06       to        12.67  

2013

     162,229        17.2957        to        22.0560        3,387,519        5.26       1.35       to        2.55       2.31       to        3.57  

2012

     187,171        16.9055        to        21.3719        3,725,321        1.04       1.35       to        2.55       26.70       to        28.27  

MF7

                               

2016

     4,098,331        15.0877        to        15.3561        69,972,782        1.97       0.65       to        2.50       7.00       to        5.01  

2015

     4,791,411        14.1003        to        14.6231        77,277,420        3.27       0.65       to        2.50       (0.18     to        (2.04

2014

     5,660,139        14.1263        to        14.9281        92,430,428        1.70       0.65       to        2.50       14.56       to        12.43  

2013

     7,368,766        12.3309        to        14.9157        106,126,893        4.54       0.65       to        2.55       2.09       to        4.08  

2012

     7,508,053        11.8471        to        14.4322        105,024,241        0.70       0.65       to        2.55       26.25       to        28.72  

MF9

                               

2016

     20,358,832        15.1113        to        18.1505        390,486,019        2.45       0.65       to        2.30       6.24       to        4.48  

2015

     23,810,696        14.2233        to        17.3724        434,272,098        4.01       0.65       to        2.30       (0.35     to        (2.01

2014

     27,011,031        14.2739        to        17.7287        499,182,175        1.40       0.65       to        2.30       4.35       to        2.62  

2013

     32,241,288        13.6785        to        18.1674        576,399,130        2.32       0.65       to        2.30       19.57       to        21.59  

2012

     34,834,038        11.2501        to        15.0481        517,571,863        2.34       0.65       to        2.30       9.80       to        11.66  

 

- 146 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

MG1

                               

2016

     13,465,623      $ 10.5868        to      $ 11.0145      $ 157,145,585            0.65     to        2.30     1.72     to        0.03

2015

     14,182,033        10.4082        to        11.0116        164,263,639        0.40       0.65       to        2.30       (5.88     to        (7.45

2014

     16,245,564        11.0586        to        11.8974        201,849,715        0.61       0.65       to        2.30       2.76       to        1.05  

2013

     18,852,264        10.7616        to        12.3808        229,948,348        —         0.65       to        2.35       (7.51     to        (5.90

2012

     21,679,451        11.4363        to        13.2504        283,700,615        0.79       0.65       to        2.35       4.88       to        6.72  

MF2

                               

2016

     27,490,632        10.4101        to        9.3462        275,872,908        1.35       1.30       to        2.50       0.36       to        (0.86

2015

     30,382,434        10.3725        to        9.4944        305,073,432        1.30       1.30       to        2.55       (0.83     to        (0.99

2014

     36,736,454        10.4592        to        9.5891        373,635,108        1.25       1.30       to        2.55       (0.51     to        (1.77

2013

     43,289,725        9.7617        to        10.5126        444,170,343        0.13       1.30       to        2.55       (1.86     to        (0.60

2012

     45,178,189        9.9464        to        10.5758        468,269,992        1.15       1.30       to        2.55       (0.38     to        0.91  

MG2

                               

2016

     14,365,301        10.0311        to        9.4762        142,051,166        1.05       0.65       to        2.10       0.82       to        (0.65

2015

     16,047,854        9.9493        to        9.5382        158,937,215        1.04       0.65       to        2.10       (0.37     to        (1.83

2014

     19,532,086        9.9867        to        9.7158        196,087,648        1.06       0.65       to        2.10       (0.17     to        (1.62

2013

     21,172,711        9.8761        to        10.3242        214,945,968        —         0.65       to        2.10       (1.63     to        (0.17

2012

     16,475,522        10.0204        to        10.4153        169,107,917        0.92       0.65       to        2.10       (0.15     to        1.34  

MG3

                               

2016

     1,665,751        19.9432        to        18.2309        31,932,872        0.86       1.30       to        2.30       14.47       to        13.31  

2015

     2,078,651        17.4222        to        16.0893        34,980,102        0.93       1.30       to        2.30       (3.60     to        (4.57

2014

     2,458,735        18.0722        to        16.8605        43,133,660        0.97       1.30       to        2.30       8.93       to        7.83  

2013

     3,123,825        15.4055        to        16.5907        50,543,702        1.14       1.30       to        2.55       33.42       to        35.13  

2012

     4,163,118        11.5464        to        12.2773        50,057,208        1.03       1.30       to        2.55       13.40       to        14.86  

MG4

                               

2016

     1,552,431        21.1154        to        16.1967        29,418,427        0.67       0.65       to        2.15       15.01       to        1.59  

2015

     1,911,690        18.3596        to        15.9433        31,822,181        0.69       0.65       to        2.15       (3.29     to        (4.75

2014

     2,084,776        18.9850        to        16.7971        36,217,594        0.76       0.65       to        2.10       9.45       to        7.85  

2013

     2,245,602        15.5745        to        17.3463        35,968,593        0.96       0.65       to        2.10       33.66       to        35.64  

2012

     2,464,431        11.6525        to        12.7888        29,350,708        0.82       0.65       to        2.10       13.57       to        15.26  

MG6

                               

2016

     92,397,930        14.0486        to        16.3314        1,590,095,837        2.53       0.65       to        2.25       5.18       to        3.48  

2015

     102,938,721        13.3571        to        15.7817        1,700,470,142        3.65       0.65       to        2.25       (0.52     to        (2.12

2014

     117,541,381        13.4270        to        16.1240        1,971,564,429        1.32       0.65       to        2.25       4.36       to        2.68  

2013

     126,127,582        12.8664        to        16.4701        2,046,366,884        2.37       0.65       to        2.35       13.77       to        15.75  

2012

     130,451,076        11.1157        to        14.3300        1,847,638,432        2.34       0.65       to        2.35       7.79       to        9.67  

MG7

                               

2016

     320,776        19.7581        to        20.1485        7,536,524        0.64       0.65       to        2.25       25.91       to        11.84  

2015

     402,041        15.6921        to        18.2161        7,573,913        0.31       0.65       to        2.10       (3.53     to        (4.94

2014

     460,623        16.2667        to        19.1628        9,081,918        0.28       0.65       to        2.10       2.52       to        1.02  

2013

     528,380        15.8667        to        19.7365        10,256,649        0.87       0.65       to        2.30       36.47       to        38.77  

2012

     774,792        11.4339        to        14.3234        10,950,659        —         0.65       to        2.10       7.29       to        8.88  

V44

                               

2016

     337,618        17.5355        to        16.0506        5,605,835        —         0.65       to        2.30       (2.56     to        (4.18

2015

     207,421        17.9962        to        16.7505        3,575,777        —         0.65       to        2.30       11.24       to        9.39  

2014

     217,510        16.1778        to        15.3122        3,398,500        —         0.65       to        2.30       5.40       to        3.65  

2013

     141,552        14.8423        to        15.1032        2,123,254        0.10       1.35       to        2.10       44.62       to        45.73  

2012

     66,327        10.2694        to        10.3639        684,152        —         1.35       to        2.05       11.70       to        12.51  

 

- 147 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

V43

                               

2016

     468,136      $ 14.1847        to      $ 13.2616      $ 6,469,819        —       1.35     to        2.10     (10.07 %)      to        (10.76 %) 

2015

     479,964        15.7736        to        14.8601        7,397,574        —         1.35       to        2.10       (7.26     to        (7.96

2014

     611,449        17.0083        to        16.1461        10,179,165        —         1.35       to        2.10       0.47       to        (0.30

2013

     738,540        16.1944        to        16.9294        12,247,977        0.22       1.35       to        2.10       34.60       to        35.63  

2012

     1,086,854        12.0317        to        12.4822        13,335,284        —         1.35       to        2.10       6.20       to        7.02  

O19

                               

2016

     778,076        16.9815        to        17.1754        16,765,951        0.12       0.65       to        2.35       (6.51     to        (4.72

2015

     911,851        18.1646        to        18.0266        20,459,674        —         0.65       to        2.35       2.60       to        0.84  

2014

     1,118,112        17.7049        to        17.8763        24,702,393        0.18       0.65       to        2.35       14.38       to        12.42  

2013

     1,235,424        15.0291        to        20.7651        24,194,235        0.75       0.65       to        2.35       26.39       to        28.59  

2012

     1,492,800        11.8246        to        16.2632        22,858,138        0.40       0.65       to        2.55       10.89       to        13.06  

O23

                               

2016

     1,113,958        10.3640        to        9.4228        11,018,271        2.12       1.30       to        2.10       4.72       to        2.76  

2015

     1,051,993        9.8973        to        9.1845        10,095,675        2.01       1.30       to        2.10       (0.74     to        (1.55

2014

     1,279,424        9.9711        to        9.3554        12,392,996        1.78       1.30       to        2.10       6.61       to        5.75  

2013

     1,457,258        8.8469        to        9.3527        13,279,282        2.13       1.30       to        2.10       10.46       to        11.37  

2012

     1,556,840        8.0088        to        8.3981        12,783,812        1.20       1.30       to        2.10       9.74       to        10.64  

O20

                               

2016

     917,004        15.2246        to        18.7989        18,640,711        0.79       0.65       to        2.25       (0.81     to        (2.40

2015

     1,162,408        15.3483        to        18.6697        24,056,298        1.06       0.65       to        2.25       3.00       to        (1.78

2014

     1,381,266        14.9015        to        19.0074        28,038,218        0.87       0.65       to        2.25       1.39       to        (0.24

2013

     1,563,988        14.6968        to        21.0555        31,659,251        1.15       0.65       to        2.25       24.14       to        26.17  

2012

     1,669,066        11.6489        to        16.7986        27,011,227        1.95       0.65       to        2.30       18.16       to        20.16  

O21

                               

2016

     8,523,438        21.1924        to        20.3773        205,092,333        0.86       1.30       to        2.50       9.85       to        8.52  

2015

     10,443,174        19.2919        to        18.9782        229,753,746        0.65       1.30       to        2.55       1.77       to        3.14  

2014

     13,047,751        18.9570        to        18.5676        283,142,011        0.58       1.30       to        2.55       8.97       to        7.59  

2013

     17,117,234        16.1184        to        21.1921        341,777,797        0.86       1.30       to        2.55       28.09       to        29.73  

2012

     22,420,942        12.5260        to        16.3438        346,551,891        0.65       1.30       to        2.55       13.62       to        15.09  

O04

                               

2016

     204,714        27.3709        to        29.8788        7,092,483        0.25       1.30       to        2.25       16.14       to        15.02  

2015

     208,260        23.5667        to        28.3115        6,257,962        0.64       1.30       to        2.25       (7.31     to        (7.24

2014

     240,139        25.4265        to        30.8428        7,829,293        0.63       1.30       to        2.25       10.20       to        9.14  

2013

     295,912        22.4228        to        31.3754        8,773,000        0.70       1.30       to        2.25       37.46       to        38.80  

2012

     385,170        16.2044        to        22.6169        8,255,859        0.32       1.30       to        2.30       14.95       to        16.13  

PH2

                               

2016

     25,868        12.2369        to        11.4183        313,754        4.98       1.35       to        2.10       6.29       to        2.48  

2015

     17,585        11.5124        to        11.1420        200,218        5.36       1.35       to        2.10       (10.25     to        8.04  

2014

     15,812        12.8266        to        12.5091        200,985        —         1.35       to        2.10       (0.46     to        (1.21

2013

     2,964        12.6629        to        12.8855        37,848        1.74       1.35       to        2.10       16.69       to        17.59  

2012

     3,537        10.9583        to        10.9583        38,756        0.47       1.35       to        1.35       8.28       to        8.28  

P08

                               

2016

     1,425,955        14.0135        to        12.6495        19,285,931        2.56       1.35       to        2.25       11.41       to        10.39  

2015

     1,618,473        12.5788        to        11.4590        19,696,479        2.92       1.35       to        2.25       (10.22     to        (11.04

2014

     2,092,555        14.0101        to        12.8805        28,444,593        5.05       1.35       to        2.25       (0.88     to        (1.79

2013

     2,482,202        13.0602        to        14.1349        34,072,842        4.90       1.35       to        2.30       (2.03     to        (1.08

2012

     1,672,848        13.0886        to        14.2893        23,316,562        6.80       1.35       to        2.55       12.00       to        13.39  

 

- 148 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

PC0

                               

2016

     1,573,134      $ 11.4748        to      $ 10.6169      $ 17,175,088        2.42     0.65     to        2.10     12.17     to        10.53

2015

     1,909,115        10.2297        to        9.6051        18,751,715        2.84       0.65       to        2.10       (9.78     to        (11.10

2014

     2,156,461        11.3384        to        10.8039        23,698,600        5.13       0.65       to        2.10       (0.20     to        (1.65

2013

     2,162,181        10.9857        to        11.3609        24,033,787        4.55       0.65       to        2.10       (1.99     to        (0.54

2012

     1,970,809        11.2091        to        11.4228        22,244,284        5.61       0.65       to        2.10       12.38       to        14.06  

P70

                               

2016

     71,096        5.5293        to        5.1053        373,905        0.96       0.65       to        2.05       14.13       to        12.52  

2015

     95,997        4.8221        to        4.5374        446,503        4.02       0.65       to        2.05       (26.15     to        (27.19

2014

     77,398        6.5292        to        6.2317        491,255        0.26       0.65       to        2.05       (19.15     to        (20.29

2013

     98,183        7.8180        to        8.0757        777,700        1.66       0.65       to        2.05       (16.46     to        (15.27

2012

     123,399        9.3588        to        9.5310        1,163,627        2.52       0.65       to        2.05       2.96       to        4.44  

P10

                               

2016

     5,613,985        6.1148        to        5.4308        33,027,779        1.09       0.65       to        2.35       14.41       to        12.45  

2015

     7,094,528        5.3448        to        4.8295        36,847,209        4.54       0.65       to        2.35       (26.19     to        (27.45

2014

     6,462,517        7.2412        to        6.6573        45,945,802        0.36       0.65       to        2.35       (18.96     to        (20.34

2013

     6,478,457        8.3575        to        9.0834        57,375,797        1.73       0.65       to        2.35       (16.71     to        (15.25

2012

     6,600,955        10.0337        to        10.8339        69,673,586        2.78       0.65       to        2.35       2.90       to        4.70  

PK8

                               

2016

     419,882        12.1916        to        17.8672        11,618,444        5.26       0.65       to        2.55       12.61       to        10.45  

2015

     514,828        10.8266        to        16.1760        12,770,747        5.18       0.65       to        2.55       (2.88     to        (4.74

2014

     664,024        11.1479        to        16.9809        17,205,673        5.23       0.65       to        2.55       0.86       to        (1.07

2013

     807,165        11.0524        to        27.6386        21,005,673        5.00       0.65       to        2.55       (9.34     to        (7.57

2012

     954,608        11.9580        to        30.1155        27,021,992        4.93       0.65       to        2.30       15.18       to        17.13  

P20

                               

2016

     32,472        11.5638        to        11.1066        370,047        5.17       1.35       to        2.10       11.70       to        10.85  

2015

     35,308        10.3522        to        10.0190        361,335        5.19       1.35       to        2.10       (3.66     to        (4.40

2014

     39,674        10.7458        to        10.4797        422,707        5.08       1.35       to        2.10       0.05       to        (0.71

2013

     50,359        10.5545        to        10.7402        537,988        4.90       1.35       to        2.10       (9.01     to        (8.32

2012

     55,383        11.6001        to        11.7144        647,237        4.86       1.35       to        2.10       15.30       to        16.19  

PD6

                               

2016

     43,988,744        10.4463        to        10.7801        498,296,480        2.31       0.65       to        2.25       3.24       to        1.58  

2015

     49,587,168        10.1180        to        10.6122        549,137,374        1.58       0.65       to        2.25       (0.91     to        (2.50

2014

     56,498,567        10.2107        to        10.8847        637,259,828        2.34       0.65       to        2.25       3.89       to        2.22  

2013

     72,498,400        9.8283        to        11.0842        794,289,727        3.11       0.65       to        2.25       (9.98     to        (8.51

2012

     90,852,198        10.7422        to        12.2009        1,098,153,881        3.19       0.65       to        2.25       6.31       to        8.06  

P06

                               

2016

     2,992,479        13.8527        to        14.0798        46,282,276        2.24       1.30       to        2.30       3.83       to        2.78  

2015

     3,448,066        13.3416        to        13.6990        51,516,094        3.70       1.30       to        2.30       (3.97     to        (4.94

2014

     4,261,623        13.8932        to        14.5017        66,613,350        1.43       1.30       to        2.30       1.76       to        0.73  

2013

     5,155,938        13.0181        to        16.0778        79,426,344        1.64       1.30       to        2.35       (11.35     to        (10.40

2012

     5,645,895        14.6029        to        17.9528        97,276,054        1.08       1.30       to        2.35       6.19       to        7.34  

P07

                               

2016

     11,732,629        15.5594        to        13.3638        189,260,806        2.06       1.30       to        2.55       1.35       to        0.06  

2015

     12,782,699        15.3525        to        13.3552        204,323,414        4.63       1.30       to        2.55       (0.86     to        (2.11

2014

     15,806,505        15.4850        to        13.6433        256,208,609        2.15       1.30       to        2.55       2.93       to        1.62  

2013

     19,151,407        13.4254        to        16.4258        302,435,033        2.20       1.30       to        2.55       (4.46     to        (3.24

2012

     20,657,880        14.0524        to        16.9837        338,090,727        2.57       1.30       to        2.55       6.79       to        8.17  

 

- 149 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,     

 

     For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

PI3

                               

2016

     2,003,188      $ 10.6047        to      $ 10.1855      $ 20,961,119        3.83     1.35     to        2.10     (0.66 %)      to        (1.42 %) 

2015

     2,146,145        10.6752        to        10.3318        22,655,392        0.09       1.35       to        2.10       (1.88     to        (2.63

2014

     2,039,866        10.8800        to        10.6106        22,002,171        —         1.35       to        2.10       2.45       to        1.68  

2013

     1,907,591        10.4357        to        10.7922        20,126,427        —         0.65       to        2.10       1.90       to        3.40  

2012

     687,110        10.2416        to        10.3425        7,077,333        —         1.35       to        2.10       2.17       to        2.95  

P72

                               

2016

     734,547        20.4002        to        18.4216        14,212,210        1.82       0.65       to        2.55       12.90       to        10.75  

2015

     915,560        17.5294        to        16.6341        15,831,203        1.42       1.35       to        2.55       (4.35     to        (5.52

2014

     877,251        18.3270        to        17.6051        15,909,266        1.59       1.35       to        2.55       11.14       to        9.79  

2013

     635,744        16.0356        to        16.4901        10,403,998        1.27       1.35       to        2.55       29.04       to        30.63  

2012

     212,723        12.4677        to        12.6236        2,672,455        1.41       1.35       to        2.30       16.55       to        17.69  

3XX

                               

2012

     —          —                —          6.91       1.35       to        2.10       8.59       to        9.37  

SBI

                               

2012

     —          —                —          5.92       0.65       to        2.30       11.03       to        12.79  

SSA

                               

2012

     —          —                —          3.25       0.65       to        2.30       10.93       to        12.69  

SVV

                               

2012

     —          —                —          1.24       0.65       to        2.30       8.14       to        9.86  

1XX

                               

2012

     —          —                —          —         0.01       to        0.02       11.71       to        13.48  

SLC

                               

2012

     —          —                —          1.58       1.30       to        2.55       8.18       to        9.49  

S12

                               

2012

     —          —                —          1.14       1.35       to        2.10       8.36       to        9.14  

S14

                               

2012

     —          —                —          6.20       0.65       to        2.35       10.57       to        12.38  

4XX

                               

2012

     —          —                —          2.91       0.65       to        2.55       5.28       to        7.21  

S16

                               

2012

     —          —                —          0.08       1.35       to        2.35       14.74       to        15.84  

LGF

                               

2012

     —          —                —          —         0.01       to        0.02       9.67       to        10.46  

IGB

                               

2012

     —          —                —          2.16       0.65       to        2.55       3.39       to        5.29  

CMM

                               

2012

     —          —                —          —         0.65       to        2.30       (2.16     to        (0.61

 

- 150 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

W41

                               

2016

     15,020      $ 21.4519        to      $ 19.7246      $ 310,731        0.16     1.35     to        2.05     11.83     to        11.04

2015

     17,210        19.1829        to        17.7642        319,237        0.01       1.35       to        2.05       (1.10     to        (1.81

2014

     23,675        19.3972        to        18.0911        444,753        —         1.35       to        2.05       1.75       to        1.03  

2013

     28,431        17.9073        to        19.0638        526,566        0.29       1.35       to        2.05       31.82       to        32.76  

2012

     37,543        13.5845        to        14.3593        525,113        0.37       1.35       to        2.05       16.02       to        16.85  

W42

                               

2016

     2,292        20.3397        to        15.6813        46,189        —         1.65       to        2.05       11.81       to        11.36  

2015

     4,229        18.1909        to        17.4081        75,099        —         1.65       to        2.05       (2.25     to        (2.65

2014

     4,347        18.6096        to        17.8815        79,117        —         1.65       to        2.05       3.06       to        2.64  

2013

     4,578        17.4222        to        18.0578        80,974        0.14       1.65       to        2.05       31.01       to        31.55  

2012

     4,820        13.2981        to        13.7272        64,970        0.32       1.65       to        2.05       17.54       to        18.03  

W46

                               

2016

     —          11.5298        to        10.4698        —          0.48       0.65       to        2.55       2.57       to        1.93  

2015

     3,851,623        11.2410        to        10.2720        41,497,667        1.24       0.65       to        2.55       (0.52     to        (2.42

2014

     3,836,516        11.2995        to        10.5269        41,913,262        1.36       0.65       to        2.55       4.90       to        2.90  

2013

     3,349,146        10.2303        to        10.7712        35,196,445        1.25       0.65       to        2.55       (4.92     to        (3.07

2012

     2,389,154        10.8060        to        11.1121        26,148,333        1.41       0.65       to        2.30       3.64       to        5.40  

 

1  Represents the dividends, excluding distributions of capital gains, received by the Sub-Account from the underlying mutual fund, net of management fees assessed by the fund manager, divided by the average net assets. The ratio excludes those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the Sub-Account is affected by the timing of the declaration of dividends by the underlying fund in which the Sub-Accounts invest.
2  Ratio represents the annualized contract expenses of the Sub-Account, consisting primarily of mortality and expense charges and distribution charges. The ratio includes only those expenses that result in a direct reduction to unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying fund are excluded.
3  Ratio represents the total return for the year indicated, including changes in the value of the underlying fund. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in reduction in the total return presented. The total return is calculated for each period indicated or from the effective date through the end of the reporting period. The ranges for the current year total return are based on the groupings that produced the lowest and highest expense ratios.
4  The unit values are not a direct calculation of net assets over the number of units allocated to the Sub-Account. The ranges for the current year unit value are based on the groupings that produced the lowest and highest expense ratios. Some unit values may be outside of the range due to timing of the related Sub-Account level’s commencement date.

 

- 151 -


Table of Contents

Delaware Life Insurance Company

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

Report of Independent Auditors

Statutory Financial Statements as of

December 31, 2016 and 2015 and for the Years

Ended December 31, 2016, 2015 and 2014


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

TABLE OF CONTENTS

 

 

     Page  

REPORT OF INDEPENDENT AUDITORS

     1  

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

     3  

Statutory Statements of Operations

     5  

Statutory Statements of Changes in Capital Stock and Surplus

     6  

Statutory Statements of Cash Flows

     7  

Notes to the Statutory Financial Statements

     8  


Table of Contents

LOGO

Report of Independent Auditors

To the Board of Directors of

    Delaware Life Insurance Company

We have audited the accompanying statutory financial statements of Delaware Life Insurance Company, which comprise the statutory statements of admitted assets, liabilities and capital stock and surplus as of December 31, 2016 and 2015, and the related statutory statements of operations and changes in capital stock and surplus, and of cash flows for the years ended December 31, 2016, 2015 and 2014.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with the accounting practices prescribed or permitted by the Delaware Department of Insurance. Management is also responsible for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on the financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

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

As described in Note 1 to the financial statements, the financial statements are prepared by the Company on the basis of the accounting practices prescribed or permitted by the Delaware Department of Insurance, which is a basis of accounting other than accounting principles generally accepted in the United States of America.

The effects on the financial statements of the variances between the statutory basis of accounting described in Note 1 and accounting principles generally accepted in the United States of America, although not reasonably determinable, are presumed to be material.

 

      
  

PricewaterhouseCoopers LLP, 185 Asylum Street, Suite 2400, Hartford, CT 06103-3404

T: (860) 241 7000, F: (860) 241 7590, www.pwc.com/us

 

1


Table of Contents

Adverse Opinion on U.S. Generally Accepted Accounting Principles

In our opinion, because of the significance of the matter discussed in the “Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles” paragraph, the financial statements referred to above do not present fairly, in accordance with accounting principles generally accepted in the United States of America, the financial position of the Company as of December 31, 2016 and 2015, or the results of its operations or its cash flows for the years ended December 31, 2016, 2015 and 2014.

Opinion on Statutory Basis of Accounting

In our opinion, the financial statements referred to above present fairly, in all material respects, the admitted assets, liabilities and capital stock and surplus of the Company as of December 31, 2016 and 2015, and the results of its operations and its cash flows for the years ended December 31, 2016, 2015 and 2014, in accordance with the accounting practices prescribed or permitted by the Delaware Department of Insurance described in Note 1.

/s/ PricewaterhouseCoopers LLP

Hartford, Connecticut

April 28, 2017

 

 

2


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

STATUTORY STATEMENT OF ADMITTED ASSETS, LIABILITIES AND CAPITAL STOCK AND SURPLUS

AS OF DECEMBER 31, 2016 AND 2015 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

 

 

     2016      2015  

ADMITTED ASSETS

     

GENERAL ACCOUNT ASSETS

     

Debt securities

   $ 7,171,155      $ 5,853,362  

Preferred stocks

     33,584        32,634  

Common stocks

     565,055        550,351  

Mortgage loans on real estate

     374,983        490,340  

Cash, cash equivalents and short-term investments

     1,082,724        1,536,423  

Contract loans

     618,946        630,826  

Derivatives

     247,258        246,437  

Other invested assets

     911,089        529,509  

Mortgage escrow funds

     3,492        3,142  

Receivables for securities

     20,136        8,167  

Investment income due and accrued

     101,939        84,071  

Amounts recoverable from reinsurers

     2,875        4,282  

Other amounts receivable under reinsurance contracts

     —          8,777  

Current federal and foreign income tax recoverable

     8,103        8,071  

Net deferred tax asset

     161,385        213,377  

Receivables from parent, subsidiaries and affiliates

     1,735        1,298  

Cash value of Company Owned Life Insurance

     90,540        89,431  

Reinsurance deposit asset

     1,161,941        1,332,097  

Other assets

     25,281        24,657  
  

 

 

    

 

 

 

Total general account assets

     12,582,221        11,647,252  

SEPARATE ACCOUNT ASSETS

     25,101,753        25,229,673  
  

 

 

    

 

 

 

TOTAL ADMITTED ASSETS

   $ 37,683,974      $ 36,876,925  
  

 

 

    

 

 

 

See notes to the statutory financial statements.

 

3


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

STATUTORY STATEMENT OF ADMITTED ASSETS, LIABILITIES AND CAPITAL STOCK AND SURPLUS

AS OF DECEMBER 31, 2016 AND 2015 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

 

 

     2016     2015  

LIABILITIES, CAPITAL STOCK AND SURPLUS

    

GENERAL ACCOUNT LIABILITIES

    

Aggregate reserve for life contracts

   $ 8,810,475     $ 7,811,011  

Liability for deposit type contracts

     467,300       189,353  

Contract claims

     34,945       45,934  

Other amounts payable on reinsurance

     8,116       3,232  

Interest maintenance reserve

     131,313       27,333  

Commissions to agents due or accrued

     10,135       8,358  

General expenses due or accrued

     56,085       51,851  

Transfers from Separate Accounts due or accrued (net)

     (622,380     (644,905

Remittances and items not allocated

     13,112       31,013  

Borrowed money and accrued interest thereon

     —         25,000  

Asset valuation reserve

     115,826       151,228  

Payable for securities

     319,400       521,988  

Funds held under reinsurance treaties with unauthorized and certified reinsurers

     263,721       270,742  

Funds held under coinsurance

     1,161,941       1,332,097  

Derivatives

     45,249       51,090  

Other liabilities

     131,088       136,037  
  

 

 

   

 

 

 

Total general account liabilities

     10,946,326       10,011,362  

SEPARATE ACCOUNT LIABILITIES

     25,101,751       25,229,672  
  

 

 

   

 

 

 

Total liabilities

     36,048,077       35,241,034  

CAPITAL STOCK AND SURPLUS:

    

Common capital stock, $1,000 par value – 10,000 shares authorized; 6,437 shares issued and outstanding

     6,437       6,437  
  

 

 

   

 

 

 

Surplus notes

     565,000       565,000  

Gross paid in and contributed surplus

     653,698       653,698  

Unassigned funds

     410,762       410,756  
  

 

 

   

 

 

 

Total surplus

     1,629,460       1,629,454  
  

 

 

   

 

 

 

Total capital stock and surplus

     1,635,897       1,635,891  
  

 

 

   

 

 

 

TOTAL LIABILITIES, CAPITAL STOCK AND SURPLUS

   $ 37,683,974     $ 36,876,925  
  

 

 

   

 

 

 

See notes to the statutory financial statements.

 

4


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

STATUTORY STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014 (IN THOUSANDS)

 

 

     2016     2015     2014  

INCOME:

      

Premiums and annuity considerations

   $ 1,814,434     $ 1,321,183     $ 1,783,056  

Considerations for supplementary contracts with life contingencies

     28,598       28,768       29,190  

Net investment income

     171,895       381,623       50,614  

Amortization of interest maintenance reserve

     22,067       18,777       18,502  

Commissions and expense allowances on reinsurance ceded

     2,442       2,932       3,676  

Income from fees associated with investment management, administration and contract guarantees from Separate Accounts

     436,129       467,433       480,820  

Change in cash value of Company Owned Life Insurance

     1,109       (515     (54

Investment (loss) or gain on reinsurance deposit asset

     (327,872     46,818       102,960  

Other income

     70,917       93,093       106,183  
  

 

 

   

 

 

   

 

 

 

Total Income

     2,219,719       2,360,112       2,574,947  

BENEFITS AND EXPENSES:

      

Death benefits

     128,678       142,344       153,679  

Annuity benefits

     588,881       589,120       682,288  

Surrender benefits and withdrawals for life contracts

     2,112,722       2,518,026       3,385,457  

Interest and adjustments on contract or deposit-type contract funds

     (38,729     6,607       9,688  

Payments on supplementary contracts with life contingencies

     35,940       31,740       35,769  

Increase in aggregate reserves for life and accident and health contracts

     971,605       536,439       644,086  
  

 

 

   

 

 

   

 

 

 

Total Benefits

     3,799,097       3,824,276       4,910,967  

Commissions on premiums, annuity considerations and deposit-type contract funds (direct business only)

     118,388       119,118       109,136  

Commissions and expense allowances on reinsurance assumed

     121       123       127  

General insurance expenses

     228,521       231,294       216,356  

Insurance taxes, licenses and fees, excluding federal income taxes

     2,820       4,697       6,025  

Net transfers (from) Separate Accounts net of reinsurance

     (1,949,196     (2,160,670     (2,749,140

Investment (income) expense on funds held

     (178,151     58,979       (225,350

Other deductions

     2,751       3,990       3,832  
  

 

 

   

 

 

   

 

 

 

Total Benefits and Expenses

     2,024,351       2,081,807       2,271,953  

Net income from operations before federal income tax (benefit) expense and net realized capital gains (losses)

     195,368       278,305       302,994  

Federal income tax (benefit) expense, excluding tax on capital gains (losses)

     (39,991     (2,729     6,861  
  

 

 

   

 

 

   

 

 

 

Net income from operations after federal income taxes and before net realized capital gains

     235,359       281,034       296,133  

Net realized capital gains less capital gains tax and transfers to the interest maintenance reserve

     74,587       67,719       19,628  
  

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 309,946     $ 348,753     $ 315,761  
  

 

 

   

 

 

   

 

 

 

See notes to statutory financial statements.

 

5


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

STATUTORY STATEMENTS OF CHANGES IN CAPITAL STOCK AND SURPLUS

FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014 (IN THOUSANDS)

 

 

     2016     2015     2014  

CAPITAL STOCK AND SURPLUS, BEGINNING OF YEAR

   $ 1,635,891     $ 1,591,482     $ 1,410,420  

Net income

     309,946       348,753       315,761  

Change in net unrealized capital (losses) gains, net of deferred income tax

     (155,105     (5,299     424,710  

Change in net unrealized foreign exchange capital (losses) gains

     (3,686     (7,317     (1,413

Change in net deferred income tax

     (68,842     (101,139     (123,660

Change in nonadmitted assets

     62,747       107,496       151,478  

Change in liability for reinsurance in unauthorized and certified companies

     —         145       (129

Change in asset valuation reserve

     35,402       3,203       (85,470

Surplus withdrawn from Separate Accounts during period

     —         552       —    

Changes in Separate Accounts surplus

     —         3,106       25,443  

Cumulative effect of changes in accounting principles

     —         6,255       —    

Dividends to stockholders

     (300,000     (311,543     (185,000

Prior period adjustment net of tax

     (18,108     —         —    

Investment income (expense) on funds held—unrealized

     137,652       197       (340,658
  

 

 

   

 

 

   

 

 

 

CAPITAL STOCK AND SURPLUS, END OF YEAR

   $ 1,635,897     $ 1,635,891     $ 1,591,482  
  

 

 

   

 

 

   

 

 

 

See notes to statutory financial statements.

 

6


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

STATUTORY STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014 (IN THOUSANDS)

 

 

     2016     2015     2014  

CASH FROM OPERATIONS:

      

Premiums collected net of reinsurance

   $ 1,843,032     $ 1,349,951     $ 1,812,246  

Net investment income

     430,578       408,727       322,375  

Miscellaneous income

     519,373       554,167       609,258  
  

 

 

   

 

 

   

 

 

 

Total receipts

     2,792,983       2,312,845       2,743,879  

Benefits and loss related payments

     (2,833,510     (3,267,558     (4,317,666

Net transfers (from) Separate Accounts

     1,971,722       2,221,535       2,869,878  

Commissions, expenses paid and aggregate write-ins for deductions

     (356,543     (377,301     (343,135

Federal and foreign income taxes (paid) recovered

     (20,405     4,077       (528
  

 

 

   

 

 

   

 

 

 

Total payments

     (1,238,736     (1,419,247     (1,790,395
  

 

 

   

 

 

   

 

 

 

Net cash from operations

     1,554,247       893,598       953,484  
  

 

 

   

 

 

   

 

 

 

CASH FROM INVESTMENTS:

      

Proceeds from investments sold, matured, repaid or received

      

Debt Securities

     13,130,777       2,287,249       2,651,165  

Stocks

     84,939       25,026       8,079  

Mortgage loans

     129,924       368,687       141,903  

Real Estate

     —         13,275       120,126  

Other Invested Assets

     89,713       83,147       285,341  

Net gains or (losses) on cash, cash equivalents and short-term investments

     89       (1,558     212  

Miscellaneous proceeds

     —         19,113       1,336,187  
  

 

 

   

 

 

   

 

 

 

Total investment proceeds

     13,435,442       2,794,939       4,543,013  

Cost of investments acquired (long-term only):

      

Debt Securities

     (14,162,654     (2,827,494     (3,170,123

Stocks

     (81,889     (74,352     (95,569

Mortgage loans

     (118,719     (165,500     (61,600

Real Estate

     —         (173     (1,451

Other Invested Assets

     (607,204     (94,474     (582,554

Miscellaneous applications

     (401,611     (1,276,604     (130,491
  

 

 

   

 

 

   

 

 

 

Total investments acquired

     (15,372,077     (4,438,597     (4,041,788

Net decrease (increase) in contract loans and premium notes

     11,876       (7,342     (86,505
  

 

 

   

 

 

   

 

 

 

Net cash used in investments

     (1,924,759     (1,651,000     414,720  
  

 

 

   

 

 

   

 

 

 

CASH FROM FINANCING AND MISCELLANEOUS SOURCES:

      

Borrowed funds

     (25,000     (185,022     210,023  

Net deposits on deposit-type contracts and other liabilities

     277,947       (26,191     31,062  

Dividends to stockholders

     (300,000     (311,543     (185,000

Other cash (used) provided

     (36,134     19,477       (67,310
  

 

 

   

 

 

   

 

 

 

Net cash used in financing and miscellaneous sources

     (83,187     (503,279     (11,225
  

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and short-term investments

     (453,699     (1,260,681     1,356,979  

CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS:

      

Beginning of year

     1,536,423       2,797,104       1,440,125  
  

 

 

   

 

 

   

 

 

 

End of year

   $ 1,082,724     $ 1,536,423     $ 2,797,104  
  

 

 

   

 

 

   

 

 

 

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

 

     2016      2015      2014  

Exchanges of debt securities

   $ 103,085      $ 39,626      $ 192,199  

Exchanges of preferred stock

     —          150        —    

Transfer of other invested assets to real estate

     —          5,222        —    

Transfer of bonds to common stock

     —          18,012        —    

Transfer of bonds to other invested assets

     —          23,517        —    

Transfer of mortgage loan to bonds

     117,601        —          —    

See notes to statutory financial statements.

 

7


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GENERAL

Delaware Life Insurance Company (the “Company”), formerly known as Sun Life Assurance Company of Canada (U.S.), is a stock life insurance company incorporated under the laws of Delaware. Effective July 21, 2014, following the receipt of all required board of directors, shareholder, and regulatory approvals, the Company’s name changed from Sun Life Assurance Company of Canada (U.S.) to Delaware Life Insurance Company. The Company is a direct, wholly-owned subsidiary of Delaware Life Holdings, LLC (the “Parent”), a Delaware limited liability company.

The Company is authorized to transact business in 49 states, the District of Columbia, Puerto Rico and the U.S. Virgin Islands. While the Company is not authorized to transact business in the State of New York, its wholly-owned subsidiary, Delaware Life Insurance Company of New York (“DLNY”), is authorized to transact business in New York as well as Rhode Island. The business of the Company and its subsidiaries includes the issuance, administration and servicing of a variety of wealth accumulation products, protection products and institutional investment contracts. These products include individual and group fixed and variable annuities, individual and group variable life insurance, individual universal life insurance, funding agreements, and group life, disability, dental and stop loss insurance.

In the normal course of business, the Company and DLNY reinsure portions of their individual life insurance, annuity, and group insurance exposure with both affiliated and unaffiliated companies using indemnity reinsurance agreements. DLNY cedes 100% of its net group life, disability, dental and stop-loss insurance to Sun Life and Health Insurance Company (U.S.), a former affiliate.

BASIS OF PRESENTATION—ACCOUNTING PRACTICES

The accompanying financial statements of the Company are presented on the basis of accounting principles prescribed or permitted by the Delaware Department of Insurance (the “Department”). The Department recognizes only statutory accounting practice prescribed or permitted by the State of Delaware for determining and reporting the financial condition and results of operations of an insurance company, and for determining its solvency under Delaware’s insurance laws. The National Association of Insurance Commissioners’ (“NAIC”) Accounting Practices and Procedures Manual (“NAIC SAP”) has been adopted as a component of prescribed or permitted accounting principles by the State of Delaware.

There is no difference in the Company’s net income (loss) or capital stock and surplus between NAIC SAP and practices prescribed and permitted by the State of Delaware as of December 31, 2016 and 2015 and for the years ended December 31, 2016, 2015 and 2014.

Accounting principles and procedures of the NAIC as prescribed or permitted by the Department comprise a comprehensive basis of accounting other than accounting principles generally accepted in the United States of America (“GAAP”). The more significant differences affecting the Company are as follows:

Under statutory accounting principles, financial statements are not consolidated. Investments in domestic life insurance subsidiaries, as defined by Statement of Statutory Accounting Principles (“SSAP”) No. 97, Investments in Subsidiary, Controlled and Affiliated Entities (“SSAP No. 97”), are carried at their audited net statutory equity value. The changes in value are recorded directly to surplus. Non-public, non-insurance subsidiaries, including limited liability companies (“LLCs”), and controlled partnerships are carried at their audited GAAP equity value. Dividends paid by subsidiaries to the Company are included in the Company’s net investment income.

Statutory accounting principles do not recognize the following assets or liabilities, which are recognized under GAAP: deferred policy acquisition costs, unearned premium reserve and statutory non-admitted assets. Deferred policy acquisition costs create a temporary tax difference as disclosed in Note 14. An asset valuation reserve

 

 

8


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

(“AVR”) and interest maintenance reserve (“IMR”) are established under statutory accounting principles but not under GAAP. Methods for calculating real estate investment valuation allowances differ under statutory accounting principles and GAAP. Methods for calculating investment valuation allowances differ under statutory accounting principles and GAAP. Actuarial assumptions and reserving methods differ under statutory accounting principles and GAAP. There are certain limitations on net deferred tax assets (“DTAs”) under statutory accounting principles. Contracts with a market value adjustment (“MVA”) feature are classified within the Company’s General Account under GAAP, but are classified within the Company’s non-insulated Separate Accounts under statutory accounting principles.

Under GAAP, investments in fixed maturity securities classified as available-for-sale or trading are carried at their aggregate fair value. Changes in unrealized gains and losses are reported net of taxes in a separate component of stockholder’s equity for available-for-sale securities and changes in unrealized gains and losses on trading securities are recorded in net investment income. Fixed maturity securities are generally carried at amortized cost under statutory accounting principles.

All derivatives are used for hedging purposes. The majority of derivatives are carried at fair value on both a GAAP and statutory basis. Unrealized gains and losses on derivatives are recognized in income for GAAP purposes and are recognized in surplus on a statutory basis. The Company designates derivatives as hedges on a limited basis which results in unrealized gains and losses on those derivatives being recognized in income.

Life premiums are recognized as income over the premium paying period of the related policies. Annuity considerations are recognized as revenue when received. Expenses incurred in connection with acquiring new insurance business, including acquisition costs such as sales commissions, are charged to operations as incurred.

The reserves for life insurance and annuity contracts are computed in accordance with presently accepted actuarial standards, and are based on actuarial assumptions and methods (including use of published mortality tables and prescribed interest rates) which produce reserves at least as great as those required by law and/or contract provisions.

USE OF ESTIMATES

The preparation of financial statements in conformity with statutory accounting principles prescribed or permitted by the State of Delaware requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities. It also requires disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. The most significant estimates are those used in determining the fair value of financial instruments, allowance for loan losses, aggregate reserves for life policies and annuity contracts, deferred income taxes, provision for income taxes, and other-than-temporary-impairments (“OTTI”) of investments.

CORRECTION OF ERROR

During 2016, the Company discovered an error related to the prior year computation of “Aggregate reserves for life contracts.” The December 31, 2015 balance was understated by $27.9 million. This error has been adjusted and recorded, net of tax, through surplus in the amount of $18.1 million.

GOING CONCERN

There are no conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern.

 

9


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

SIGNIFICANT ACCOUNTING POLICIES

The following is a summary of significant accounting policies followed by the Company in preparing the accompanying statutory-basis financial statements:

FINANCIAL INSTRUMENTS

In the normal course of business, the Company enters into transactions involving various types of financial instruments, including cash equivalents, short-term investments, debt and equity securities, mortgage loans, and derivatives. These instruments involve credit risk and also may be subject to risk of loss due to interest rate fluctuation. The Company evaluates and monitors each financial instrument individually and, when appropriate, obtains collateral or other security to minimize potential losses.

CASH, CASH EQUIVALENTS, AND SHORT-TERM INVESTMENTS

Cash, cash equivalents, and short-term investments are liquid assets. The Company’s cash equivalents primarily include commercial paper and money market investments, which have an original term to maturity of less than three months. The carrying value for cash, cash equivalents, and short-term investments are stated at amortized cost which approximates fair value. Short-term investments include debt instruments with a term to maturity exceeding three months, but less than one year on the date of acquisition.

INVESTMENTS

Debt Securities

Investments in debt securities including bonds, mortgage-backed securities (“MBS”), and asset-backed securities (“ABS”) are stated at amortized cost using the scientific method. Where the NAIC designation of the debt security has fallen to 6 and the fair value has fallen below amortized cost, they are stated at fair value. Adjustments to the value of MBS and ABS securities based on changes in cash flows, including those related to changes in prepayment assumptions, are made retrospectively. As part of this process, the NAIC appointed a third-party vendor for each security type to develop a revised NAIC designation methodology. The ratings for residential mortgage-backed securities (“RMBS”) and commercial mortgage-backed securities (“CMBS”) are determined by comparing the insurer’s carrying value divided by the remaining par value to price ranges provided by the third-party vendor corresponding to each NAIC designation. Comparisons are initially made to the model based on amortized cost. Where the resulting designation is NAIC 6 per the model, further comparison based on fair value is required, which in some cases, results in a higher final NAIC designation.

The definition of structured securities under SSAP No. 43R, Loan Backed and Structured Securities – Revised (“SSAP No. 43R”), includes certain types of ABS and MBS securities that do not follow the revised rating methodology described above, including, but not limited to, equipment trust certificates, credit tenant loans, 5*/6* securities, interest-only securities, and those with Securities Valuation Office (“SVO”) assigned NAIC designations. Interest income on bonds, MBS and ABS is recognized when earned based upon estimated principal repayments, if applicable. For debt securities subject to prepayment risk, yields are recalculated and asset balances adjusted periodically so that expected return on future cash flows matches the expected return over the life of the investment from acquisition. If the collection of all contractual cash flows is not probable, an OTTI may be indicated. The process of analyzing securities for an OTTI adjustment is further described in Note 3.

Bonds not backed by other loans are stated at amortized cost, net of OTTI, using the scientific method.

 

10


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Preferred Stocks, Common Stocks, and Other Invested Assets

Preferred stocks with an NAIC designation of 1 through 3 are stated at amortized cost. Those with NAIC designations of 4 through 6 are stated at the lower of amortized cost or fair value. Common stocks are stated at fair value, except for investments in subsidiaries. The latter are carried based on the underlying statutory equity of the subsidiary for insurance subsidiaries and GAAP equity for non-insurance subsidiaries including LLC’s. The Company accounts for its investments in subsidiaries in accordance with SSAP No. 97. The Company has ownership interests in joint ventures and partnerships which are carried at values based on the underlying equity of the investee in accordance with SSAP No. 48, Joint Ventures, Partnerships and Limited Liability Companies, and SSAP No. 93, Accounting for Low Income Housing Tax Credit Property Investments. Audited financial statements for these investments are received on an annual basis. OTTI on stocks is evaluated under the methodology described in Note 3.

Mortgage Loans on Real Estate

Mortgage loans are stated at unpaid principal balances, net of provisions for estimated losses. Mortgage loans acquired at a premium or discount are carried at amortized cost using the effective interest rate method, net of provisions for estimated losses. Purchases and sales of mortgage loans are recognized or derecognized in the Company’s Statement of Admitted Assets, Liabilities and Capital Stock and Surplus on the loan’s trade date, which is the date that the Company funds the purchase or receives the proceeds from the sale. Transaction costs on mortgage loans are capitalized on initial recognition and are recognized in the Company’s Statement of Operations using the effective interest rate method. Mortgage loans, which primarily include commercial first mortgages, are diversified by property type and geographic area throughout the United States. Mortgage loans are collateralized by the related properties and generally are no more than 75% of the property’s fair value at the time that the original loan was made. The Company regularly assesses the fair value of the collateral.

A mortgage loan is considered impaired when it is probable that the principal or interest is not collectible in accordance with the contractual terms of the loan. When a mortgage loan is classified as impaired, allowances for credit losses are established to adjust the carrying value of the loan to its net recoverable amount.

A specific allowance for loan loss is established for an impaired loan if the present value of expected cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral less cost to sell, is less than the recorded amount of the loan. The full extent of impairment in the mortgage portfolio cannot be assessed solely by reviewing loans individually. A general allowance for loan loss is established based on an assessment of past loss experience on groups of loans with similar characteristics and current economic conditions. While management believes that it uses the best information available to establish loan loss allowances, future adjustments may become necessary if economic conditions differ from the assumptions used in calculating them.

Interest income is recognized on impaired mortgage loans when the collection of contractually specified future cash flows is probable, in which case cash receipts are recorded in accordance with the effective interest rate method. Interest income is not recognized on impaired mortgage loans and these mortgage loans are placed in a non-accrual status when the collection of contractually specified future cash flows is not probable, in which case cash receipts are applied in the following order: first against the carrying value of the loan, then against the provision, and then to income. The accrual of interest resumes when the collection of contractually specified future cash flows becomes probable based on certain facts and circumstances.

Changes in allowances for losses are recorded as changes in unrealized gains and losses to surplus. Once the conditions causing impairment improve and future payments are reasonably assured, the mortgages are no longer classified as impaired and the Company resumes accrual of income. However, if the original terms of the contract have been changed resulting in the Company providing an economic concession to the borrower at below market rates, then the mortgage is reclassified as restructured.    If the conditions causing impairment do not improve and future payments remain unassured, the Company typically derecognizes the asset through disposition or

 

11


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

foreclosure. Uncollectible collateral-dependent loans are written off through realized losses for any difference between the carrying value and amount received for the underlying property at the time of disposition or foreclosure.

Contract Loans

Contract loans are carried at the amount of outstanding principal balance. Contract loans are collateralized by the related insurance policy and do not exceed the net cash surrender value of such policy.

Asset Valuation Reserve and Interest Maintenance Reserve

The AVR is established as a liability based upon a formula prescribed by the NAIC to offset potential credit-related investment losses on all invested assets, with changes in the AVR charged or credited directly to surplus. The IMR is established as a liability to capture realized gains and losses, net of income tax, on the sale of fixed income investments, principally bonds, mortgage loans, and derivatives, resulting from changes in the general level of interest rates, and is amortized into income over the remaining years to expected maturity of the assets sold.

Derivatives

As part of the Company’s overall risk management strategy, the Company uses over-the-counter (“OTC”) and listed options, exchange-traded futures, currency forwards, currency swaps, interest rate swaps and swaptions.

Interest rate swaps are employed for duration matching purposes and are also used to hedge the guaranteed minimum living benefit offered in some of the Company’s variable annuity policies. Interest rate swaps are reported at fair value. Changes in fair value are recorded as unrealized gains/losses within surplus.

The Company utilizes listed put and call options and exchange-traded futures on the Standard & Poor’s 500 Composite Stock Price Index (the “S&P 500 Index”) and other indices to hedge against stock market exposure inherent in the mortality and expense risk charges and guaranteed minimum death and living benefit features of the Company’s variable annuities. These options are reported at fair value. Changes in fair value for options are recorded in unrealized gains/losses within surplus. The daily cash variation margin settlements for futures are recorded as a component of net investment income.

Purchased OTC options on Momentum Asset Allocator (“MAA”), Cash Return on Capital Invested (“CROCI”) and certain Standard & Poor’s indices have been designated as fair value hedges of the index credits of certain of the Company’s fixed index annuity contracts. The options are reported at fair value if proven highly effective. The changes in the fair value are recorded as a component of net investment income. The change in the option embedded within the policy is also marked to market through income.

The Company also purchases OTC and listed call options and exchange-traded futures on the S&P 500 Index and other indices to economically hedge its obligations under certain fixed index annuity contracts. The interest credited on these products is based on the changes in the indices. Options are reported at fair value. Changes in fair value are recorded in unrealized gains/losses within surplus. The daily cash variation margin settlements for futures are recorded as a component of net investment income.

The Company uses currency swaps and currency forwards to hedge against the risk of fluctuations in foreign currency exchange rates. Currency swaps and currency forwards are reported at fair value. Changes in fair value are recorded as unrealized gains/losses within surplus.

Swaptions are utilized by the Company to hedge exposure to interest rate risk. At the trade date of a swaption, a premium is paid to the counterparty and recorded as an asset. At expiration, swaptions either cash settle for value, settle into an interest rate swap, or expire worthless. Swaptions are reported at fair value and changes in fair value are recorded in unrealized gains/losses within surplus.

 

12


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

POLICY AND CONTRACT RESERVES

The reserves for life insurance policies and annuity contracts are computed in accordance with presently accepted actuarial standards, and are based on actuarial assumptions and methods (including use of published mortality tables and prescribed interest rates) which produce reserves at least as great as those required by law and/or contract provisions.

Liabilities for unpaid claims consist of the estimated amount payable for claims reported but not yet settled and an estimate of claims incurred but not reported. These liabilities include estimates of the expenses that will be incurred in connection with the payment of the benefit payments. The amounts reported are based upon historical experience, adjusted for trends and current circumstances. Management believes that the recorded liability is sufficient to provide for the associated claims adjustment expenses. Revisions of these estimates are included in operations in the year such adjustments are determined to be required.

DEPOSIT TYPE CONTRACTS

Liabilities for funding agreements, premium deposit funds, investment-type contracts such as supplementary contracts not involving life contingencies and certain structured settlement annuities are based on account value or accepted actuarial standards and methods including use of prescribed interest rates.

INCOME TAXES

The Company accounts for current and deferred income taxes and recognizes reserves for income tax contingencies in accordance with SSAP No. 101, Income Taxes, A Replacement of SSAP No. 10R and SSAP No. 10 (“SSAP No. 101”). Under the applicable asset and liability method for recording deferred income taxes, deferred taxes are recognized when assets and liabilities have different values for financial statement and tax reporting purposes, using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on DTAs and deferred tax liabilities (“DTLs”) is recognized in the period that includes the enactment date. Valuation allowances on DTAs are estimated based on the Company’s assessment of the realization of such DTAs. Refer to Note 14 for further discussion of the Company’s income taxes.

INCOME AND EXPENSES

Life insurance premiums are recognized as income over the premium paying period of the related policies. Annuity considerations are recognized as revenue when received. Expenses, such as commissions and other costs applicable to the acquisition of new business, are charged to operations as incurred.

SEPARATE ACCOUNTS

The Company has established insulated Separate Accounts applicable to various classes of contracts providing for variable benefits. Contracts for which funds are invested in insulated variable Separate Accounts include individual and group life and annuity contracts. The assets in these insulated separate accounts are carried at fair value and the investment risk associated with such assets is retained by the contract holder. These variable products provide minimum death benefits and, in certain annuity contracts, minimum accumulation, income, or withdrawal benefits. The minimum guaranteed benefit reserves associated with the insulated Separate Accounts are reported in Aggregate Reserves for Life Contracts in the Company’s Statements of Admitted Assets, Liabilities, Capital Stock and Surplus.

The Company has also established non-insulated Separate Accounts for certain annuity contracts that include a market value adjustment (“MVA”) feature associated with fixed rates, including for amounts allocated to the fixed portion of certain combination fixed and variable deferred annuity contracts. Assets in the non-insulated Separate Accounts are carried at fair value or on a General Account basis, depending on the annuity contract being

 

13


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

supported. The assets of the non-insulated Separate Accounts are not legally insulated and can be used by the Company to satisfy General Account obligations.

Net investment income, capital gains and losses, and changes in invested asset values on the insulated variable Separate Accounts are allocated to policyholders and therefore do not affect the operating results of the Company. Assets held in the insulated variable Separate Accounts are carried at fair value. The investment risk of such securities is retained by the contract holder. The Company earns Separate Account fees for providing administrative services and bearing the mortality and other guaranteed benefit risks related to contracts for which funds are invested in variable Separate Accounts.

The activity of the variable Separate Accounts is not reflected in the Company’s financial statements except for the following:

 

    The fees that the Company receives which are assessed periodically and recognized as revenue when assessed.

 

    The activity related to the guaranteed minimum death benefit, guaranteed minimum accumulation benefit, guaranteed minimum income benefit, and guaranteed minimum withdrawal benefit, which is reflected in the Company’s financial statements.

 

    Premiums and withdrawals with offsetting transfers to/from the variable Separate Accounts are reflected in the Statement of Operations.

 

    Transfers from the variable Separate Accounts due and accrued, which include accrued expense allowances receivable from the variable Separate Accounts and the aggregate surplus (income) due and accrued from MVA contracts.

 

    The dividends-received-deduction (“DRD”), which is included in the Company’s income tax expense, is calculated based upon the variable Separate Accounts’ assets held in connection with variable contracts.

ACCOUNTING PRONOUNCEMENTS

New and Adopted Accounting Pronouncements

Effective August 26, 2016, the NAIC adopted changes to SSAP No. 51R, Life Contracts (“SSAP No. 51R”), to provide guidance on how to determine the change in valuation basis under principle-based reserving. The adoption of the revisions within SSAP No. 51R did not have a significant impact on the financial statements of the Company.

Effective January 1, 2015, the NAIC adopted SSAP No. 40R, Real Estate Investments (“SSAP No. 40R”). SSAP No. 40R provides guidance for a single real estate property investment that is wholly-owned by a limited liability company under certain conditions. The adoption of SSAP No. 40R had an impact of $6.3 million on the Company, which has been recorded in “Cumulative effect of changes in accounting principles” in the Statutory Statements of Changes in Capital Stock and Surplus. This amount represents the value of a previously non-admitted other invested asset which became admitted upon adoption of SSAP No. 40R.

 

2. RELATED-PARTY TRANSACTIONS

The Company has significant transactions with affiliates and other related parties. Intercompany revenues and expenses recognized under these agreements may not necessarily be indicative of costs that would be incurred if the Company operated on a stand-alone basis and if these transactions were with unrelated parties. Below is a summary of significant transactions with affiliates and other related parties for the reporting period.

 

14


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Investments in Subsidiaries

 

(In Thousands)                     
            Carrying Value  
            December 31,  

Entity Name

   Type of Subsidiary      2016      2015  

DLNY

     Insurance      $ 404,361      $ 401,810  

DL Reinsurance Company

     Insurance        31,647        30,573  

Delaware Life Reinsurance (U.S.) Corp.

     Insurance        20,250        —    

Clarendon Insurance Agency, Inc.

     Non Insurance        1,454        1,454  
     

 

 

    

 

 

 

Total

      $ 457,712      $ 433,837  
     

 

 

    

 

 

 

The Company made capital contributions totaling $20.3 million to its newly formed wholly-owned subsidiary, Delaware Life Reinsurance (U.S.) Corp., during the fourth quarter of 2016.

In October 2015, the Company sold its wholly-owned subsidiary, DL Information Services Ireland Limited (“DL Ireland”), for $256 thousand. In December 2016, the Company dissolved its wholly-owned subsidiary, DL Information Services Canada (“DL Canada”). The non-admitted equity value of DL Canada was $0.7 million at December 31, 2015.

The Company made capital contributions totaling $30 million to DLRC during the fourth quarter of 2014.

The Statement of Admitted Assets amount for all SSAP No. 97 8a entities as of December 31, 2016 and 2015 was as follows:

(In Thousands)

 

SCA Entity

   Percentage
of SCA
Ownership
    Gross
Amount
     Admitted
Amount
     Nonadmitted
Amount
 

Clarendon Insurance Agency, Inc.

     100   $ 1,454      $ 1,454      $ —    
    

 

 

    

 

 

    

 

 

 

Total SSAP No. 97 8a Entities

     XXX     $ 1,454      $ 1,454      $ —    
    

 

 

    

 

 

    

 

 

 

The Company’s Sub -2 filing for the above entity will be completed in accordance with SSAP No. 97.

The Company does not own shares of an upstream intermediate entity or ultimate parent, directly or indirectly, via a downstream subsidiary, controlled, or affiliated entity.

The Company owns controlling membership interests in the following limited liability companies:    DL Investment DELRE Holdings 2009-1, LLC; IDF IX, LLC; IDF X, LLC; DL Service Holdings, LLC; DL Private Placement Investment Company I, LLC; Conway Capital LLC; Clear Spring PC Holdings, LLC, Ellendale Insurance Agency, LLC; DL Investment Holdings 2015-1, LLC; DL Investment Holdings 2016-1, LLC; and DL Investment Holdings 2016-2, LLC. The value of certain of these limited liability companies without audited financial statements was non-admitted as of December 31, 2016 and as of December 31, 2015.

In June 2015, the Company organized DL Investment Holdings 2015-1, LLC, a Delaware limited liability company, as an investment subsidiary, for the purpose of engaging in certain hedging activities associated with the Company’s variable annuity products. No capital contributions were made to DL Investment Holdings 2015-1, LLC during 2015. The Company contributed a total of $539.4 million of capital to DL Investment Holdings 2015 -1, LLC during 2016.

 

15


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The Company also owns the membership interest of DL Investment DELRE Holdings 2009-1, LLC (the “LLC”). The real estate asset originally held in the LLC was disposed of during 2015. There was a nominal cash balance in the LLC as of December 31, 2016 and 2015.

Dividends

In November 2016 and September 2015, the Company received ordinary dividends from DLNY in the amounts of $17.2 million and $36.5 million respectively. Refer to Note 15 for a summary of dividends paid to the Parent.

Reinsurance-Related Agreements

The Company entered into a reinsurance agreement with its subsidiary, DL Reinsurance Company (“DLRC”), under which the Company cedes and DLRC reinsures on a combination modified coinsurance and funds held coinsurance basis certain risks associated with the Company’s variable annuity contracts and associated riders (the “VA Treaty”). The VA Treaty transfers certain hedging risks from the Company to DLRC. It does not transfer insurance risks to DLRC. SSAP No. 61R, Life, Deposit-Type and Accident and Health Reinsurance, does not provide specific guidance on reinsurance contracts that do not transfer insurance risk, but transfer only hedging risk. The Department approved the VA Treaty on December 29, 2014 and it was effective December 31, 2014. As a result of the VA Treaty, gains (losses) related to the hedging, previously accounted for as other changes in capital stock and surplus and net investment income (loss), are accounted for as investment income on reinsurance deposit asset.

The Company also entered into a reinsurance agreement with DLRC under which the Company cedes and DLRC reinsures on an indemnity coinsurance funds held basis the quota share of risks associated with various fixed index annuity contracts and associated riders (the “FIA Treaty”). The FIA Treaty transfers certain hedging risks from the Company to DLRC. It does not transfer insurance risks to DLRC. The Department approved the FIA Treaty on June 30, 2015, with an effective date as of January 1, 2015. As a result of the FIA Treaty, gains (losses) related to the hedging, previously accounted for as other changes in capital stock and surplus and net investment income (loss), are accounted for as investment income on reinsurance deposit asset.

Hedging risk is defined as changes in unrealized hedging instrument gains or losses and investment income or loss from hedging instruments. “Investment gains (losses) on funds held” represents amounts received or paid on hedging instruments and realized gains and loss on dispositions of hedging instruments. “Investment income on funds-held - unrealized” represents the unrealized gain or loss for the period on hedging instruments. “Investment expense on reinsurance deposit liability” represents the net gains and loss on all hedging instruments.

 

16


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

A summary of the impact of these two treaties on the Company’s December 31, 2016, December 31, 2015 and December 31, 2014 Statement of Operations and Statement of Changes in Capital Stock and Surplus is below:

 

(In Thousands)                     
     Treaty Impacts  

Statement of Operations

   2016      2015      2014  

Investment (Loss) Income on Reinsurance Deposit Asset

   $ (327,872    $ 46,818      $ 102,960  
  

 

 

    

 

 

    

 

 

 

Total Revenue

     (327,872      46,818        102,960  

Investment Expense on Funds Held

     (190,220      47,016        (237,698
  

 

 

    

 

 

    

 

 

 

Total Policyholder Benefits and Expenses

     (190,220      47,016        (237,698

Net (Loss) Gain from Operations After Dividends and Before Federal Income Taxes

     (137,652      (198      340,658  
  

 

 

    

 

 

    

 

 

 

Statement of Changes in Capital Stock and Surplus

        

Investment Benefit (Expense) on Funds Held—Unrealized

     137,652        198        (340,658

Net Change in Capital Stock and Surplus from

        

Reinsurance Treaties (excluding reinsurance fee)

   $ —        $ —        $ —    
  

 

 

    

 

 

    

 

 

 

In addition, the Company recognized a reinsurance deposit accounting asset of $1,161.9 million and $1,332.1 million at December 31, 2016 and 2015, respectively, and a corresponding amount in funds held under coinsurance liability.

The Company has a reinsurance agreement with Delaware Life Reinsurance (Barbados) Corp. (“Barbco”), an affiliate, under which it cedes risks associated with certain of the Company’s in-force corporate and bank-owned variable universal life insurance and private placement variable universal life insurance policies on a combination coinsurance and coinsurance with funds-withheld basis.

The Company has a reinsurance agreement with Barbco under which it cedes mortality risks associated with certain of the Company’s in-force bank-owned variable universal life insurance policies on a yearly renewable term basis.

Debt and Surplus Note Transactions

In June 2015, Delaware Life Insurance and Annuity Company (Bermuda) Ltd. (“DLIAC”), an affiliate, issued a floating rate revolving credit note payable to the Company, pursuant to which DLIAC can borrow up to $40 million from the Company. The interest on any outstanding principal amount is based on LIBOR plus 1.15%. The interest is accrued monthly and payable on the last day of the fiscal quarter. The note will mature on June 30, 2017. There was no outstanding balance at December 31, 2016 or 2015.

As of December 31, 2016 and 2015, the Company had $565.0 million of surplus notes outstanding. During 2013, the Company entered into an agreement with Deutsche Bank Trust Company Americas (“DBTCA”), whereby the surplus notes were taken into custody by the bank on behalf of the holders of the surplus notes, some of which are related parties as of December 31, 2016, (the “Noteholders”).

 

17


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

DBTCA collects all surplus note payments and distributes such funds to the Noteholders. The DBTCA agreement allows the Noteholders to transfer any part of the surplus notes they hold, subject to the consent of the Company and with proper notice given to DBTCA. As of December 31, 2016, the Noteholders were as follows:

 

    EquiTrust Life Insurance Company

 

    Guggenheim Life and Annuity Company

 

    Heritage Life Insurance Company

 

    Midland National Life Insurance Company

 

    North American Company for Life and Health Insurance

 

    Paragon Life Insurance Company of Indiana

 

    Security Benefit Life Insurance Company

The details of outstanding surplus notes at December 31, 2016 and 2015 were as follows (amounts in thousands):

 

Issue Date

     Type        Rate        Maturity        Face
Amount
       Principal/
Carrying
Value
       Interest Paid
Years Ended
December 31,
2016 and 2015
 

12/15/1995

       Surplus          6.15        12/15/2027        $ 150,000        $ 150,000        $ 9,225  

12/15/1995

       Surplus          7.626        12/15/2032          150,000          150,000          11,439  

12/15/1995

       Surplus          6.15        12/15/2027          7,500          7,500          461  

12/15/1995

       Surplus          7.626        12/15/2032          7,500          7,500          572  

12/22/1997

       Surplus          8.625        11/6/2027          250,000          250,000          21,563  
                   

 

 

      

 

 

      

 

 

 
                    $ 565,000        $ 565,000        $ 43,260  
                   

 

 

      

 

 

      

 

 

 

The surplus notes and accrued interest thereon are subordinate to payments due to policyholders, claimants and beneficiaries, as well as all other classes of creditors other than surplus note holders. After payment in full of certain obligations set forth Section 5918 of the Delaware Insurance Code, and prior to any payment to a common shareholder in respect of such shareholder’s ownership interest in the Company, the holder of a surplus note is entitled to receive payment in full. The Company has no preferred stockholders. Any redemption of a surplus note is subject to the prior written consent of the Delaware Commissioner of Insurance.

The Company expensed $43.3 million for interest on the surplus notes for the years ended December 31, 2016, 2015 and 2014, respectively. Total interest paid from inception through December 31, 2016 was approximately $862.8 million. There have been no principal payments since original issuance of the surplus notes.

Each accrual and payment of interest on the surplus notes may be made only with the prior approval of the Delaware Commissioner of Insurance and only to the extent that the Company has sufficient surplus earnings to make such payment. The Company received approval for all surplus note payments and the related accrual in the amount of $4.3 million at December 31, 2016 and 2015.

Administrative Services Agreements

The Company is party to various related-party agreements.

The Company sponsors the Delaware Life Insurance Company 401(k) Savings Plan (the “401(k) Plan”), which qualifies under Section 401(k) of the Internal Revenue Code and includes a retirement investment account feature (the “RIA”) that qualifies under Section 401(a) of the Internal Revenue Code. Income and expenses under the 401(k) Plan and the RIA are allocated to affiliates pursuant to inter-company service agreements. The expenses incurred by the Company under the 401(k) Plan and the RIA were $1.8 million, $2.8 million and $3.2 million, respectively, for the years ended December 31, 2016, 2015 and 2014, of which $0.1 million, $0.3 million and $0.4 million, respectively, were allocated to the Company’s subsidiary, DLNY.

 

18


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The Company has a management services agreement with its subsidiary, DLNY, whereby the Company furnishes certain investment, actuarial and administrative services to DLNY on a cost-reimbursement basis. The Company allocated amounts related to this agreement of $9.2 million, $13.0 million and $14.8 million for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has an administrative services agreement with DLIAC, pursuant to which the Company performs various administrative services on behalf of DLIAC. Amounts allocated under this agreement amounted to approximately $0.2 million, $0.3 million and $0.5 million for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has an administrative services agreement with its wholly-owned subsidiary, Clarendon Insurance Agency, Inc. (“Clarendon”), pursuant to which the Company provides services and facilities in connection with Clarendon’s business of supporting the wholesale distribution of the Company’s variable insurance and annuity products. The Company also has a principal underwriter’s agreement dated April 1, 2002 with Clarendon, pursuant to which Clarendon serves as principal underwriter and distributor for all variable insurance and annuity products issued by the Company. There were equal and offsetting amounts incurred under these two agreements.

The Company has an administrative and tax services agreement with Barbco, pursuant to which the Company provides administrative and tax services to Barbco on a cost-reimbursement basis. Amounts allocated under this agreement amounted to approximately $0.2 million, $0.6 million and $35 thousand for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has an administrative services agreement with DLRC, pursuant to which the Company furnishes certain investment, actuarial and administrative services to DLRC. Amounts allocated in 2016, 2015 and 2014 were negligible.

The Company had an administrative services agreement with its subsidiary, DL Canada, pursuant to which DL Canada provided administrative and support services to the Company and its U.S. affiliates. Expenses incurred under this agreement amounted to $1.3 million, $5.1 million and $8.2 million for the years ended December 31, 2016, 2015 and 2014, respectively.

On August 2, 2013, the Parent acquired all of the issued and outstanding shares of the Company from Sun Life Canada (U.S.) Holdings, Inc. (the “Sale Transaction”). In connection with the Sale Transaction, the Company’s controlling persons agreed that the Company would comply with the filing and other requirements contained in Section 5005(a) of the Delaware Insurance Code with respect to any transaction subject to Section 5005(a)(2) between (a) the Company, on the one hand, and (b) (I) Guggenheim Capital, LLC or a subsidiary thereof, or (II) Sammons Enterprises, Inc. or a subsidiary thereof, on the other hand. The following are agreements in effect that the Company has filed pursuant to the terms of this undertaking:

The Company has an investment management agreement with Guggenheim Partners Investment Management, LLC (“GPIM”), whereby GPIM provides investment management services for certain of the Company’s investments. Expenses incurred under this agreement amounted to approximately $5.3 million, $9.9 million and $10.9 million for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has an investment services agreement with GPIM, whereby GPIM provides services to the Company with respect to certain General Account assets that GPIM does not manage for the Company under the above-cited agreement. Expenses incurred under this agreement amounted to approximately $2.8 million, $1.6 million and $1.2 million for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has a services agreement with Guggenheim Commercial Real Estate Finance, LLC (“GCREF”), whereby GCREF provides mortgage loan sourcing, origination and administration services to the Company. No

 

19


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

expenses related to this agreement were incurred during 2016. There were $132 thousand and $34 thousand in expenses incurred related to this agreement for the years ended December 31, 2015 and 2014, respectively.

The Company has a services agreement with Guggenheim Insurance Services, LLC (“GIS”), whereby GIS provides certain personnel, facilities, systems and equipment in conjunction with the provision of accounting and general services, insurance services, and other advisory services to the Company. Expenses incurred under this agreement amounted to approximately $57.0 million, $49.5 million and $47.3 million for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has a services agreement with se2, llc (“se2”), under which se2 provides annuity and life insurance policy servicing and third-party administrator services to the Company. Expenses incurred under this agreement amounted to approximately $24.4 million, $8.9 million and $3.6 million for the years ended December 31, 2016, 2015 and 2014, respectively. In addition, the Company incurred $35.9 million, $31.4 million and $18.9 million of conversion costs related to this agreement for the years ended December 31, 2016, 2015 and 2014, respectively.

The Company has a Master Agency Agreement with Dunbarre Insurance Agency, LLC (“Dunbarre”), together with a related Commission Payment Facility Agreement and an Assignment and Assumption Agreement, under which the Company authorizes Dunbarre to recruit producers to solicit and sell life insurance and annuity contracts and to accept assignment of previously recruited producers. Expenses under the Commission Payment Facility Agreement amounted to approximately $20.1 million and $18.9 million in 2016 and 2015, respectively. The Company did not incur expenses related to this agreement in 2014.

The Company has a Master Agency Agreement with Divinshire Insurance Agency, LLC (“Divinshire”), together with a related Commission Payment Facility Agreement and an Assignment and Assumption Agreement, under which the Company authorizes Divinshire to recruit producers to solicit and sell life insurance and annuity contracts and to accept assignment of previously recruited producers. Expenses under the Commission Payment Facility Agreement amounted to approximately $9.1 million in 2016. While this Agreement was entered into during 2015, no expenses were incurred during that year.

The Company has a selling agreement among the Company, GIS, and South Blacktree, LLC related to the sale of certain private placement variable universal life insurance policies and funding agreements issued by the Company as identified in the selling agreement. The Company did not incur expenses under this agreement for the years ended December 31, 2016, 2015 and 2014.

The Company had $1.7 million and $1.3 million due from affiliates, $0 and $0.3 million due to affiliates, and $18.0 million and $13.4 million, included in general expenses due or accrued to other related parties, as of December 31, 2016 and 2015, respectively, under the terms of various management and services contracts which provide for cash settlements on a quarterly or more frequent basis.

Other

During 2016, the Company purchased several short-term investments from four affiliates, Armstrong STF IV, LLC, Marcy STF I, LLC, Redfield STF II, LLC and Wright STF III, LLC, totaling $552 million. The Company also sold a portion of these investments back to these affiliates, totaling $773 million, resulting in a pre-tax gain of $0.1 million. The Company recorded $35.6 million of investment income related to affiliated short-term investments in 2016 and the average yield was 6.86%. As of December 31, 2016, the Company held $238 million of affiliated short-term investments. During 2016, the Company sold public bonds to related parties and recognized gains of $50.1 million before taxes and transfers to the IMR.

During 2015, the Company purchased several short-term investments from four affiliates, Armstrong STF IV, LLC, Marcy STF I, LLC, Redfield STF II, LLC and Wright STF III, LLC, totaling $784 million. The Company also sold a portion of these investments back to these affiliates, totaling $461 million, resulting in a pre-tax gain of $0.2 million. The Company recorded $21.7 million of investment income related to these short-term investments in 2015 and the

 

20


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

average yield was 7.23%. As at December 31, 2015, the Company held $458 million of affiliated short-term investments.

In 2014, the Company’s wholly-owned subsidiary, DL Service Holdings, LLC, purchased corporate-owned life insurance (“COLI”) with a cash value of $89.9 million as of December 31, 2014 on the lives of key executives of the Company from Equitrust Life Insurance Company (“ELIC”), a former related party. At December 31, 2016 the cash surrender value of these COLI policies was $90.5 million, which included additional policy loans from ELIC totaling $68.4 million and $38.6 million during 2015 and 2014, respectively. There were no additional policy loans during 2016.

In 2014, the Company issued private placement variable universal life policies to ELIC through a single member limited liability company, IDF IX, LLC, with a total value of $177.1 million, outstanding policy loans of $115.3 million, and recognized premium income of $177.3 million. During 2015, the Company recognized additional premium income of $25.0 million. No additional premium income was recognized in 2016. Outstanding policy loans totaled $158.7 and $148.1 million, including capitalized interest, at December 31, 2016 and 2015, respectively. The net cash value of the policies was $225.5 and $211.2 million at December 31, 2016 and 2015, respectively.

At December 31, 2016 and 2015, the Company had investments in parties related to or managed by Guggenheim Capital, LLC or Sammons Enterprises, Inc. as follows:

 

     December 31,  
(In Thousands)    2016      2015  

Debt Securities

   $ 701,349      $ 911,485  

Common Stocks

     68,111        67,849  

Short-term Investments

     —          —    

Other Invested Assets

     65,749        48,000  
  

 

 

    

 

 

 

Total

   $ 835,209      $ 1,027,334  
  

 

 

    

 

 

 

Guarantees

The Company, as successor to Keyport Life Insurance Company (“Keyport”), unconditionally guarantees the full and punctual payment when due of any obligations of the former Keyport Benefit Life Insurance Company (“KBL”) arising out of or in connection with any contract issued by KBL on or after June 25, 1998 and before December 31, 2002, the date that KBL merged with and into the Company’s wholly-owned subsidiary, DLNY. The purpose of this guaranty was to enhance the financial strength of KBL. The liability of the Company under the guaranty is unlimited to any specific sum. The guaranty will not exceed contractual obligations to the policyholders of the contracts. The cash surrender value of the contracts at December 31, 2016 and December 31, 2015 was approximately $248.6 million and $272.5 million, respectively. At December 31, 2016 and 2015, there was no liability accrued for this guaranty.

The Company guarantees on a subordinated basis all amounts payable by DLNY to holders of certain deferred combination fixed and variable annuity contracts (“MVA Contracts”) issued by DLNY which include the option to earn a guaranteed fixed return for specified periods (“Guarantee Period”). The Company unconditionally and irrevocably guarantees the full and punctual payment when due of all amounts payable by DLNY from a Guarantee Period to any holder. The guaranty is subject to no preconditions other than the failure by DLNY to pay when due any Guarantee Period interests. DLNY registered such Guarantee Period interests under the Securities Act of 1933 with the U.S. Securities and Exchange Commission (the “SEC”). Under the SEC’s rules, implementation of the guaranty permitted DLNY to stop filing periodic reports with the SEC pursuant to the Securities Exchange Act of 1934, and the purpose of the guaranty was to achieve that result. The Company’s guaranty in this regard guarantees the payment of amounts payable by DLNY from a Guarantee Period but does not guaranty any other obligations of DLNY under the MVA Contracts. The obligations under the foregoing guaranty are unsecured obligations of the Company and subordinate in right of payment to the prior payment in full of all other obligations of the Company,

 

21


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

except for guarantees which by their terms are designated as ranking equally in right of payment with or subordinate to this guaranty. The liability of the Company under the guaranty is unlimited to any specific sum. The guaranty will not exceed contractual obligations to the holders of the MVA Contracts. The total account value of the MVA Contracts was approximately $8.3 million and $9.3 million at December 31, 2016 and 2015, respectively. There is no liability accrued for this guaranty.

 

3. DEBT SECURITIES AND PREFERRED STOCKS

The statement value and fair value of the Company’s debt securities and preferred stocks were as follows:

 

     December 31, 2016  
            Gross      Gross        
     Statement      Unrealized      Unrealized     Estimated  
(In Thousands)    Value      Gains      Losses     Fair Value  

Debt Securities:

          

U.S. Governments

   $ 261,022      $ 327      $ (10,022   $ 251,327  

All Other Governments

     15,153        —          (127     15,026  

U.S. States, Territories and Possessions (Direct and Guaranteed)

     2,917        140        (28     3,029  

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     118,311        3,029        (2,099     119,241  

Industrial and Miscellaneous (Unaffiliated)

     6,711,808        92,061        (184,830     6,619,040  

Hybrid Securities

     32,012        449        (5,364     27,097  

SVO Identified Funds

     29,932        —          —         29,932  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total Debt Securities

   $ 7,171,155      $ 96,006      $ (202,470   $ 7,064,692  
  

 

 

    

 

 

    

 

 

   

 

 

 

Preferred Stocks

   $ 33,584      $ 243      $ (437   $ 33,390  
  

 

 

    

 

 

    

 

 

   

 

 

 
     December 31, 2015  
            Gross      Gross        
     Statement      Unrealized      Unrealized     Estimated  
(In Thousands)    Value      Gains      Losses     Fair Value  

Debt Securities:

          

U.S. Governments

   $ 225,249      $ 518      $ (1,034   $ 224,733  

All Other Governments

     20,059        1,378        (18     21,419  

U.S. States, Territories and Possessions (Direct and Guaranteed)

     8,805        185        (188     8,802  

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     213,464        5,949        (2,171     217,242  

Industrial and Miscellaneous (Unaffiliated)

     5,352,038        66,553        (162,162     5,256,429  

Hybrid Securities

     33,747        760        (6,535     27,972  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total Debt Securities

   $ 5,853,362      $ 75,343      $ (172,108   $ 5,756,597  
  

 

 

    

 

 

    

 

 

   

 

 

 

Preferred Stocks

   $ 32,634      $ 424      $ (997   $ 32,061  
  

 

 

    

 

 

    

 

 

   

 

 

 

 

22


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The statement value and estimated fair value by maturity periods for debt securities, other than ABS and MBS, are shown below. Actual maturities may differ from contractual maturities on ABS and MBS because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties; accordingly, the contractual maturities for those securities are not shown.

 

     December 31, 2016  
     Statement      Estimated  
(In Thousands)    Value      Fair Value  

Due in one year or less

   $ 262,226      $ 262,663  

Due after one year through five years

     1,120,571        1,108,922  

Due after five years through ten years

     1,641,919        1,613,863  

Due after ten years

     1,778,118        1,697,002  

SVO Identified Funds—Bond Mutual Funds

     29,932        29,932  
  

 

 

    

 

 

 

Total before asset and mortgage-backed securities

     4,832,766        4,712,382  
  

 

 

    

 

 

 

Asset and mortgage-backed securities

     2,338,389        2,352,310  
  

 

 

    

 

 

 

Total

   $ 7,171,155      $ 7,064,692  
  

 

 

    

 

 

 

Proceeds from sales and maturities of investments in debt securities and preferred stock during 2016, 2015 and 2014, were $13.2 billion, $2.4 billion and $2.7 billion, including non-cash transactions of $103.1 million, $86.5 million and $192.2 million, respectively; gross gains were $198.3 million, $48.6 million and $69.1 million respectively; and gross losses were $12.7 million, $11.3 million and $8.6 million, respectively.

The Company had unfunded commitments for future private placement fundings of $258.2 million as of December 31, 2016. The Company also had commitments for future private placement fundings of $355.4 million as of December 31, 2015.

Debt securities included above with a statement value of approximately $5.0 million, $4.1 million and $4.1 million for the years ended December 31, 2016, 2015 and 2014, respectively, were on deposit with governmental authorities as required by law.

Investment-grade debt securities were 95.1%, 94.1% and 91.0% of the Company’s total debt securities as of December 31, 2016, 2015 and 2014, respectively.

The fair value of publicly-traded debt securities is determined using three primary pricing methods: third-party pricing services, non-binding broker quotes, and pricing models. Prices are first sought from third-party pricing services, with the remaining unpriced securities priced using one of the other two methods. For privately-placed fixed maturity securities, fair values are estimated using model prices or broker quotes. A portion of privately-placed fixed maturity securities (typically SEC Rule 144A securities) are priced using market prices.

Structured securities, such as ABS, RMBS and CMBS, are priced using third-party pricing services, a fair value model, or independent broker quotations. Typical inputs used by these three pricing methods include, but are not limited to, reported trades, benchmark yields, issuer spreads, bids and/or estimated cash flows and prepayment speeds. In addition, estimates of expected future prepayments are factors in determining the price of ABS, RMBS and CMBS. These estimates are based on the underlying collateral and structure of the security, as well as prepayment speeds previously experienced in the market at interest rate levels projected for the underlying collateral. Actual prepayment experience may vary from these estimates. Exposure to any single issuer is less than 10% of net admitted assets.

The fair value of the Company’s preferred stocks is first based on quoted market prices. Similar to fixed-maturity securities, the Company uses pricing services and broker quotes to price preferred stocks for which the quoted market price is not available.

 

23


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Other-than-temporary-impairment

The Company recognizes and measures OTTI for loan-backed and structured securities (“LBSS”) in accordance with SSAP No. 43R. In accordance with SSAP No. 43R, if the fair value of a LBSS is less than its amortized cost basis at the Statutory Statements of Admitted Assets, Liabilities and Capital Stock and Surplus date, the Company assesses whether the impairment is an OTTI. When an OTTI has occurred, the amount of OTTI recognized in earnings is the difference between the amortized cost basis of the security and the present value of its expected future cash flows, discounted at the effective interest rate implicit in the security.

If the Company intends to sell the LBSS, or if it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis, an OTTI is considered to have occurred. The amount of the OTTI recognized in earnings is the difference between the amortized cost basis and the fair value of the security.

If the Company does not intend to sell the LBSS, or if it is not more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the Company performs cash-flow based testing to determine if the present value of its expected future cash flows discounted at the effective interest rate implicit in the security is less than its amortized cost basis.

Estimating future cash flows is a quantitative and qualitative process that incorporates information received from third parties, along with assumptions and judgments about the future performance of the underlying collateral. Losses incurred on the respective portfolios are based on loss models using assumptions about key systematic risks, such as unemployment rates and housing prices, and loan-specific information, such as delinquency rates and loan-to-value ratios.

There were no credit impairments recorded in 2016, 2015 and 2014 on LBSS held as of December 31, 2016, 2015 and 2014, respectively, pursuant to SSAP No. 43R.

If the fair value of a debt security, other than those subject to SSAP No. 43R, is less than its amortized cost basis at the Statement of Admitted Assets, Liabilities and Capital Stock and Surplus date, the Company assesses whether the impairment is an OTTI. When an OTTI has occurred, the amount of OTTI recognized in earnings is the difference between the amortized cost basis of the security and its fair value.

If the Company intends to sell the debt security, or if it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis, an OTTI is considered to have occurred. If the Company does not intend to sell the debt security, or if it is not more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the Company employs a portfolio monitoring process to identify securities that are OTTI.

The Company has a credit committee composed of investment and finance professionals which meets at least quarterly to review individual issues or issuers that may be of concern. In determining whether a security is OTTI, the credit committee considers the factors described below. The process involves a quarterly screening of all securities with a fair value less than the amortized cost basis. Discrete credit events, such as a ratings downgrade, are also used to identify securities that may be OTTI. The securities identified are then evaluated based on issuer-specific facts and circumstances, such as the issuer’s ability to meet current and future interest and principal payments, an evaluation of the issuer’s financial position and its near-term recovery prospects, difficulties being experienced by an issuer’s parent or affiliate, and management’s assessment of the outlook for the issuer’s sector. In making these evaluations, the credit committee exercises considerable judgment. Based on the credit committee’s evaluation, issues or issuers are considered for inclusion on one of the Company’s following credit lists:

“Monitor List”—A security on this list is subject to a heightened level of monitoring because either the issue or the issuer or its industry, sector, geographic location, or political operating environment has been under stress.

 

24


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

“Watch List”—There is a preponderance of likelihood that either interest or principal will not be received according to the committee’s expectations and may result in an impairment or write-offs.

“Impaired List”—The credit committee has concluded that the Company has the intent to sell the security, it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis, or the amortized cost basis of the security is not expected to be recovered due to expected delays or shortfalls in the contractually specified cash flows. For these investments, the amount of OTTI recognized in the Company’s Statement of Operations is the difference between the amortized cost basis of the security and its fair value or discounted cash flows.

Should it be determined that a security is OTTI, the Company records a loss through an appropriate adjustment in carrying value. For the years ended December 31, 2016, 2015 and 2014, the Company incurred write-downs of debt securities totaling $0.3 million, $1.4 million and $0.0 million, respectively, including those subject to SSAP No. 43R. Of these amounts, no OTTI was related to sub-prime loans.

There are inherent risks and uncertainties in management’s evaluation of securities for OTTI. These risks and uncertainties include factors both external and internal to the Company, such as general economic conditions, an issuer’s financial condition or near-term recovery prospects, market interest rates, unforeseen events which affect one or more issuers or industry sectors, and portfolio management parameters, including asset mix, interest rate risk, portfolio diversification, duration matching, and greater-than-expected liquidity needs. All of these factors could impact management’s evaluation of securities for OTTI.

The gross unrealized losses and fair value of investments, which were deemed temporarily impaired, aggregated by investment category, number of securities, and the length of time in an unrealized loss position, at December 31, 2016 were as follows:

 

(in Thousands except # of securities)                                          
     Less than 12 months     12 months or more     Total  
            Fair      Unrealized            Fair      Unrealized            Fair      Unrealized  
     #      Value      Losses     #      Value      Losses     #      Value      Losses  

Debt Securities:

                        

U.S. Governments

     5      $ 180,042      $ (10,022     —        $ —        $ —         5      $ 180,042      $ (10,022

All Other Governments

     1        15,026        (127     —          —          —         1        15,026        (127

U.S. States, Territories and Possessions (Direct and Guaranteed)

     2        988        (28     —          —          —         2        988        (28

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     21        52,722        (2,099     —          —          —         21        52,722        (2,099

Industrial and Miscellaneous (Unaffiliated)

     461        3,318,544        (154,758     99        563,495        (30,072     560        3,882,039        (184,830

Hybrid Securities

     2        1,655        (11     3        19,998        (5,353     5        21,653        (5,364

SVO Identified Funds

     —          —          —         —          —          —         —          —          —    
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt Securities

     492      $ 3,568,977      $ (167,045     102      $ 583,493      $ (35,425     594      $ 4,152,470      $ (202,470
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Preferred Stocks

     2      $ 1,782      $ (18     6      $ 15,701      $ (419     8      $ 17,483      $ (437
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

25


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The gross unrealized losses and fair value of investments, which were deemed temporarily impaired, aggregated by investment category, number of securities, and the length of time in an unrealized loss position, at December 31, 2015 were as follows:

 

(in Thousands except # of securities)  
     Less than 12 months     12 months or more     Total  
            Fair      Unrealized            Fair      Unrealized            Fair      Unrealized  
     #      Value      Losses     #      Value      Losses     #      Value      Losses  

Debt Securities:

                        

U.S. Governments

     9      $ 167,294      $ (661     1      $ 49,734      $ (373     10      $ 217,028      $ (1,034

All Other Governments

     4        3,038        (18     —          —          —         4        3,038        (18

U.S. States, Territories and Possessions (Direct and Guaranteed)

     3        4,325        (188     —          —          —         3        4,325        (188

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     43        80,212        (1,644     15        10,372        (527     58        90,584        (2,171

Industrial and Miscellaneous (Unaffiliated)

     1,124        2,890,637        (143,174     61        225,126        (18,988     1,185        3,115,763        (162,162

Hybrid Securities

     4        10,076        (2,709     2        10,650        (3,826     6        20,726        (6,535
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt Securities

     1,187      $ 3,155,582      $ (148,394     79      $ 295,882      $ (23,714     1,266      $ 3,451,464      $ (172,108
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Preferred Stocks

     2      $ 10,725      $ (289     1      $ 15,412      $ (708     3      $ 26,137      $ (997
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

As summarized in the table below, the Company had indirect exposure to sub-prime loans with a book adjusted carrying value of $2.1 million as of December 31, 2016. This amount represented approximately three-tenths of a percent of the Company’s total invested assets. In terms of managing and mitigating sub-prime mortgage risk, the Company’s overall exposure to these investments was as shown below (in thousands):

 

            Book/Adjusted         

Type

   Actual Cost      Carrying Value
(excluding
interest)
     Fair Value  

Residential Mortgage Backed Securities

   $ 1,610      $ 1,610      $ 1,674  

Structured Securities

     500        500        507  
  

 

 

    

 

 

    

 

 

 
   $ 2,110      $ 2,110      $ 2,181  
  

 

 

    

 

 

    

 

 

 

As summarized in the table below, the Company had indirect exposure to sub-prime loans with a book adjusted carrying value of $2.5 million as of December 31, 2015. This amount represented approximately two-tenths of a percent of the Company’s total invested assets. The Company’s overall exposure to sub-prime mortgage risk was as shown below (in thousands):

 

            Book/Adjusted         

Type

   Actual Cost      Carrying Value
(excluding
interest)
     Fair Value  

Residential Mortgage Backed Securities

   $ 4,371      $ 2,483      $ 2,485  
  

 

 

    

 

 

    

 

 

 
   $ 4,371      $ 2,483      $ 2,485  
  

 

 

    

 

 

    

 

 

 

 

26


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

5* Securities

The Company’s overall exposure to 5* securities was as shown below:

(In thousands except for number of securities):

 

Investment

   Number of 5* Securities      Aggregate Book Adjusted
Carry Value
     Aggregate Fair Value  
   Current Year      Prior Year      Current Year      Prior Year      Current Year      Prior Year  

LBSS

     3        4      $ 12,383      $ 13,683      $ 13,347      $ 14,646  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3        4      $ 12,383      $ 13,683      $ 13,347      $ 14,646  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

4. MORTGAGE LOANS

The Company invests in commercial first mortgage loans throughout the United States. Investments are diversified by property type and geographic area. The Company monitors the condition of the mortgage loans in its portfolio.

In cases where mortgages have been restructured, appropriate allowances for losses are made. In those cases where, in management’s judgment, the mortgage loan’s value is impaired, appropriate losses are recorded.

 

27


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The following table shows the geographical distribution of the statement value of the Company’s mortgage loan portfolio as of December 31, 2016 and 2015 (in thousands):

 

     2016      2015  

Alabama

   $ 3,685      $ 3,850  

Arizona

     2,625        9,807  

California

     18,598        22,566  

Colorado

     18,424        18,994  

District of Columbia

     54,584        61,401  

Florida

     820        3,274  

Georgia

     1,977        2,564  

Idaho

     1,574        1,636  

Illinois

     27,306        1,227  

Kansas

     —          1,451  

Kentucky

     3,005        3,608  

Louisiana

     1,324        8,638  

Maine

     1,346        —    

Maryland

     —          1,376  

Massachusetts

     1,753        1,945  

Michigan

     5,934        7,821  

Minnesota

     12,383        21,349  

Missouri

     —          9,381  

Mississippi

     2,795        2,901  

Nebraska

     —          945  

New Jersey

     6,213        6,574  

New Mexico

     4,628        4,857  

New York

     139,363        141,385  

North Carolina

     8,786        11,668  

Ohio

     10,814        16,070  

Oregon

     9,381        9,981  

Pennsylvania

     6,831        8,633  

Rhode Island

     241        321  

South Carolina

     2,435        18,653  

Tennessee

     78        1,533  

Texas

     16,815        26,580  

Utah

     4,322        8,557  

Virginia

     2,180        52,602  

Washington

     2,361        2,776  

West Virginia

     —          3,218  

Wisconsin

     1,915        4,158  

Great Britain

     2,947        —    

General Allowance for Loan Loss

     (2,460      (11,960
  

 

 

    

 

 

 

Total Mortgage Loans on Real Estate

   $ 374,983      $ 490,340  
  

 

 

    

 

 

 

The Company had $46.3 million of outstanding mortgage loan commitments on real estate as of December 31, 2016. The Company had no outstanding mortgage loan commitments on real estate as of December 31, 2015.    

 

28


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The Company originated 17 mortgage loans with a total cost of $118.7 million during the year ended December 31, 2016 with rates ranging from 3% to 13.68%, three mortgage loans with a total cost of $165.5 million during the year ended December 31, 2015 with rates ranging from 5.24% to 6.25% and six mortgage loans with a total cost of $61.6 million during the year ended December 31, 2014 with rates ranging from 4.95% to 5.65%. During the years ended December 31, 2016, 2015 and 2014, the Company did not reduce interest rates on any outstanding mortgage loans. Mortgage loans are collateralized by the related properties and are no more than 75% of the property’s value at the time the original loan is made.

A loan is considered impaired when it is probable that the principal or interest is not collectible in accordance with the contractual terms of the loan. The allowance for credit losses is estimated using the present value of expected cash flows discounted at the loan’s effective interest rate or the fair value of the collateral. A specific allowance for loan loss is established for an impaired loan if the present value of expected cash flows discounted at the loan’s effective interest rate, or the fair value of the loan collateral, less cost to sell, is less than the recorded amount of the loan. The Company did not have a specific allowance for loan loss at December 31, 2016 and 2015. A general allowance for loan loss is established based on an assessment of past loss experience on groups of loans with similar characteristics and current economic conditions. The general allowance for loan loss was $2.5 million and $12.0 million at December 31, 2016 and 2015, respectively. While management believes that it uses the best information available to establish allowances, future adjustments may become necessary if economic conditions differ from the assumptions used in calculating them. At December 31, 2016 and 2015, the Company individually and collectively evaluated loans with a gross carrying value of $377.4 million and $502.3 million, respectively.

As of December 31, 2016 and 2015, the Company held no restructured loans. Should the Company hold any troubled debt, the Company may modify the terms of a loan by adjusting the interest rate, extending the maturity date, or both.

Delinquency status is determined based upon the occurrence of a missed contract payment. There were no loans past due greater than 90 days at December 31, 2016. One loan with a carrying value of $1.7 million was past due for a period greater than 90 days at December 31, 2015 and was a non-admitted asset at December 31, 2015.

The Company accrues interest income on impaired loans to the extent it is deemed collectible. Otherwise, receipts on non-performing loans are not recognized as interest income until the loan is no longer impaired, is sold, or is otherwise made whole. Any cash collected during the period where the loan is impaired is applied to lower its carrying value.

 

29


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Other information is as follows:

Age Analysis of Mortgage Loans:

 

            Residential      Commercial                
(In Thousands)    Farm      Insured      All Other      Insured      All Other      Mezzanine      Total  

December 31, 2016

                    

Recorded Investment

                    

Current

   $ —        $ —        $ —        $ —        $ 377,443      $ —        $ 377,443  

December 31, 2015

                    

Recorded Investment

                    

Current

   $ —        $ —        $ —        $ —        $ 499,911      $ —        $ 499,911  

The Company did not have any mortgages accruing interest more than 90 days past due or interest reduced during 2016 or 2015.

The Company did not have any investments in impaired loans during 2016 or 2015.

Allowance for Credit Losses:

 

(In Thousands)    2016      2015      2014  

Balance at Beginning of Period

   $ 11,960      $ 15,415      $ 15,727  

Additions Charged to Operations

     —          —          1,108  

Direct Write-downs Charged Against The Allowances Recoveries of Amounts Previously Charged Off

     (9,500      (3,455      (1,420
  

 

 

    

 

 

    

 

 

 

Balance at End of Period

   $ 2,460      $ 11,960      $ 15,415  
  

 

 

    

 

 

    

 

 

 

 

30


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The credit quality indicator for the Company’s mortgage loans is an internal risk-rated measure based on the borrowers’ ability to pay and the value of the underlying collateral. The internal risk rating is related to an increasing likelihood of loss, with the lowest rating representing the category in which a loss is first expected. The following table shows the recorded investment of the Company’s mortgage loans, net of allowances for credit losses, aggregated by internal risk rating as of December 31, 2016 and 2015:

 

(In Thousands)

Internal Risk Rating

   2016      2015  

AA

   $ 68,702      $ 127,201  

A

     156,252        117,797  

BBB

     35,029        44,837  

BB and Lower

     117,460        212,465  
  

 

 

    

 

 

 

Total

   $ 377,443      $ 502,300  
  

 

 

    

 

 

 

Total Allowance for Loan Loss

     (2,460      (11,960
  

 

 

    

 

 

 

Total Mortgage Loans on Real Estate

   $ 374,983      $ 490,340  
  

 

 

    

 

 

 

The following table provides an aging of past due commercial mortgage loans as of December 31, 2016 and 2015, based on the recorded investment net of allowances for credit losses:

 

(In Thousands)    2016      2015  

Current

   $ 377,443      $ 499,911  

30-59 Days Past Due

     —          232  

60-89 Days Past Due

     —          2,157  
  

 

 

    

 

 

 

Total Past Due

   $ —        $ 2,389  
  

 

 

    

 

 

 

Total Allowance for Loan Loss

     (2,460      (11,960
  

 

 

    

 

 

 

Total Mortgage Loans on Real Estate

   $ 374,983      $ 490,340  
  

 

 

    

 

 

 

 

5. REAL ESTATE

The Company held no real estate property at the end of December 31, 2016. The Company sold its remaining two real estate properties during the 2015 statement period. The sales resulted in net realized gains of $1.7 million. The Company sold nine properties throughout the year ended December 31, 2014 that resulted in net realized gains of $32.0 million. This amount is shown in the Company’s Statement of Operations as part of net realized capital gains and losses.

The Company recognized impairment losses of $11.3 million related to five properties that were deemed “held for sale” and subsequently sold during 2014. The impairment loss is the difference between estimated fair value less costs to sell. This amount is shown in the Company’s Statement of Operations as part of net realized capital gains and losses.

 

31


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

6. INVESTMENT GAINS AND LOSSES

Realized capital gains and losses on debt securities, preferred stock, mortgages and interest rate swaps, which relate to changes in the general level of interest rates, are charged or credited to the IMR, net of tax, and amortized into income over the remaining contractual life of the security sold. Realized gains and losses from all other investments are reported, net of tax, in the Statement of Operations but are not included in the computation of net gain from operations.

Changes in unrealized gains and losses on investments are reported as a component of Capital Stock and Surplus, net of deferred income taxes.

 

     Years Ended December 31,  
(In Thousands)    2016      2015      2014  

Realized Gains (Losses):

        

Debt Securities

   $ 185,285      $ 35,808      $ 60,537  

Preferred Stocks

     16        141        79  

Common Stocks

     7,060        (209      —    

Common Stocks of Affiliates

     —          278        —    

Mortgage Loans

     63        17,486        —    

Real Estate

     —          1,678        21,273  

Cash, Cash Equivalents and Short-term Investments

     88        265        212  

Other Invested Assets

     950        (1,864      (2

Other Hedging Investments

     4,783        (143      (62,216

Derivative Instruments

     63,478        56,014        51,430  
  

 

 

    

 

 

    

 

 

 

Subtotal

     261,723        109,454        71,313  

Capital Gains Tax Expense (Benefit)

     60,364        6,100        (3,669
  

 

 

    

 

 

    

 

 

 

Net Realized Gains

     201,359        103,354        74,982  

(Gains) Transferred to IMR (Net of Taxes)

   $ (126,772    $ (35,635    $ (55,354
  

 

 

    

 

 

    

 

 

 

Total

   $ 74,587      $ 67,719      $ 19,628  
  

 

 

    

 

 

    

 

 

 

 

     Years Ended December 31,  
(In Thousands)    2016      2015      2014  

Changes in Net Unrealized Capital Gains (Losses) Net of Deferred Income Tax:

        

Debt Securities

   $ 119      $ (267    $ 2,659  

Common Stocks of Non-affiliates

     8,003        759        —    

Common Stocks of Affiliates

     2,897        (15,020      18,189  

Mortgage Loans

     6,175        2,246        203  

Derivative Instruments

     (39,386      14,374        392,514  

Other Hedging Investments

     (135,495      (9,597      9,597  

Other Invested Assets

     2,582        2,206        1,548  
  

 

 

    

 

 

    

 

 

 

Total

   $ (155,105    $ (5,299    $ 424,710  
  

 

 

    

 

 

    

 

 

 

 

32


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The deferred tax netted in unrealized capital gains (losses) above, except for common stock of affiliates and other affiliated invested assets, was $57.6 million, $4.9 million and ($26.6) million at December 31, 2016, 2015 and 2014, respectively.

 

7. NET INVESTMENT INCOME

Net investment income consisted of:

 

     Years Ended December 31,  

(In Thousands)

   2016      2015      2014  

Debt Securities (Unaffiliated)

   $ 296,501      $ 259,795      $ 197,595  

Debt Securities (Affiliated)

     —          1,246        —    

Preferred Stocks (Unaffiliated)

     1,943        1,992        1,813  

Common Stocks (Unaffiliated)

     11,747        11,212        —    

Common Stocks (Affiliated)

     18,038        37,047        —    

Mortgage Loans

     26,223        41,268        50,062  

Real Estate

     —          1,664        8,822  

Contract Loans

     34,293        26,230        22,837  

Cash, Cash Equivalents and Short-term Investments

     62,031        48,296        62,575  

Derivative Instruments

     (243,007      (11,850      (225,328

Other Invested Assets

     37,645        35,822        22,160  

Other Investment Income

     3        —          —    
  

 

 

    

 

 

    

 

 

 

Gross Investment Income

     245,417        452,722        140,536  
  

 

 

    

 

 

    

 

 

 

Interest Expense on Surplus Notes

     43,260        43,260        43,260  

Investment Expenses and Other Interest Expense on Borrowed Money

     30,262        27,839        46,662  
  

 

 

    

 

 

    

 

 

 

Net Investment Income

   $ 171,895      $ 381,623      $ 50,614  
  

 

 

    

 

 

    

 

 

 

The Company’s policy is to exclude investment income due and accrued with amounts that are over 90 days past due or where the collection of interest is uncertain. The total amount of investment income due and accrued excluded from surplus for the years ended December 31, 2016 and 2015 was $0 and $309.5 thousand, respectively.

 

8. DERIVATIVES

The Company uses derivatives for hedging or replication purposes only. Interest rate swaps are mainly employed for hedging guaranteed minimum living benefits for certain variable annuity contracts and for duration matching purposes.

Options and swaptions are used to hedge equity and interest exposure embedded in the Company’s fixed and variable annuity products. Futures are used to hedge equity exposure included in fixed indexed annuities, as well as the guaranteed minimum death and living benefit features of the Company’s variable annuities. Currency forwards and swaps are used to hedge changes in foreign currency exchange (“FX”) rates.

Interest swaps, options, swaptions and currency swaps are reported at fair value, with the unrealized gain or loss reported as an adjustment to surplus if not a designated effective hedge. All futures are marked to market and settled on a daily basis, with the gain or loss reported as a component of net investment income (loss).

 

33


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Beginning in July 2015, the Company began hedging its fixed index annuity product with OTC options utilizing the CROCI, Sector III, and MAA indices. The equity exposure embedded in the annuity contract is hedged using these options. These options have been designated as fair value hedges. The mark to market on the options is recorded as a component of net investment income and the offsetting change in liability is recorded through income.

Market risk is the risk of loss due to market price changes of the derivative instrument or the underlying security or index. To mitigate this risk, the Company matches the market sensitivity of the hedge with the market sensitivity of the underlying asset or liability being hedged.

Credit risk is the counterparty credit risk or risk of loss as a result of default or a decline in market value stemming from a credit downgrade of the counterparty to the derivative transaction. The Company minimizes this risk by entering into derivatives only with counterparties that meet certain criteria, by utilizing standardized agreements, and by limiting counterparty concentrations.

All derivative transactions are covered under standardized contractual agreements with counterparties, all of which include credit-related contingent features. Certain counterparty relationships also may include supplementary agreements with tailored terms, such as additional triggers for early terminations, acceptable practices related to cross-transaction netting, and minimum thresholds for determining collateral.

Credit-related triggers include failure to pay or deliver on an obligation past certain grace periods, bankruptcy or the downgrade of credit ratings to below a stipulated level. These triggers apply to both the Company and its counterparty.

At December 31, 2016 and 2015, the Company pledged $146.8 million and $175.5 million, respectively, in U.S. Treasury securities and corporate bonds as collateral to counterparties. At December 31, 2016 and 2015, counterparties pledged to the Company $131.4 million and $128.6 million, respectively, in collateral comprised of cash and U.S. Treasury securities and corporate bonds.

 

34


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Derivatives are carried in accordance with SSAP No. 86, Derivatives. The Company’s underlying notional or principal amounts associated with open derivatives positions were as follows (in thousands):

 

     Outstanding at  
     December 31, 2016  
     (per SSAP No. 86)  
     Notional      Fair Value/                
     Principal      Statement      Amortized      Unrealized  
     Amounts      Value      Cost      Gain (Loss)  

Interest Rate Swaps

   $ 2,702,000      $ 40,468      $ —        $ 40,468  

Currency Swaps

     102,509        20,806        —          20,806  

FX Forwards

     4,954        44        —          44  

Payor Swaptions

     800,000        2,707        7,890        (5,183

Receiver Swaptions

     —          —          —          —    

Equity Index Options

     1,379,451        138,055        49,796        88,259  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,988,914      $ 202,080      $ 57,686      $ 144,394  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Outstanding at  
     December 31, 2015  
     (per SSAP No. 86)  
     Notional      Fair Value/                
     Principal      Statement      Amortized      Unrealized  
     Amounts      Value      Cost      Gain (Loss)  

Interest Rate Swaps

   $ 2,410,000      $ 47,101      $ —        $ 47,101  

Currency Swaps

     73,099        5,013        —          5,013  

TBA’s

     5,565        5,750        5,755        (5

FX Forwards

     —          —          —          —    

Payor Swaptions

     800,000        3,720        7,890        (4,170

Receiver Swaptions

     75,000        1,341        2,126        (785

Equity Index Options

     1,898,914        111,472        28,056        83,416  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,262,578      $ 174,397      $ 43,827      $ 130,570  
  

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2016 and 2015, open futures contracts had a notional value of $2,368.0 million and $4,324.4 million and a fair value of ($0.1) million and $20.9 million, respectively. These amounts did not include the component of variation margin that had already been cash settled.

 

9. REINSURANCE

Reinsurance ceded contracts do not relieve the Company from its obligations to policyholders. The Company remains liable to its policyholders for the portion reinsured to the extent that any reinsurer does not meet the obligations assumed under the reinsurance agreement. To minimize its exposure to significant losses from reinsurer insolvencies, the Company regularly evaluates the financial condition of its reinsurers and monitors concentrations of credit risk. Management believes that any liability arising from this contingency is unlikely.

The Company has two reinsurance agreements with Barbco, refer to Note 2 for additional details. The Company has miscellaneous liabilities for the funds held under the coinsurance with funds held treaty with Barbco of $263.7 million and $270.7 million at December 31, 2016 and 2015, respectively.

 

35


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The Company cedes certain risks to DLRC through the VA Treaty and the FIA Treaty. Refer to Note 2 for further details.

The Company has agreements with several unrelated companies, which provide for reinsurance of portions of the net amount at risk under certain of the Company’s individual variable universal life, individual universal life, individual private placement variable universal life, and corporate and bank-owned life insurance policies. These amounts are reinsured on either a monthly renewable term, yearly renewable term, or coinsurance basis.

The Company has agreements with unrelated companies that provide for reinsurance of guaranteed minimum death benefits under certain of its variable annuity contracts. These amounts are reinsured on a monthly renewable term basis.

The effects of reinsurance were as follows:

 

     Years Ended December 31,  
(In Thousands)    2016      2015      2014  

Premiums and Annuity Considerations:

        

Direct

   $ 1,891,709      $ 1,369,407      $ 1,848,605  

Ceded—Affiliated

     (60,552      (33,974      (51,827

Ceded—Non-affiliated

     (16,723      (14,250      (13,722
  

 

 

    

 

 

    

 

 

 

Net Premiums and Annuity Considerations

   $ 1,814,434      $ 1,321,183      $ 1,783,056  
  

 

 

    

 

 

    

 

 

 

Insurance and Other Individual Policy Benefits and Claims:

        

Direct

     824,340        804,664        915,197  

Assumed—Non-affiliated

     4,287        4,621        6,978  

Ceded—Affiliated

     (62,746      (29,383      (41,766

Ceded—Non-affiliated

     (12,381      (16,698      (8,673
  

 

 

    

 

 

    

 

 

 

Net Policy Benefits and Claims

   $ 753,500      $ 763,204      $ 871,736  
  

 

 

    

 

 

    

 

 

 

 

36


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

10. RESERVES

The reserves for life insurance and annuity contracts are computed in accordance with presently accepted actuarial standards and are based on actuarial assumptions and methods (including use of published mortality tables and prescribed interest rates and methodologies) which produce reserves at least as great as those required by law and contract provisions.

Deduction of deferred fractional premiums upon death of the insured and return of any portion of the final premium for the period beyond the date of death are not applicable to the business of the Company. Surrender values are not promised in excess of reserves legally computed.

For policies with annual extra premiums, additional reserves are held equal to one-half the extra premium. Extra premiums on single premium policies are amortized over ten years. Policies issued with premiums corresponding to ages higher than the true ages are valued at the rated-up ages. Policies issued subject to a lien are valued as if the full amount were payable without any deduction. For interest-sensitive policies, substandard risks are reflected in the cost of insurance charges.

As of December 31, 2016 and 2015, the Company had $15.0 million and $15.5 million, respectively, of insurance in force (direct and assumed), for which gross premiums were less than the net premiums according to the standard of valuation required by the State of Delaware. Reserves (direct and assumed) to cover the above insurance totaled of $3.3 million and $3.3 million as of December 31, 2016 and 2015, respectively.

The Tabular Interest has been determined by formula as described in the NAIC instructions, except for some business which is determined from basic policy data for reserving. The Tabular less Actual Reserve Released has been determined by formula as described in the NAIC instructions. The Tabular Cost has been determined by formula as described in the NAIC instructions, except for universal life products which use cost of insurance and some business which uses basic policy data for reserving. The Tabular Interest on Funds not Involving Life Contingencies was determined from the interest credited to the deposits, except for certain guaranteed interest contracts which are determined by formula as described in the NAIC instructions. Other than normal updates of reserves, the only significant reserve changes as of December 31, 2016 and 2015 were the changes in additional reserves held due to asset adequacy analysis testing. Direct asset adequacy reserves were $38.4 million and $236.4 million at December 31, 2016 and 2015, respectively.

 

37


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

11. WITHDRAWAL CHARACTERISTICS OF ANNUITY ACTUARIAL RESERVES AND DEPOSIT-TYPE LIABILITIES

The withdrawal characteristics of annuity actuarial reserves and deposit-type contract funds and other liabilities without life or disability contingencies were as follows:

December 31, 2016

 

(In Thousands)    General
Account
     Separate Account
with Guarantees
     Separate
Account
Nonguaranteed
     Total
12/31/2016
     % of
Total
 

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ 4,181,594      $ 631,068      $ —        $ 4,812,662        22.30

At Book Value Less Current Surrender Charge of 5% or More

     905,638        —          —          905,638        4.20

At Fair Value

     —          —          13,278,650        13,278,650        61.53
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

     5,087,232        631,068        13,278,650        18,996,950        88.03

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     1,553,695        —          —          1,553,695        7.20

Not Subject to Discretionary Withdrawal

     1,010,759        —          20,000        1,030,759        4.77
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

     7,651,686        631,068        13,298,650        21,581,404        100.00

Reinsurance Ceded

     29,630        —          —          29,630     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 7,622,056      $ 631,068      $ 13,298,650      $ 21,551,774     
  

 

 

    

 

 

    

 

 

    

 

 

    

December 31, 2015

 

(In Thousands)    General
Account
     Separate Account
with Guarantees
     Separate
Account
Nonguaranteed
     Total
12/31/2015
     % of
Total
 

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ 2,500,107      $ 769,505      $ —        $ 3,269,612        15.39

At Book Value Less Current Surrender Charge of 5% or More

     1,101,664        —          —          1,101,664        5.19

At Fair Value

     —          —          14,397,807        14,397,807        67.77
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

     3,601,771        769,505        14,397,807        18,769,083        88.35

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     1,707,249        —          —          1,707,249        8.04

Not Subject to Discretionary Withdrawal

     746,407        —          20,837        767,244        3.61
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct +Assumed)

     6,055,427        769,505        14,418,644        21,243,576        100.00

Reinsurance Ceded

     29,210        —          —          29,210     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 6,026,217      $ 769,505      $ 14,418,644      $ 21,214,366     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

12. SEPARATE ACCOUNTS

The Company has established insulated Separate Accounts applicable to various classes of contracts providing for variable benefits. Contracts for which funds are invested in insulated variable Separate Accounts include individual and group life and annuity contracts. The assets (securities) in these insulated accounts are carried at fair value

 

38


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

and the investment risk associated with such assets is retained by the contract holder. These variable products provide minimum death benefits and, in certain annuity contracts, minimum accumulation income or withdrawal benefits. The minimum guaranteed benefit reserves associated with the insulated Separate Accounts are reported in “Aggregate reserve for the life contracts” in the Company’s Statement of Admitted Assets, Liabilities and Capital Stock and Surplus.

The Company has also established non-insulated Separate Accounts for certain contracts that include an MVA feature associated with fixed rates, including for amounts allocated to the fixed portion of certain combination fixed and variable deferred annuity contracts. The assets in the variable deferred annuity Separate Account are carried at fair value. For some MVA contracts, the assets in the fixed deferred annuity Separate Account are carried on a General Account basis. The assets of the non-insulated Separate Account are not legally insulated and can be used by the Company to satisfy claims resulting from the General Account.

The Company earns Separate Account fees for providing administrative services and bearing the mortality and the other guaranteed benefit risks related to variable contracts. Net investment income, capital gains and losses, and changes in mutual fund asset values in variable Separate Accounts are allocated to policyholders and therefore are not reflected in the Company’s Statement of Operations for the General Account.

For the current reporting year, the Company reported assets and liabilities from the following products in a Separate Account:

 

    Variable Life

 

    Variable Annuity

 

    MVA Annuity

A majority of the variable Separate Account assets are legally insulated from the Company’s General Account, whereas the non-insulated Separate Account assets are not legally insulated. The legal insulation of the Separate Account assets prevents such assets from being generally available to satisfy claims resulting from the General Account. The Separate Account classification of “legally insulated” vs. “not legally insulated” is supported by Section 2932 of the Delaware Insurance Code.

The Company maintained Separate Account assets totaling $25,101.8 million and $25,229.7 million as of December 31, 2016 and 2015, respectively. As of December 31, 2016 and 2015, the Company’s Separate Account statement included legally insulated assets of $23,977.7 million and $24,042.0 million, respectively.

The assets legally insulated and non-legally insulated from the General Account as of December 31, 2016 were attributed to the following products:

 

Product

(In Thousands)

   Legally Insulated
Assets
     Non -
Legally Insulated
Assets
 

Variable Life

   $ 10,500,264      $ —    

Variable Annuity

     13,477,456        —    

MVA Annuity

     —          1,124,033  
  

 

 

    

 

 

 

Total

   $ 23,977,720      $ 1,124,033  
  

 

 

    

 

 

 

Separate Account liabilities are determined in accordance with prescribed actuarial methodologies, which approximate the fair value of the related assets less applicable surrender charges. The resulting surplus is recorded in the Statement of Operations for the General Account as a component of “Net transfers (from) or to Separate Accounts net of reinsurance.” The variable Separate Accounts are non-guaranteed Separate Accounts, wherein the policyholder assumes substantially all the investment risks and rewards. MVA Separate Accounts are guaranteed

 

39


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Separate Accounts, wherein the Company contractually guarantees either a minimum return or account value to the policyholder. In accordance with the guarantees provided, if the investment proceeds are insufficient to cover the rate of return guaranteed for the product, the policyholder proceeds will be remitted by the General Account.

The Company had $20,856.1 million and $21,883.7 million of non-guaranteed Separate Account reserves and $631.1 million and $769.5 million of guaranteed Separate Account reserves as of December 31, 2016 and 2015, respectively.

As of December 31, 2016 and 2015, the General Account of the Company had a maximum guarantee for Separate Account liabilities of $16,133.9 million and $17,247.9 million, respectively.

To compensate the General Account for the risk associated with Separate Account guarantees, risk charges of $207.6 million, $206.8 million and $194.2 million were received by the General Account from the Separate Accounts during the years ended December 31, 2016, 2015 and 2014, respectively.

For the years ended December 31, 2016, 2015 and 2014, the Company’s General Account paid $95.7 million, $81.0 million and $81.6 million for Separate Account guarantees, respectively.

The Company does not engage in securities lending transactions within its Separate Account.

An analysis of the Separate Account reserves as of December 31, 2016 is as follows:

 

(In Thousands)    Nonindexed
Guarantee
Less than/
Equal to 4%
     Nonguaranteed
Separate
Accounts
     Total  

Premiums, Considerations or Deposits for Year Ended 12/31/2016

   $ (24,596    $ 143,910      $ 119,314  

Reserves at 12/31/2016

        

For Accounts with Assets at:

        

Fair Value

     184,400        20,856,124        21,040,524  

Amortized Cost

     446,668        —          446,668  
  

 

 

    

 

 

    

 

 

 

Total Reserves

   $ 631,068      $ 20,856,124      $ 21,487,192  
  

 

 

    

 

 

    

 

 

 

By Withdrawal Characteristics:

 

With Market Value Adjustment

   $ 631,068      $ —        $ 631,068  

At Fair Value

     —          20,836,124        20,836,124  
  

 

 

    

 

 

    

 

 

 

Subtotal

     631,068        20,836,124        21,467,192  

Not Subject to Discretionary Withdrawal

     —          20,000        20,000  
  

 

 

    

 

 

    

 

 

 

Total

   $ 631,068      $ 20,856,124      $ 21,487,192  
  

 

 

    

 

 

    

 

 

 

 

40


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

An analysis of the Separate Account reserves as of December 31, 2015 is as follows:

 

(In Thousands)    Nonindexed
Guarantee
Less than/
equal to 4%
     Nonguaranteed
Separate
Accounts
     Total  

Premiums, Considerations or Deposits for Year Ended 12/31/2015

   $ 14,225      $ 205,027      $ 219,252  

Reserves at 12/31/2015

        

For Accounts with Assets at:

        

Fair Value

     240,838        21,883,718        22,124,556  

Amortized Cost

     528,667        —          528,667  
  

 

 

    

 

 

    

 

 

 

Total Reserves

   $ 769,505      $ 21,883,718      $ 22,653,223  
  

 

 

    

 

 

    

 

 

 

By Withdrawal Characteristics:

 

With Market Value Adjustment

   $ 769,505      $ —        $ 769,505  

At Fair Value

     —          21,862,881        21,862,881  
  

 

 

    

 

 

    

 

 

 

Subtotal

     769,505        21,862,881        22,632,386  

Not Subject to Discretionary Withdrawal

     —          20,837        20,837  
  

 

 

    

 

 

    

 

 

 

Total

   $ 769,505      $ 21,883,718      $ 22,653,223  
  

 

 

    

 

 

    

 

 

 

Below is the reconciliation of “Net Transfers (from) or to Separate Accounts net of reinsurance” in the Statement of Operations of the Company:

 

     Years Ended December 31,  
(In Thousands)    2016      2015      2014  

Transfers to Separate Accounts

   $ 119,314      $ 219,252      $ 389,023  

Transfers (from) Separate Accounts

     (2,068,510      (2,379,922      (3,138,163
  

 

 

    

 

 

    

 

 

 

Net Transfers (from) Separate Accounts net of reinsurance in the Statement of Operations

   $ (1,949,196    $ (2,160,670    $ (2,749,140
  

 

 

    

 

 

    

 

 

 

 

13. FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, the Company uses various methods including market, income and cost approaches. The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.

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

 

41


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Financial assets and liabilities recorded at fair value in the Company’s Statutory Statements of Admitted Assets, Liabilities and Capital Stock and Surplus are categorized as follows:

Level 1

 

    Valuation inputs are unadjusted quoted prices for identical assets or liabilities in an active market.

The types of assets and liabilities utilizing Level 1 valuation inputs generally include cash, cash equivalents, short term investments, U.S. Treasury and agency securities, investments in publicly-traded mutual funds with quoted market prices, and exchange-traded derivatives.

Level 2

 

    Valuation is based upon quoted prices in markets that are not active or significant inputs that are observable either directly or indirectly.

Level 2 inputs include the following:

 

    Quoted prices for similar assets or liabilities in active markets,

 

    Quoted prices for identical or similar assets or liabilities in non-active markets,

 

    Inputs other than quoted market prices that are observable, and

 

    Inputs that are derived principally from or corroborated by observable market data through correlation or other means.

The types of assets and liabilities utilizing Level 2 valuations generally include U.S. government securities not backed by the full faith and credit of the U.S. government, municipal bonds, structured notes, certain ABS (including collateralized debt obligations, RMBS and CMBS), certain corporate debt, certain private equity investments, and certain derivatives.

Level 3

 

    Valuation utilizes techniques that require inputs that are both unobservable and significant to the overall fair value measurement.

These valuations reflect management’s opinions regarding the assumptions a market participant would use in pricing the asset or liability. Generally, the types of assets and liabilities utilizing Level 3 valuations are certain ABS, RMBS and CMBS, certain commercial montages, certain corporate debt, certain private equity investments, certain mutual fund holdings, and certain derivatives.

 

42


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The fair value of the Company’s assets and liabilities classified by these levels as of December 31, 2016 were as follows:

 

(In Thousands)

Description for Each Class of Asset or Liability

   Level 1      Level 2      Level 3      Total  

Assets at Fair Value:

           

Common Stock-Unaffiliated (a)

           

Industrial and Miscellaneous

   $ —        $ 2,220      $ 105,124      $ 107,344  

Debt Securities-Unaffiliated (b)

           

Asset-backed Securities

     —          —          1,219        1,219  

Industrial and Miscellaneous

     —          21        —          21  

Derivative Assets (d)

           

Interest Rate Contracts

     37,084        44,918        1,551        83,553  

Equity Contracts

     4,750        138,054        —          142,804  

Foreign Exchange Contracts

     47        20,854        —          20,901  

Separate Accounts Assets (c) (e)

     15,281,948        5,731,366        418,867        21,432,181  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets at Fair Value

   $ 15,323,829      $ 5,937,433      $ 526,761      $ 21,788,023  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities at Fair Value:

           

Separate Accounts (c)

   $ —        $ (35,432    $ —        $ (35,432

Derivative Liabilities (d)

           

Interest Rate Contracts

     (8,253      (32,532      —          (40,785

Equity Contracts

     (2,130      —          —          (2,130

Foreign Exchange Contracts

     (2,329      (5      —          (2,334
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities at Fair Value

   $ (12,712    $ (67,969    $ —        $ (80,681
  

 

 

    

 

 

    

 

 

    

 

 

 

 

43


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The fair value of the Company’s assets and liabilities classified by these levels as of December 31, 2015 were as follows:

 

(In Thousands)

Description for each class of asset or liability

   Level 1     Level 2     Level 3      Total  

Assets at Fair Value:

         

Common Stock-Unaffiliated (a)

         

Industrial and Miscellaneous

   $ —       $ —       $ 116,514      $ 116,514  

Debt Securities-Unaffiliated (b)

         

Asset-backed Securities

     —         —         1,093        1,093  

Industrial and Miscellaneous

     —         32       —          32  

Derivative Assets (d)

         

Interest Rate Contracts

     30,169       65,042       2,647        97,858  

Equity Contracts

     18,557       122,030       —          140,587  

Foreign Exchange Contracts

     2,978       5,014       —          7,992  

Separate Accounts Assets (c) (e)

     16,696,658       5,947,855       407,263        23,051,776  
  

 

 

   

 

 

   

 

 

    

 

 

 

Total Assets at Fair Value

   $ 16,748,362     $ 6,139,973     $ 527,517      $ 23,415,852  
  

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities at Fair Value:

         

Separate Accounts (c)

   $ —       $ (38,321   $ —        $ (38,321

Derivative Liabilities (d)

         

Interest Rate Contracts

     (4,375     (35,581     —          (39,956

Equity Contracts

     (10,577     —         —          (10,577

Foreign Exchange Contracts

     (557     —         —          (557
  

 

 

   

 

 

   

 

 

    

 

 

 

Total Liabilities at Fair Value

   $ (15,509   $ (73,902   $ —        $ (89,411
  

 

 

   

 

 

   

 

 

    

 

 

 

 

(a) Common stocks are carried at fair value.
(b) Debt securities with NAIC designations of 6 are carried at the lower of amortized cost or fair value. Where fair value is less than amortized cost, amounts are included in the tables above.
(c) Separate Account invested assets are typically carried at fair value. In instances where market risk is guaranteed by the Company, debt securities and preferred stocks are carried at amortized cost based on their respective NAIC designation. Separate Account assets also include $2,781 million and $1,202 million of investment income and receivables due at December 31, 2016 and 2015, respectively. Separate Account liabilities include derivative liabilities carried at fair value.
(d) The derivatives included in the leveling descriptions are carried at fair value.
(e) Excludes assets with a fair value of $226.3 million and $287.9 million at December 31, 2016 and 2015, respectively, in hedge funds and private equity funds for which fair value is measured at Net Asset Value (“NAV”) using the practical expedient.

None of the Company’s assets measured at fair value transferred between Levels 1 and 2 during the years ended December 31, 2016 and December 31, 2015.

 

44


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The following table is a reconciliation of the beginning and ending balances for assets and liabilities which were categorized as Level 3 for the year ended December 31, 2016:

 

(In Thousands)   Beginning
Balance at
01/01/2016
    Transfers
Into Level 3
    Transfers
Out
of Level 3
    Total
Gains and
(Losses)
Included in
Net Income
    Total
Gains and
(Losses)
Included in
Surplus
    Purchases     Issuances     Sales     Settlements     Ending
Balance at
12/31/2016
 

Assets:

                   

Common Stock Unaffiliated

  $ 116,514     $ —       $ (3,953   $ 3,438     $ 9,626     $ 56,562     $ —       $ (76,617   $ (446   $ 105,124  

Debt Securities—Unaffiliated:

                   

Asset-backed Securities

    1,093       —         —         —         126       —         —         —         —         1,219  

Derivative Assets

    2,647       —         —         —         858       —         —         693       (2,647     1,551  

Separate Accounts Assets

    407,263       6,043       (48,884     (368     4,533       148,092       113       (79,269     (18,656     418,867  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 527,517     $ 6,043     $ (52,837   $ 3,070     $ 15,143     $ 204,654     $ 113     $ (155,193   $ (21,749   $ 526,761  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table is a reconciliation of the beginning and ending balances for assets and liabilities which were categorized as Level 3 for the year ended December 31, 2015:

 

(In Thousands)   Beginning
Balance at
01/01/2015
    Transfers
Into Level 3
    Transfers
Out of
Level 3
    Total
Gains and
(Losses)
Included in
Net Income
    Total
Gains and
(Losses)
Included in
Surplus
    Purchases     Issuances     Sales     Settlements     Ending
Balance at
12/31/2015
 

Assets:

                   

Common Stock Unaffiliated

  $ 47,719     $ 17,647     $ —       $ 24     $ 759     $ 69,122     $ —       $ (18,640   $ (117   $ 116,514  

Debt Securities—Unaffiliated:

                   

Asset-backed Securities

    1,471       —         —         —         (378     —         —         —         —         1,093  

Derivative Assets

    —         16,262       (13,557     (58     —         —         —         —         —         2,647  

Separate Accounts Assets

    268,878       92,739       (34,555     972       (6,076     243,344       —         (126,653     (31,386     407,263  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 318,068     $ 126,648     $ (48,112   $ 938     $ (5,695   $ 312,466     $ —       $ (145,293   $ (31,503   $ 527,517  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Company transfers assets into or out of Level 3 at fair value as of the beginning of the reporting period. Transfers are made as a result of changes in the level of observability of inputs used to price the assets or changes in NAIC designations.

 

45


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The table below presents the balances of Level 3 assets measured at fair value with their corresponding pricing sources as of December 31, 2016:

 

    

Valuation

Techniques

   Significant
Unobservable Inputs
     Fair Value      Range      Weighted
Average
 
(In Thousands)                                 

Debt Securities—Unaffiliated

              

Asset-backed Securities

   Matrix Pricing      Spreads      $ 1,219        26        29  

Common Stocks

   Market Pricing      Quoted Prices        83,640        88-107        101  
   Market Pricing      Quoted Prices        105,124        1-193        62  

Separate Accounts Assets

   Matrix Pricing      Spreads        61,962        94-193        101  
   Market Pricing      Quoted Prices        5,802        31-105        97  
   Amortized Cost      None        —          —          —    
        

 

 

    

 

 

    

 

 

 

Total Assets

         $ 257,747        
        

 

 

       

The table below presents the balances of Level 3 assets measured at fair value with their corresponding pricing sources as of December 31, 2015:

 

    

Valuation Techniques

   Significant
Unobservable Inputs
     Fair Value      Range      Weighted
Average
 
(In Thousands)                                 

Debt Securities—Unaffiliated

              

Asset-backed Securities

   Matrix Pricing      Spreads      $ 1,093        26        26  

Common Stocks

   Matrix Pricing      Spreads        114,781        1-192        25  
   Matrix Pricing      Quoted Prices        1,733        58        58  

Separate Accounts Assets

   Matrix Pricing      Spreads        16,845        29-109        96  
   Matrix Pricing      Quoted Prices        125,820        60-115        100  
   Amortized Cost      None        252        50        50  
        

 

 

    

 

 

    

 

 

 

Total Assets

         $ 260,524        
        

 

 

       

There were no significant changes made in valuation techniques during 2016 and 2015.

Derivative values in the above tables are presented on a gross basis.

 

46


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Aggregate Fair Value of all Financial Instruments

The following table presents the estimated fair values and carrying amounts of the Company’s financial instruments as of December 31, 2016:

 

(In Thousands)

Type of Financial Instrument

  Aggregate
Fair Value
    Statement
Value
    Level 1     Level 2     Level 3     Not Practicable
(Carrying Value)
 

Cash, Cash Equivalents and Short-term Investments

  $ 1,082,724     $ 1,082,724     $ 231,516     $ 851,208     $ —         —    

Debt Securities

    7,064,692       7,171,115       195,033       5,098,312       1,771,347       —    

Preferred Stocks

    33,390       33,584       —         33,390       —         —    

Common Stocks

    107,344       107,344       —         2,220       105,124       —    

Mortgages Loans on Real Estate

    384,539       374,983       —         —         384,539       —    

Derivatives – Options and Swaptions

    140,761       140,761       —         139,210       1,551       —    

Derivatives – Swaps and Forwards

    101,700       101,700       37,084       64,616       —         —    

Derivatives—Futures

    4,797       4,797       4,797       —         —         —    

Contract Loans

    663,327       618,946       —         —         663,327       —    

Other Invested Assets (a)

    404,750       402,561       —         —         404,750       —    

Separate Account Assets (b)

    22,064,950       22,094,787       15,288,428       6,226,820       549,702       —    

Contractholder Deposit Funds and Other Policyholder Liabilities

    (513,530     (467,300     —         —         (513,530     —    

Derivatives – Swaps and Forwards

    (40,382     (40,382     (7,844     (32,538     —         —    

Derivatives—Futures

    (4,867     (4,867     (4,867     —         —         —    

Separate Account Liabilities

    (60,707     (60,707     —         (35,432     (25,275     —    

 

47


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The following table presents the estimated fair value and carrying amounts of the Company’s financial instruments as of December 31, 2015:

 

(In Thousands)   Aggregate     Statement                       Not Practicable  

Type of Financial Instrument

  Fair Value     Value     Level 1     Level 2     Level 3     (Carrying Value)  

Cash, Cash Equivalents and Short-term Investments

  $ 1,536,423     $ 1,536,423     $ 678,448     $ 857,975     $ —         —    

Debt Securities

    5,756,624       5,853,362       217,169       2,682,365       2,857,090       —    

Preferred Stocks

    32,061       32,634       —         32,061       —         —    

Common Stocks

    116,514       116,514       —         —         116,514       —    

Mortgages Loans on Real Estate

    497,360       490,340       —         —         497,360       —    

Derivatives – Options and Swaptions

    127,089       127,089       —         124,442       2,647       —    

Derivatives – Swaps and Forwards

    97,810       97,810       30,167       67,643       —         —    

Derivatives—Futures

    21,538       21,538       21,538       —         —         —    

Contract Loans

    669,276       630,826       —         —         669,276       —    

Other Invested Assets (a)

    432,544       428,832       —         8,720       423,824       —    

Separate Account Assets (b)

    23,739,760       23,739,052       16,717,221       6,392,174       630,365       —    

Contractholder Deposit Funds and Other Policyholder Liabilities

    (199,186     (189,353     —         —         (199,186     —    

Derivatives – Options and Swaptions

    (10,557     (10,557     (10,557     —         —         —    

Derivatives – Swaps and Forwards

    (39,945     (39,945     (4,365     (35,580     —         —    

Derivatives—Futures

    (588     (588     (588     —         —         —    

Societe Generale

    (25,000     (25,000     (25,000     —         —         —    

Separate Account Liabilities

    (67,698     (67,698     —         (38,321     (29,377     —    

 

(a) Excludes assets with a fair value of $104.8 million and $100.7 million at December 31, 2016 and 2015, respectively, in limited partnership investments as they are valued using equity values which are a proxy for fair value.
(b) Excludes assets with a fair value of $226.3 million and $287.9 million at December 31, 2016 and 2015, respectively, in hedge funds and private equity funds for which fair value is measured at NAV using the practical expedient.

The methods and assumptions that the Company uses in determining the estimated fair value of its financial instruments are summarized below:

Cash, cash equivalents, and short-term investments—The carrying value for cash, cash equivalents, and short-term investments approximates fair value due to the short-term nature and liquidity of the balances.

Debt securities—The Company determines the fair value of its publicly-traded fixed maturity securities using three primary pricing methods: third-party pricing services, non-binding broker quotes, and pricing models. Prices are first sought from third-party pricing services, with the remaining unpriced securities priced using one of the other two methods. Third-party pricing services derive the security prices through recently reported trades for identical or similar securities with adjustments for trading volumes and market observable information through the reporting date. In the event that there are no recent market trades, pricing services and brokers may use pricing models to develop a security price based on future expected cash flows discounted at an estimated market rate using

 

48


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

collateral performance and vintages. The Company generally does not adjust quotes or prices obtained from brokers or pricing services.

Structured securities, such as ABS, RMBS and CMBS, are priced using third-party pricing services, a fair value model, or independent broker quotations. Typical inputs used by these three pricing methods include, but are not limited to, reported trades, benchmark yields, issuer spreads, bids and/or estimated cash flows and prepayment speeds. In addition, estimates of expected future prepayments are factors in determining the price of ABS, RMBS and CMBS. These estimates are based on the underlying collateral and structure of the security, as well as prepayment speeds previously experienced in the market at interest rate levels projected for the underlying collateral. Actual prepayment experience may vary from these estimates.

For privately-placed fixed maturity securities, fair values are estimated using model prices or broker quotes. A portion of privately-placed fixed maturity securities (typically SEC Rule 144A securities) are priced using market prices. Also, a small subset of privately-placed fixed maturity securities are priced using matrix applications which take into account credit spreads for a variety of public and private securities of similar credit risk, maturity, prepayment and liquidity characteristics.

The Company’s ability to liquidate positions in privately-placed fixed securities and mortgages could be impacted to a significant degree by the lack of an actively-traded market. Although the Company believes that its estimates reasonably reflect the fair value of those instruments, its key assumptions about risk-free interest rates, risk premiums, performance of underlying collateral (if any), and other factors may not reflect those of an active market.

Equity securities The fair value of the Company’s equity securities not accounted for under the equity method is first based on quoted market prices. Similar to fixed maturity securities, the Company uses pricing services and broker quotes to price equity securities for which a quoted market price is not available.

Mortgage loans on real estate –The fair value of mortgage loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Derivatives – The fair values of swaps, swaptions, and forwards are based on current settlement values, dealer quotes, and market prices. Fair values for options and futures are also based on dealer quotes and market prices.

Contract loans – The fair value of policy loans is determined by estimating future policy loan cash flows and discounting the cash flows at a current market interest rate.

Other invested assets – Other invested assets (excluding investments accounted for under the equity method) include low income housing tax credits (“LIHTCs”), surplus debentures, collateral loans, and equipment lease trusts. The fair value of LIHTCs and equipment leases approximate their carrying values. The fair values of surplus debentures are obtained from third-party pricing services. Collateral loans are carried at amortized cost using pricing methods similar to private placements.

Separate Accounts – The estimated fair value of Separate Account assets and liabilities is determined using the same methodology described in Note 12. The difference between Separate Account assets and liabilities reflected in the chart above and the total recognized in the Statement of Admitted Assets, Liabilities and Capital and Surplus represents amounts that are attributable to non-financial instruments.

Contract holder deposit funds – The fair values of the Company’s General Account liabilities under investment-type contracts (insurance and annuity contracts that do not involve mortality or morbidity risks) is estimated using discounted cash flow analyses or surrender values. Those contracts that are deemed to have short-term guarantees have a carrying amount equal to their estimated fair value.

 

49


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

14. FEDERAL INCOME TAXES

The application of SSAP No.101 requires a company to evaluate the recoverability of DTAs and, if necessary, to establish a valuation allowance to reduce the DTA to an amount which is more likely than not to be realized.

Considerable judgment is required in determining whether a valuation allowance is necessary and, if so, the amount of such valuation allowance. Although the realization is not assured, management believes it is more likely than not that DTAs will be realized. Therefore, the Company did not record a valuation allowance as of December 31, 2016 and December 31, 2015.

The components of the Company’s DTAs and DTLs as of December 31, 2016 and December 31, 2015 were as follows:

 

(In Thousands)   December 31, 2016     December 31, 2015     Change  

Description

  Ordinary     Capital     Total     Ordinary     Capital     Total     Ordinary     Capital     Total  

Gross Deferred Tax Assets

  $ 262,307     $ —       $ 262,307     $ 368,714     $ —       $ 368,714     $ (106,407   $ —       $ (106,407

Statutory Valuation Allowance Adjustments

    —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Gross Deferred Tax Assets

    262,307       —         262,307       368,714       —         368,714       (106,407     —         (106,407

Deferred Tax Assets Nonadmitted

    —         —         —         64,719       —         64,719       (64,719     —         (64,719
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal Net Admitted Deferred Tax Assets

    262,307       —         262,307       303,995       —         303,995       (41,688     —         (41,688

Deferred Tax Liabilities

    100,922       —         100,922       90,618       —         90,618       10,304       —         10,304  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Admitted Deferred Tax Assets / (Net Deferred Tax Liabilities)

  $ 161,385     $ —       $ 161,385     $ 213,377     $ —       $ 213,377     $ (51,992   $ —       $ (51,992
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table provides component amounts of the Company’s calculation by tax character in accordance with paragraphs 11.a, 11.b.i, 11.b.ii and 11.c of SSAP No. 101:

 

(In Thousands)   December 31, 2016     December 31, 2015     Change  

Description

  Ordinary     Capital     Total     Ordinary     Capital     Total     Ordinary     Capital     Total  

Admission Calculation Components
SSAP No. 101

                 

(a) Admitted Pursuant to 11.a.

  $ 28,448     $ —       $ 28,448     $ —       $ —       $ —       $ 28,448     $ —       $ 28,448  

(b) Admitted Pursuant to 11.b. (lesser of 11.b.i. or 11.b.ii.)

    132,937       —         132,937       213,377       —         213,377       (80,440     —         (80,440

(c) 11.b.i

    132,937       —         132,937       228,470       —         228,470       (95,533     —         (95,533

(d) 11.b.ii

    —         —         221,177       —         —         213,377       —         —         7,800  

(e) Admitted Pursuant to 11.c.

    100,922       —         100,922       90,618       —         90,618       10,304       —         10,304  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(f) Total Admitted Under 11.a.—11.c.

    262,307       —         262,307       303,995       —         303,995       (41,688     —         (41,688

(g) Deferred Tax Liabilities

    100,922       —         100,922       90,618       —         90,618       10,304       —         10,304  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Admitted Deferred Tax Assets / Deferred Tax Liabilities

  $ 161,385     $ —       $ 161,385     $ 213,377     $ —       $ 213,377     $ (51,992   $ —       $ (51,992
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

50


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

     2016     2015  

Ratio Percentage Used To Determine Recovery Period And Threshold Limitation Amount

     1,222     1,286

Amount Of Adjusted Capital And Surplus Used To Determine Recovery Period And Threshold Limitation Above

   $ 1,474,512,349     $ 1,422,514,602  

The following table provides the impact of tax planning strategies on adjusted gross and net admitted DTAs, as used in the Company’s SSAP No. 101 calculation.

 

     December 31, 2016     December 31, 2015     Change  
(In Thousands)                                     

Description

   Ordinary     Capital     Ordinary     Capital     Ordinary     Capital  

Impact of Tax Planning Strategies

            

Determination of Adjusted Gross Deferred Tax Assets and Net

            

Admitted Deferred Tax Assets, by Tax Character as a Percentage.

            

Adjusted Gross Deferred Tax Assets

   $ 262,307       —       $ 368,714       —       $ (106,407     —    

Percentage of Adjusted Gross Deferred Tax Assets by Tax

Character Attributable to the Impact of Tax Planning Strategies

     0.00     0.00     4.00     0.00     (4.00 )%      0.00

Net Admitted Adjusted Gross Deferred Tax Assets

   $ 262,307       —       $ 303,995       —       $ (41,688     —    

Percentage of Net Admitted Adjusted Gross Deferred Tax

            

Assets by Tax Character Because of the Impact of Tax Planning Strategies

     4.00     0.00     6.00     0.00     (2.00 )%      0.00

The Company’s tax planning strategies included the use of reinsurance.

The Company had no temporary difference for which a DTL was not established.

The following tables provide the Company’s significant components of income taxes incurred and the changes in DTAs and DTLs.

 

(In Thousands)    December 31, 2016      December 31, 2015      December 31, 2014  

Current Income Tax

        

Federal Tax (Benefit) Expense from Operations

   $ (39,991    $ (2,729    $ 6,861  

Federal Income Tax Expense on Net Capital Gains

     60,364        6,099        (3,669
  

 

 

    

 

 

    

 

 

 

Current Income Tax Expense

   $ 20,373      $ 3,370      $ 3,192  
  

 

 

    

 

 

    

 

 

 

 

51


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The main components of the Company’s DTAs and DTLs as of December 31, 2016 and 2015 were as follows:

 

(In Thousands)    December 31, 2016      December 31, 2015      Change  

Deferred Tax Assets:

        

Ordinary

        

Policyholder Reserves

   $ 177,897      $ 242,840      $ (64,943

Investments

     21,898        40,433        (18,535

Deferred Acquisition Costs

     20,352        14,715        5,637  

Net Operating Loss Carryforward

     —          29,529        (29,529

Other (Including Items <5% of Total Ordinary Tax Assets)

     42,160        41,197        963  
  

 

 

    

 

 

    

 

 

 

Total Ordinary Deferred Tax Assets

   $ 262,307      $ 368,714      $ (106,407

Statutory Valuation Allowance Adjustment

     —          —          —    

Nonadmitted

     —          64,719        (64,719
  

 

 

    

 

 

    

 

 

 

Admitted Ordinary Deferred Tax Assets

   $ 262,307      $ 303,995      $ (41,688

Capital:

        

Investments

     —          —          —    

Net Capital Loss Carryforward

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Subtotal

     —          —          —    

Statutory Valuation Allowance Adjustment

     —          —          —    

Nonadmitted

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Admitted Capital Deferred Tax Assets

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Admitted Deferred Tax Assets

   $ 262,307      $ 303,995      $ (41,688
  

 

 

    

 

 

    

 

 

 

Deferred Tax Liabilities:

        

Ordinary

        

Investments

   $ 44,270      $ 17,154      $ 27,116  

Policyholder Reserves

     56,652        73,464        (16,812
  

 

 

    

 

 

    

 

 

 

Subtotal

   $ 100,922      $ 90,618      $ 10,304  

Capital:

        

Investments

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Subtotal

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Deferred Tax Liabilities

   $ 100,922      $ 90,618      $ 10,304  
  

 

 

    

 

 

    

 

 

 

Net Admitted Deferred Tax Assets / Deferred Tax Liabilities

   $ 161,385      $ 213,377      $ (51,992
  

 

 

    

 

 

    

 

 

 

 

52


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The change in net deferred income taxes was comprised of the following:

 

(In Thousands)

Description

   December 31, 2016      December 31, 2015      Change  

Total Deferred Tax Assets

   $ 262,307      $ 368,714      $ (106,407

Total Deferred Tax Liabilities

     100,922        90,618        10,304  
  

 

 

    

 

 

    

 

 

 

Net Deferred Tax Assets / Deferred Tax Liabilities

   $ 161,385      $ 278,096      $ (116,711

Statutory Valuation Allowance

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Net Deferred Tax Assets / Deferred Tax Liabilities

   $ 161,385      $ 278,096      $ (116,711

Tax Effect of Unrealized (Gains)/Losses

           (57,619
        

 

 

 

Change in Net Deferred Income Tax

         $ (59,092
        

 

 

 

The change in net deferred income tax of ($68,842) shown on the Statement of Changes in Capital Stock and Surplus is inclusive of ($9,750) related to the prior period adjustment.

The provision for federal income taxes incurred for the current year is different from that which would be obtained by applying the statutory federal income tax rate to income before income taxes. The significant items causing this difference for the years ended December 31, 2016, 2015 and 2014 were as follows:

 

(In Thousands)    December 31, 2016     December 31, 2015     December 31, 2014  

Description

   Amount      Tax Effect @
35%
    Effective Tax
Rate
    Amount      Tax
Effect @
35%
    Effective Tax
Rate
    Amount      Tax
Effect @
35%
    Effective Tax
Rate
 

Net Income Before Taxes

   $ 195,368      $ 68,378       15.0   $ 278,305      $ 97,407       25.1   $ 302,994      $ 106,048       28.3

Pre-tax Capital Gains—Pre IMR

     261,723        91,603       20.0     109,454        38,309       9.9     71,313        24,960       6.7

Dividends Received Deduction

        (10,581     (2.3 )%         (23,864     (6.2 )%         (11,550     (3.1 )% 

Tax Credits

        (764     (0.2 )%         (2,594     (0.7 )%         (932     (0.2 )% 

Non-deductible Expenses

        59       —          99       0.1        119       —  

Prior Period Adjustment

        (9,750     (0.3 )%         —         —          —         —  

Reversal of IMR

        1,209       0.3        (5,939     (1.5 )%         (1,928     (0.5 )% 

Change in Non-admitted assets

        (1,540     (0.3 )%         1,283       0.3        2,520       0.7

Prior Year Over/Under Accrual

        (1,201     (2.1 )%         (301     (0.1 )%         (4,839     (1.3 )% 

Retained Deferred Tax Asset

        —         —          —         —          5,133       1.4

Non-consolidated Wholly Owned Subsidiaries

        (57,572     (12.6 )%         —         —          —         —  

Other

        (376     (0.1 )%         110       0.1        7,321       2.0
     

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

 

Total Statutory Income Taxes

      $ 79,465       17.4      $ 104,510       27.0      $ 126,852       34.0
     

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

 

Federal Income Taxes Incurred

      $ 20,373       4.5      $ 3,370       0.9      $ 3,192       0.9

Change in Net Deferred Income Taxes

        59,092       12.9        101,140       26.1        123,660       33.1
     

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

 

Total Statutory Income Taxes

      $ 79,465       17.4      $ 104,510       27.0      $ 126,852       34.0
     

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

 

At December 31, 2016, the Company had no net operating loss carryforward.    At December 31, 2016, the Company had no capital loss carryforward. At December 31, 2016, the Company had $11.6 million of LIHTC carryforward, which will begin to expire, if not utilized, by 2030. At December 31, 2016, the Company had $8.1 million minimum tax credit carryforward which will not expire.

 

53


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

At December 31, 2016, the Company incurred $28.4 million in the current year that will be available for recoupment in the event of future net losses.

The Company has no deposits admitted under Section 6603 of the Internal Revenue code.

Tax years prior to 2006 are closed for audit or examination under the applicable statute of limitations. The Company is subject to ongoing examinations for subsequent tax years as a member of the former affiliate, Sun Life of Canada -U.S. Operations Holdings consolidated federal income tax returns. The 2007 through 2009 tax years for the consolidated return were settled at appeals with the Internal Revenue Service (the “IRS”), and the appeals closing documents have been submitted to the Joint Committee on Taxation. The IRS issued the Revenue Agent’s Report for the 2010 through 2013 tax years on December 15, 2016; such years are currently in the appeals process. Although the Company remains jointly and severally liable for consolidated tax liabilities, the Company is held harmless in accordance with the terms of the Sale Transaction and believes that the possibility of a tax liability for the pre-sale tax years is remote. Additionally, the Company does not believe it has any uncertain tax positions for its federal income tax return that would be material to its financial condition, results of operations, or cash flows. Therefore, the Company did not record a liability for unrecognized tax benefits (“UTBs”) as of December 31, 2016 and 2015. As of December 31, 2016, there were no positions for which management believes it is reasonably possible that the total amounts of tax contingencies will significantly increase within 12 months of the reporting date.

The Company recognizes interest accrued related to UTBs in income tax expense. The Company had no accrued interest balance as of December 31, 2016 and December 31, 2015. The Company recognized no gross interest benefit related to UTBs during the years ended December 31, 2016, 2015 and 2014. The Company has not accrued any penalties related to UTBs.

The Company will file a consolidated federal income tax return for the December 31, 2016 tax year with its wholly-owned subsidiary, DLNY, and will continue to do so in future tax years under Internal Revenue Code Section 1504(c)(1). A formal tax allocation agreement has been implemented, and the allocation is based upon separate return calculations with current credit (benefit) given for losses and tax attributes that are utilized by the consolidated group. Intercompany tax balances are settled on a quarterly basis and a final true up is made after the filing of the federal income tax return, as prescribed by the terms of the agreement.

 

15. CAPITAL STOCK AND SURPLUS AND DIVIDEND RESTRICTIONS

The Company is authorized to issue 10,000 shares of common stock with a par value of $1,000 per share; 6,437 shares of common stock are issued and outstanding. The Company is not authorized to issue preferred stock.

The Company’s ability to pay dividends is subject to certain statutory restrictions. The State of Delaware has enacted laws governing the payment of dividends to stockholders by domestic insurers. Pursuant to Delaware’s statute, the maximum amount of dividends and other distributions that a domestic insurer may pay in any twelve-month period without the prior approval of the Delaware Commissioner of Insurance is limited to the greater of: (i) 10% of its statutory surplus as of the preceding December 31; or (ii) the Company’s statutory net gain from operations for the preceding calendar year. Any dividends to be paid by an insurer, whether or not in excess of the aforementioned threshold, from a source other than statutory surplus would also require the prior approval of the Commissioner. In connection with the Sale Transaction on August 2, 2013, any portion of a dividend which would cause the Company’s total adjusted capital as of the most recent calendar quarter end to fall below 300% of Company Action Level NAIC Risk-Based Capital as of such calendar quarter end, after taking into account the payment of such dividend, requires the prior approval of the Department.

In March 2016, the Company paid a $200.0 million dividend to the Parent, of which $169.5 million was ordinary and $30.5 million extraordinary. In September 2016, the Company paid a $100.0 million extraordinary dividend to the Parent. In September 2015, the Company paid an ordinary dividend of $75.0 million to the Parent. In November 2015, the Company paid a dividend of $36.5 million to the Parent, of which $21.1 million was ordinary and $15.4

 

54


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

million extraordinary. In March 2015, the Company paid an ordinary dividend of $200.0 million to the Parent. In March 2014, the Company paid an ordinary dividend of $185.0 million to the Parent.

Risk-Based Capital

Life and health insurance companies are subject to certain Risk-Based Capital (“RBC”) requirements as specified by the NAIC. The RBC requirements provide a method for measuring the minimum acceptable amount of adjusted capital that a life insurer should have, as determined under statutory accounting principles, taking into account the risk characteristics of its investments and products. The Company exceeded the minimum RBC requirements at December 31, 2016 and 2015.

 

16. COMMITMENTS AND CONTINGENT LIABILITIES

Contingent Commitments

The Company had unfunded commitments for limited partnership investments of $25.2 million as of December 31, 2016. The Company also had commitments for limited partnership investments of $34.7 million as of December 31, 2015.

Regulatory and Industry Developments

Under insurance guaranty fund laws in each state, the District of Columbia and Puerto Rico, insurers licensed to do business can be assessed by state insurance guaranty associations for certain obligations of insolvent insurance companies to policyholders and claimants. Most of these laws provide, however, that an assessment may be excused or deferred if it would threaten an insurer’s solvency and further provide annual limits on such assessments. Part of the assessments paid by the Company pursuant to these laws may be used as credits for a portion of the associated premium taxes.

Various insolvencies reported by the National Organization of Life and Health Insurance Guaranty Associations will result in retrospective, premium-based guaranty fund assessments against the Company. Based on the best information available, the Company has recorded an accrued liability of $3.5 million and $3.5 million for guaranty fund assessments as of December 31, 2016 and 2015, respectively. The Company does not know the period over which the guaranty fund assessments may be paid.

The Company has not established any asset for premium tax credits or policy surcharges as their recoveries are not estimable.

Litigation, Income Taxes, and Other Matters

In Revenue Ruling 2007-61, issued on September 25, 2007, the IRS announced its intention to issue regulations with respect to certain computational aspects of the dividends received deduction (the “DRD”) on separate account assets held in connection with variable annuity contracts. Revenue Ruling 2007-61 suspended Revenue Ruling 2007-54, issued on August 16, 2007, that purported to change accepted industry and IRS interpretations of the statutes governing computational questions impacting the DRD. On May 30, 2010, the IRS issued an Industry Director Directive which made clear that IRS interpretations prior to Revenue Ruling 2007-54 should be followed until new regulations are issued.

On February 4, 2014, the IRS issued Revenue Ruling 2014-7, which provided that Revenue Ruling 2007-54 was thereby modified and superseded, and that Revenue Ruling 2007-61 was obsolete. Accordingly, the required interest holding, which was used in calculating a company’s share of DRD, is no longer a published position of the IRS and is viewed as effectively being revoked. Priority Guidance Plans released subsequent to the publication of Revenue Ruling 2014-7 do not include a project concerning the determination of the company’s share of DRD. For now, the issue has been resolved by the LB&I Industry Director’s Directive, Examination of Dividends Received Deduction on Separate Accounts of Life Insurance Companies, LMSB-4-0510-015 (May 20, 2010), which permits calculating required interest at another appropriate rate using a modified version of the formula, set forth in Treas.

 

55


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Reg. § 801-8(e). For the years ended December 31, 2016, 2015, and 2014, the Company’s financial statements reflect benefits of $10.1 million, $10.6 million, and $8.9 million, respectively, related to the separate account DRD.

The Company is not aware of any contingent liabilities arising from litigation or other matters that could have a material effect upon the financial condition, results of operations, or cash flows of the Company.

Indemnities

In the normal course of its business, the Company has entered into agreements that include indemnities in favor of third parties, such as contracts with advisors and consultants, outsourcing agreements, underwriting and agency agreements, information technology agreements, distribution agreements, and service agreements. The Company has also agreed to indemnify its directors, officers and employees in accordance with the Company’s by-laws. The Company believes any potential liability under these agreements is neither probable nor estimable. Therefore, the Company has not recorded any associated liability.

Pursuant to the terms of the Sale Transaction, the acquired companies, including the Company and DLNY, and their respective affiliates are indemnified from and against (i) breach of customary representations, warranties and covenants of SLF and (ii) other specified matters, including losses arising from pending or threatened litigation as of the closing of the Sale Transaction (August 2, 2013), certain excluded assets that were transferred from the acquired companies to SLF’s affiliates at or prior to closing of the Sale Transaction, including the group insurance business previously conducted by DLNY, certain environmental liabilities, and certain liabilities arising under unclaimed property laws.

Pledged or Restricted Assets

The following assets were restricted at December 31, 2016 and reported in the current financial statements:

 

    Collateral posted under repurchase agreements which was reported as bonds and preferred stocks.

 

    Cash collateral posted under reverse repurchase agreements which was reported as cash equivalents.

 

    Certain Federal Home Loan Bank (“FHLB”) capital stock.

 

    Certain bonds on deposit with governmental authorities as required by law.

 

    Certain cash deposits held in a mortgage escrow account (see “Other restricted assets” below).

 

    Derivative cash collateral which was reported as cash equivalents (see “Assets pledged as collateral not captured in other categories” below).

 

56


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The following were restricted assets (including pledged assets):

 

                                                                   
(In Thousands)   Current Year                                         Percentage  

Restricted Asset Category

  Total General
Account (G/A)
    G/A
Supporting
S/A Activity
    Total
Separate
Account (S/A)
Restricted
Assets
    S/A Assets
Supporting
G/A
Activity
    Total     Total
From Prior
Year
    Increase/
(Decrease)
    Total
Current
Year Non
Admitted
Restricted
    Total
Current
Year
Admitted
Restricted
    Gross
Restricted
Total
Assets
    Admitted
Restricted
to Total
Admitted
Assets
 

Subject to Repurchase Agreements

  $ 217,776     $ —       $ —       $ —       $ 217,776     $ 440,852     $ (223,076   $ —       $ 217,776       0.58     0.58

Subject to Reverse

Repurchase Agreements

    538,896       —         —         —         538,896       271,730       267,166       —         538,896       1.43     1.43

FHLB Capital Stock

    16,425       —         —         —         16,425       5,981       10,444       —         16,425       0.04     0.04

On Deposit with States

    5,005       —         —         —         5,005       4,050       955       —         5,005       0.01     0.01

Pledged as Collateral to FHLB (Including Securities and Commercial Mortgage Loans)

    512,000       —         —         —         512,000       607,594       (95,594     —         512,000       1.36     1.36

Pledged as Collateral Not Captured (Including Assets Backing Funding Agreements)

    104,934       —         —         —         104,934       141,002       (36,068     —         104,934       0.28     0.28

Other Restricted Assets

    407,389       —         —         —         407,389       349,705       57,684       —         407,389       1.08     1.08
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Restricted Assets

  $ 1,802,425     $ —       $ —       $ —       $ 1,802,425     $ 1,820,914     $ (18,489   $ —       $ 1,802,425       4.78     4.78
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following were assets pledged as collateral in other categories (contracts that share similar characteristics, such as reinsurance and derivatives, are reported in the aggregate):

 

    Gross Restricted              
(In Thousands)   Current Year                                   Percentage  

Description of Assets

  Total
General
Account
(G/A)
    G/A
Supporting
S/A
Activity
    Total
Separate
Account (S/A)
Restricted
Assets
    S/A Assets
Supporting
G/A
Activity
    Total     Total From
Prior Year
    Increase/
(Decrease)
    Total
Current
Year
Admitted
Restricted
    Gross
Restricted
Total
Assets
    Admitted
Restricted
to Total
Admitted
Assets
 

Bond Collateral to Societe Generale

  $ —       $ —       $ —       $ —       $ —       $ 37,610     $ (37,610   $ —         —       —  

Derivative Collateral

    104,934       —         —         —         104,934       103,392       1,542       104,934       0.28     0.28
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 104,934     $ —       $ —       $ —       $ 104,934     $ 141,002     $ (36,068   $ 104,934       0.28     0.28
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

57


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

The following were other restricted assets pledged as collateral in other categories (contracts that share similar characteristics, such as reinsurance and derivatives, are reported in the aggregate):

 

    Gross Restricted              
(In Thousands)   Current Year                                   Percentage  

Description of Assets

  Total
General
Account
(G/A)
    G/A
Supporting
S/A
Activity
    Total
Separate
Account (S/A)
Restricted
Assets
    S/A Assets
Supporting
G/A
Activity
    Total     Total From
Prior Year
    Increase/
(Decrease)
    Total
Current
Year
Admitted
Restricted
    Gross
Restricted
Total
Assets
    Admitted
Restricted
to Total
Admitted
Assets
 

Mortgage Escrow

  $ 3,492     $ —       $ —       $ —       $ 3,492     $ 3,142     $ 350     $ 3,492       0.01     0.01

Restricted Cash from Policyholders

    —         —         —         —         —         57,070       (57,070     —         —       —  

Restricted Cash—Brokerage Margin

    403,897       —         —         —         403,897       289,493       114,404       403,897       1.07     1.07
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 407,389     $ —       $ —       $ —       $ 407,389     $ 349,705     $ 57,684     $ 407,389       1.08     1.08
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Collateral from unsettled trades included cash received from sales of S&P 500 Index exchange-traded funds which funds were not yet purchased. A liability for the future purchase of the funds was included as payable for securities.

Lease Commitments

Effective August 1, 2013, the Company entered into a lease agreement for its former Massachusetts office. The lease expired on November 30, 2015. The Company did not incur rental expense related to this agreement in 2016. Rental expenses for 2015 and 2014 were $2.1 million and $2.1 million, respectively, under this lease.

Effective January 22, 2014, the Company entered into a lease agreement for its Indiana office. This lease expires on December 31, 2024. Rental expenses for 2016, 2015 and 2014 were $0.2 million, $0.2 million and $0.1 million, respectively, under this lease.

Effective July 27, 2016, the Company entered into a sublease agreement for additional space for its Indiana office, this lease expires on November 30, 2026. Rental expenses for 2016 were $0.2 million under this sublease.

Effective September 24, 2014, the Company entered into a lease agreement for its new Massachusetts office. On February 19, 2016, the original lease agreement was amended to add additional space. The lease, as amended, expires on April 30, 2023. Rental expense for 2016 and 2015 was $1.7 million and $0.9 million, respectively, under this lease. No rental expense was incurred for 2014 under this lease.

Effective February 26, 2016, the Company entered into a sublease agreement for its Chicago office. This sublease expires on July 29, 2018. Rental expenses for 2016 were $0.2 million under this sublease.

a. At January 1, 2017, minimum aggregate rental commitments were as follows:

 

Year Ending December 31,

   (In Thousands)
Operating Leases
 

2017

   $ 2,822  

2018

     2,805  

2019

     2,654  

2020

     2,667  

2021

     2,681  
  

 

 

 

Aggregate Total All Future Years

   $ 4,162  

 

58


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

17. DEBT

On April 1, 2014, the Company entered into a $500.0 million revolving credit facility (the “Facility”) with Bank of America Merrill Lynch. Borrowings under the Facility were for general corporate purposes. Borrowings bore interest at LIBOR + 125 basis points, with a commitment fee of 30 basis points for any unused portion of the Facility, and the Facility had a 180 day tenor. The Facility was secured by certain securities held in an account established for this purpose, and borrowings were limited to a specified percentage of the value of the securities in this account. The total interest paid under the Facility in 2014 was approximately $1.1 million. This facility was terminated on December 22, 2014.

On December 12, 2014, the Company entered into a $350.0 million revolving credit facility (the “Replacement Facility”) with Societe Generale. Borrowings under the Replacement Facility may be used for general corporate purposes. Borrowings bear interest at LIBOR + 115 basis points, with a commitment fee of 48 basis points for any unused portion of the Replacement Facility, and the Replacement Facility has a 270 days rolling margin commitment. The Replacement Facility is secured by certain securities held in an account established for this purpose, and borrowings are limited to a specified percentage of the value of the securities in this account. The total commitment fees paid in 2016, 2015, and 2014 were approximately $1.5 million, $1.7 million and $90 thousand, respectively, and the total interest paid under the Replacement Facility in 2016, 2015 and 2014 was approximately $200 thousand, $27 thousand and $90 thousand, respectively. At December 31, 2015, there was $25.0 million outstanding under the Replacement Facility which was paid in full on July 8, 2016. The Company was required to maintain a collateral security deposit with the lender. Upon repayment of the borrowed money on July 8, 2016, all collateral was returned.

 

18. FEDERAL HOME LOAN BANK

The Company is a member of the FHLB of Indianapolis. Through its membership, the Company utilizes funding agreements obtained from the FHLB. The Company manages these funds in an investment spread strategy, consistent with its other investment spread operations. Accordingly, the Company considers these funds policyholder liabilities. It is not part of the Company’s strategy to utilize these fund for operations, and any funds obtained from the FHLB for use in the general operations would be accounted for as borrowed money. As of December 31, 2016 there was $365.0 million outstanding to the FHLB.

 

59


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

FHLB Capital Stock

Aggregate Totals

 

            General      Separate  
Year Ended 2016 (In Thousands)    Total      Account      Accounts  

Membership Stock – Class A

   $ —        $ —        $ —    

Membership Stock – Class B

     2,218        2,218        —    

Activity Stock

     14,207        14,207        —    

Excess Stock

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 16,425      $ 16,425      $ —    
  

 

 

    

 

 

    

 

 

 

Actual or Estimated Borrowing Capacity as Determined by the Insurer

   $ 383,567        XXX        XXX  
Year Ended 2015 (In Thousands)                     

Membership Stock – Class A

   $ —        $ —        $ —    

Membership Stock – Class B

     2,640        2,640        —    

Activity Stock

     —          —          —    

Excess Stock

     3,341        3,341        —    
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 5,981      $ 5,981      $ —    
  

 

 

    

 

 

    

 

 

 

Actual or Estimated Borrowing Capacity as Determined by the Insurer

   $ 132,916        XXX        XXX  

Membership Stock (Class A and B) Eligible for Redemption

 

(In Thousands)                                          

Membership stock

   Current Year Total      Not Eligible for
Redemption
     Less Than
6 Months
     6 months to
Less Than
1 Year
     1 to Less Than
3 Years
     3 to 5
Years
 

Class A

   $ —        $ —        $ —        $ —        $ —        $ —    

Class B

     16,425        16,425        —          —          —          —    

Collateral Pledged to FHLB

Amount Pledged as of Reporting Date

 

(In Thousands)    Fair Value      Carrying
Value
     Aggregate
Total
Borrowing
 

Current Year General Account Total Collateral Pledged

   $ 405,256      $ 390,734      $ 365,000  

Current Year Separate Accounts Total Collateral Pledged

     122,960        121,266        —    
  

 

 

    

 

 

    

 

 

 

Current Year Total General and Separate Accounts Total Collateral Pledged

   $ 528,216      $ 512,000      $ 365,000  
  

 

 

    

 

 

    

 

 

 

Prior Year End Total General and Separate Accounts Total Collateral Pledged

   $ 616,227      $ 607,594      $ 210,000  
  

 

 

    

 

 

    

 

 

 

 

60


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

Maximum Amount Pledged During Reporting Period

 

(In Thousands)                     
   Fair Value      Carrying
Value
     Aggregate
Total
Borrowing
 

Current Year General Account Maximum Collateral Pledged

   $ 441,111      $ 428,111      $ 365,000  

Current Year Separate Accounts Maximum Collateral Pledged

     122,960        121,266        —    
  

 

 

    

 

 

    

 

 

 

Current Year Total General and Separate Accounts Maximum Collateral Pledged

   $ 564,071      $ 549,377      $ 365,000  
  

 

 

    

 

 

    

 

 

 

Prior Year End Total General and Separate Accounts Total Collateral Pledged

   $ 616,227      $ 607,594      $ 210,000  
  

 

 

    

 

 

    

 

 

 

Borrowing from FHLB

Amount as of Reporting Date

 

Current Year (In Thousands)    Total      General
Account
     Separate
Accounts
     Funding Agreements
Reserves Established
 

Debt

   $ —        $ —        $ —          XXX  

Funding Agreements

     365,000        365,000        —          304,939  

Other

     —          —          —          XXX  
  

 

 

    

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 365,000      $ 365,000      $ —        $ 304,939  
  

 

 

    

 

 

    

 

 

    

 

 

 
Prior Year (In Thousands)    Total      General
Account
     Separate
Accounts
     Funding Agreements
Reserves Established
 

Debt

   $ —        $ —        $ —          XXX  

Funding Agreements

     —          —          —          —    

Other

     —          —          —          XXX  
  

 

 

    

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ —        $ —        $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Maximum Amount during Reporting Period (Current Year)

 

(In Thousands)    Total      General
Account
     Separate
Accounts
 

Debt

   $ —        $ —        $ —    

Funding Agreements

     365,000        365,000        —    

Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 365,000      $ 365,000      $ —    
  

 

 

    

 

 

    

 

 

 

 

61


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of Delaware Life Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014

 

 

FHLB – Prepayment Obligations

 

     Does the Company have prepayment
Obligations under the following arrangements
(YES/NO)

Debt

   YES

Funding Agreements

   YES

Other

   NO

 

19. SUBSEQUENT EVENTS

Effective January 1, 2017, SeaBright Insurance Company (“SeaBright”), a Texas domestic property and casualty insurance company, became a controlled insurer of the Company. The Company invested a total of $48.3 million for the acquisition of SeaBright and for additional capital contributions.

On April 3, 2017 the Company paid an ordinary dividend of $135.4 million dividend to the Parent.

The Company is not aware of any other events that occurred subsequent to December 31, 2016 having a material effect on the financial statements. The Company has evaluated events that occurred from January 1, 2017 to April 28, 2017, the date the financial statements were available to be issued.

 

62


Table of Contents

PART C

OTHER INFORMATION

Item 24. FINANCIAL STATEMENTS AND EXHIBITS

 

 

(a)

   The following Financial Statements are included in the Registration Statement:
     A.    Condensed Financial Information—Accumulation Unit Values (Part A)
     B.    Financial Statements of the Depositor (Part B) (
       

1.      Independent Auditors’ Reports;

       

2.      Statutory-Basis Statements of Admitted Assets, Liabilities, and Capital Stock and Surplus as of December 31, 2016 and 2015;

       

3.      Statutory-Basis Statements of Operations for the Years Ended December 31, 2016, 2015 and 2014;

       

4.      Statutory-Basis Statements of Changes in Capital Stock and Surplus for the Years Ended December 31, 2016, 2015 and 2014;

       

5.      Statutory-Basis Statements of Cash Flows for the Years Ended December 31, 2016, 2015 and 2014; and

       

6.      Notes to Statutory-Basis Financial Statements.

     C.    Financial Statements of the Registrant (Part B)
       

1.      Report of Independent Registered Public Accounting Firm;

       

2.      Statement of Assets and Liabilities, December 31, 2016;

       

3.      Statement of Operations, Year Ended December 31, 2016;

       

4.      Statements of Changes in Net Assets, Years Ended December 31, 2016 and December 31, 2015; and

       

5.      Notes to Financial Statements.

 

(b)

   The following Exhibits are incorporated in the Registration Statement by reference unless otherwise indicated:
 

(1)

   Resolution of Board of Directors of the Depositor dated December 3, 1985 authorizing the establishment of the Registrant (Incorporated herein by reference to the Registration Statement on Form N-4, File No. 333-37907, filed on October 14, 1997);
 

(2)

   Not Applicable;
 

(3)(a)

   Marketing Services Agreement between Sun Life Assurance Company of Canada (U.S.), Sun Life of Canada (U.S.) Distributors, Inc. and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-37907, filed on January 16, 1998);
 

(3)(b)(i)

   Principal Underwriter’s Agreement by and between Sun Life Assurance Company of Canada (U.S.) and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 16 to the Registration Statement on Form N-4, File No. 333-83364, filed on or about April 27, 2009);
 

(3)(b)(ii)

   Amendment No. 1 to Principal Underwriter’s Agreement by and between Sun Life Assurance Company of Canada (U.S.) and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 16 to the Registration Statement on Form N-4, File No. 333-83364, filed on or about April 27, 2009);
 

(3)(b)(iii)

   Amendment No. 2 to Principal Underwriter’s Agreement by and between Sun Life Assurance Company of Canada (U.S.) and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 12 to the Registration Statement of Delaware Life Variable Account I on Form N-6, File No. 333-100829, filed on April 30, 2009);
 

(3)(b)(iv)

   Amendment No. 3 to Principal Underwriter’s Agreement by and between Sun Life Assurance Company of Canada (U.S.) and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 12 to the Registration Statement of Delaware Life Variable Account I on Form N-6, File No. 333-100829, filed on April 30, 2009);
 

(3)(c)(i)

   Sales Operations and General Agent Agreement (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-37907, filed on January 16, 1998);


Table of Contents
 

(3)(c)(ii)

   Broker-Dealer Supervisory and Service Agreement (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-37907, filed on January 16, 1998);
 

(3)(c)(iii)

   General Agent Agreement (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-37907, filed on January 16, 1998);
 

(4)(a)

   Flexible Payment Combination Fixed/Variable Group Annuity Contract (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-74844, filed on February 14, 2002);
 

(4)(b)

   Certificate to be issued in connection with Contract filed as Exhibit 4(a) (Incorporated herein by reference to the Registration Statement on Form N-4, File No. 333-74844, filed on December 10, 2001);
 

(4)(c)

   Flexible Payment Combination Fixed/Variable Individual Annuity Contract (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-74844, filed on February 14, 2002);
 

(4)(d)

   Sun Income Riser III Rider to Flexible Payment Combination Fixed/Variable Individual Annuity Contract filed as Exhibit (4)(c) (Incorporated herein by reference to the Registration Statement on Form N-4, File No. 333-168710, filed on August 10, 2010);
 

(4)(e)

   Sun Income Maximizer Rider to Flexible Payment Combination Fixed/Variable Individual Annuity Contract filed as Exhibit (4)(c) (Incorporated herein by reference to the Registration Statement on Form N-4, File No. 333-168710, filed on August 10, 2010);
 

(4)(f)

   Sun Income Maximizer Plus Rider to Flexible Payment Combination Fixed/Variable Individual Annuity Contract filed as Exhibit (4)(c) (Incorporated herein by reference to the Registration Statement on Form N-4, File No. 333-168710, filed on August 10, 2010);
 

(5)(a)

   Application to be used with Contract filed as Exhibit 4(a) (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-74884, filed on February 14, 2002);
 

(5)(b)

   Application to be used with Certificate filed as Exhibit 4(b) and Contract filed as Exhibit 4(c) (Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-74884, filed on February 14, 2002);
 

(6)(a)

   Certificate of Incorporation of the Depositor (Incorporated herein by reference to Post-Effective Amendment No. 51 to the Registration Statement on Form N-4, File No. 333-83516, filed on August 11, 2014);
 

(6)(b)

   By-Laws of the Depositor (Incorporated herein by reference to Post-Effective Amendment No. 51 to the Registration Statement on Form N-4, File No. 333-83516, filed on August 11, 2014);
 

(7)

   Not Applicable;
 

(8)(a)

   Participation Agreement dated February 17, 1998 by and among the Depositor, AIM Variable Insurance Funds, Inc., AIM Distributors, Inc., and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 1 to the Registration Statement on Form N-4, File No. 333-82957, filed on February 3, 2000);
 

(8)(b)

   Amended and Restated Participation Agreement dated September 1, 2004 by and among Sun Life Assurance Company of Canada (U.S.), Variable Insurance Products Funds, and Fidelity Distributors Corporation. (Incorporated herein by reference to Post-Effective Amendment No. 8 to the Registration Statement on Form N-4, File No. 333-83516, filed on April 26, 2005);
 

(8)(c)

   Participation Agreement dated May 1, 2001 by and among Sun Life Assurance Company of Canada (U.S.), the Depositor, Alliance Capital Management L.P., and Alliance Fund Distributors, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 7 to the Registration Statement on Form N-4, File No. 333-82957, filed on July 27, 2001);
 

(8)(d)

   Participation Agreement dated February 17, 1998 by and among Sun Life Assurance Company of Canada (U.S.), Lord Abbett Series Fund, Inc. and Lord, Abbett & Co. (Incorporated herein by reference to the Registration Statement of Keyport Variable Account A on Form N-4, File No. 333-112506, filed on February 5, 2004);


Table of Contents
 

(8)(e)

   Participation Agreement Among Franklin Templeton Variable Insurance Products Trust, Franklin Templeton Distributors, Inc., Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York and Clarendon Insurance Agency, Inc. (Incorporated herein by reference to the Registration Statement of KBL Variable Account A on Form N-4, File No. 333-102278, filed on December 31, 2002);
 

(8)(f)

   Participation Agreement Among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, PIMCO Variable Insurance Trust, and PIMCO Funds Distributors LLC (Incorporated herein by reference to the Registration Statement of Keyport Variable Account A on Form N-4, File No. 333-112506, filed on February 5, 2004);
 

(8)(g)

   Participation Agreement Among Oppenheimer Variable Account Funds, Oppenheimer Funds, Inc. and Sun Life Assurance Company of Canada (U.S.) (Incorporated herein by reference to the Registration Statement of Keyport Variable Account A on Form N-4, File No. 333-112506, filed on February 5, 2004);
 

(8)(h)

   Participation Agreement, dated December 3, 2007, by and among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, Lazard Asset Management Securities LLC, and Lazard Retirement Series, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 25 to the Registration Statement on Form N-4, File No. 333-83516, filed on February 12, 2008);
 

(8)(i)

   Participation Agreement, dated May 1, 2004, by and among Sun Life Assurance Company of Canada (U.S.), The Universal Institutional Funds, Inc., Morgan Stanley & Co. Incorporated and Morgan Stanley Investment Management Inc. (Incorporated herein by reference to Post-Effective Amendment No. 5 to the Registration Statement on Form N-6 of Delaware Life Variable Account G, File No. 333-111688, filed on April 27, 2007);
 

(8)(j)

   Participation Agreement, dated December 3, 2007, by and among Sun Life Assurance Company of Canada (U.S.), The Huntington Funds, Edgewood Services, Inc., and Huntington Asset Advisors, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 25 to the Registration Statement on Form N-4, File No. 333-83516, filed on February 12, 2008);
 

(8)(k)

   Participation Agreement, dated May 13, 2004, by and among Sun Life Assurance Company of Canada (U.S.), Merrill Lynch Variable Series Funds, Inc., Merrill Lynch Investment Managers, L.P. and FAM Distributors, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 2 to the Registration Statement of Delaware Life Variable Account G on Form N-6, File No. 333-111688, filed on December 30, 2005);
 

(8)(l)

   Participation Agreement, dated September 30, 2002, by and among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, First Eagle Sogen Variable Funds, Inc. and Arnhold and S. Bleichroeder, Inc. (Incorporated herein by reference to the Registration Statement of Delaware Life Variable Account I on Form N-6, File No. 333-143353, filed on May 30, 2007);
 

(8)(m)

   Participation Agreement, dated August 1, 2011, among Putnam Variable Trust, Putnam Retail Management Limited Partnership, Sun Life Assurance Company of Canada (U.S.) and Sun Life Insurance and Annuity Company of New York (Incorporated herein by reference to Pre-Effective Amendment No. 2 the Registration Statement of Delaware Life Variable Account K on Form N-4, File No. 333-173301, filed on August 10, 2011);
 

(8)(n)

   Participation Agreement, dated August 1, 2011, among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, PIMCO Equity Series VIT, and PIMCO Investments LLC (Incorporated herein by reference to Pre-Effective Amendment No. 2 the Registration Statement of Delaware Life Variable Account K on Form N-4, File No. 333-173301, filed on August 10, 2011);
 

(8)(o)

   Participation Agreement, dated May 1, 2011, among Wells Fargo Variable Trust, Sun Life Assurance Company of Canada (U.S.) and Sun Life Insurance and Annuity Company of New York (Incorporated herein by reference to Pre-Effective Amendment No. 1 the Registration Statement on Form N-4, File No. 333-173301, filed on June 8, 2011);


Table of Contents
 

(8)(p)

   Participation Agreement dated April 24, 2009, by and among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, JPMorgan Insurance Trust, JPMorgan Investment Advisors Inc., J. P. Morgan Investment Management Inc., and, JPMorgan Funds Management, Inc. (Incorporated herein by reference to Pre-Effective Amendment No. 1 the Registration Statement on Form N-4, File No. 333-173301, filed on June 8, 2011);
 

(8)(q)

   Participation Agreement, dated December 10, 2012, by and among MFS Variable Insurance Trusts I, II and III, Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, and Massachusetts Financial Services Company (Incorporated herein by reference to Post-Effective Amendment No. 24 to the Registration Statement of Delaware Life Variable Account G on Form N-6, File No. 333-65048, filed December 10, 2012);
 

(8)(r)

   Participation Agreement, restated April 1, 2007, by and among Sun Life Assurance Company of Canada (U.S.), Sun Life Insurance and Annuity Company of New York, Independence Life and Annuity Company, Columbia Funds Variable Insurance Trust I, Columbia Management Advisors, LLC, and Columbia Management Distributors, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 47 to the Registration Statement on Form N-4, File No. 333-83516, filed on April 29, 2013);
 

(9)

   Opinion of Counsel as to the legality of the securities being registered and Consent to its use;*
 

(10)(a)

   Consent of Independent Registered Public Accounting Firm;*
 

(10)(b)

   Representation of Counsel pursuant to Rule 485(b);*
 

(11)

   Not Applicable;
 

(12)

   Not Applicable;
 

(13)

   Schedule for Computation of Performance Quotations (Incorporated herein by reference to Post-Effective Amendment No. 10 to the Registration Statement on Form N-4, File No. 033-41628, filed on April 29, 1998);
 

(14)(a)

   Powers of Attorney;*
 

(14)(b)

   Resolution of the Board of Directors of the depositor dated April 26, 2017, authorizing the use of powers of attorney for Officer signatures (Incorporated herein by reference to Post-Effective Amendment No. 54 to the Registration Statement on Form N-4, File No. 333-83516, filed on May 1, 2017);
 

(15)

   Organizational Chart (Incorporated herein by reference to Post-Effective Amendment No. 54 to the Registration Statement on Form N-4, File No. 333-83516, filed on May 1, 2017).
 

(16)

   Master Services Agreement by and between Sun Life Assurance Company of Canada (U.S.) and se2, Inc., dated December 1, 2013. (Incorporated herein by reference to Post-Effective Amendment No. 15 to the Registration Statement on Form N-6, File No. 333-143354, filed on April 29, 2015.)

 

* Filed herewith

Item 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

 

Name and Principal Business Address

  

Positions and Offices With Depositor

Dennis A. Cullen

811 Turnberry Lane

Northbrook, IL 60062

   Director

David E. Sams, Jr.

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Chief Executive Officer and Director

Daniel J. Towriss

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   President, Chief Risk Officer and Director


Table of Contents

Michael S. Bloom

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Senior Vice President and General Counsel and Secretary

Keith A. Dall

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Executive Vice President, Chief Actuary

Andrew F. Kenney

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Chief Investment Officer

Jeffrey S. Lange

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Liability Hedging Officer

Michael K. Moran

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Senior Vice President and Chief Accounting Officer and Treasurer

James D. Purvis

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Chief Operating Officer

Robert S. Sabatino

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Senior Vice President, Information Technology and Operations

Michelle B. Wilcon

Delaware Life Insurance Company

1601 Trapelo Road, Suite 30

Waltham, MA 02451

   Senior Vice President, Human Resources

Item 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR REGISTRANT

No person is directly or indirectly controlled by the Registrant. The Registrant is a separate account of the Depositor, Delaware Life Insurance Company, which is a wholly-owned subsidiary of Delaware Life Holdings, LLC.

The organization chart of the Depositor and Registrant is incorporated by reference to Post-Effective Amendment No. 54 to the Registration Statement on Form N-4, File No. 333-83516, filed May 1, 2017.

None of the companies listed in such Exhibit 15 is a subsidiary of the Registrant; therefore, the only financial statements being filed are those of Delaware Life Insurance Company.

Item 27. NUMBER OF CONTRACT OWNERS

As of March 1, 2017, there were 4,729 qualified and 2,682 non-qualified contract owners.

Item 28. INDEMNIFICATION

Pursuant to Section 145 of the Delaware Corporation Law, Article 8 of the By-laws of Delaware Life Insurance Company (a copy of which was filed as Exhibit (6)(b) to Post-Effective Amendment No. 51 to the Registration Statement on Form N-4, File No. 333-83516, on August 11, 2014), provides for the indemnification of directors, officers and employees of Delaware Life Insurance Company. Insofar as indemnification for liability arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of Delaware Life Insurance Company pursuant to the certificate of incorporation, by-laws, or otherwise, Delaware Life Insurance Company has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by Delaware Life Insurance Company of expenses incurred or paid by a director, officer, controlling


Table of Contents

person of Delaware Life Insurance Company 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, Delaware Life Insurance Company will submit to a court of appropriate jurisdiction the question whether such indemnification by them is against public policy as expressed in the Act, unless in the opinion of their counsel the matter has been settled by controlling precedent, and will be governed by the final adjudication of such issue.

Item 29. PRINCIPAL UNDERWRITERS

(a) Clarendon Insurance Agency, Inc., a wholly-owned subsidiary of Delaware Life Insurance Company, acts as general distributor for the Registrant, Delaware Life Variable Accounts C, D, E, G, I, K and L, Keyport Variable Account A, KMA Variable Account, Keyport Variable Account I, KBL Variable Account A, KBL Variable Annuity Account, Delaware Life NY Variable Accounts A, B, C, D, J and N.

 

(b)   

Name and Principal

Business Address*

  

Position and Offices with Underwriter

   Thomas G. Seitz    President and Director
   Michael K. Moran    Financial Operations Principal and Treasurer and Director
   Michael S. Bloom    Secretary and Director

 

* The principal business address of all directors and officers of the principal underwriter is 1601 Trapelo Road, Suite 30, Waltham, Massachusetts 02451.

(c) Inapplicable.

Item 30. LOCATION OF ACCOUNTS AND RECORDS

Accounts, books and other documents required to be maintained by Section 31(a) of the Investment Company Act of 1940 and the Rules promulgated thereunder are maintained, in whole or in part, by Delaware Life Insurance Company at its offices at 1601 Trapelo Road, Suite 30, Waltham, Massachusetts 02451 at the offices of Clarendon Insurance Agency, Inc., at 1601 Trapelo Road, Suite 30, Waltham, Massachusetts 02451, or at the offices of se2, llc at 5801 SW 6th Avenue, Topeka, Kansas 66606-0001.

Item 31. MANAGEMENT SERVICES

Not Applicable.

Item 32. UNDERTAKINGS

The Registrant hereby undertakes:

 

  (a) To file a post-effective amendment to this Registration Statement as frequently as is necessary to ensure that the audited financial statements in the Registration Statement are never more than 16 months old for so long as payments under the variable annuity Contracts may be accepted;

 

  (b) To include either (1) as part of any application to purchase a Contract offered by the prospectus, a space that an Applicant can check to request a Statement of Additional Information, or (2) a post card or similar written communication affixed to or included in the prospectus that the Applicant can remove to send for a Statement of Additional Information;

 

  (c) To deliver any Statement of Additional Information and any financial statements required to be made available under SEC Form N-4 promptly upon written or oral request.

 

  (d) Representation with respect to Section 26(f)(2)(A) of the Investment Company Act of 1940: Delaware Life Insurance Company represents that the fees and charges deducted under the Contracts, in the aggregate, are reasonable in relation to the services rendered, the expenses expected to be incurred, and the risks assumed by the insurance company.

The Registrant is relying on the no-action letter issued by the Division of Investment Management of the Securities and Exchange Commission to American Council of Life Insurance, Ref. No. IP-6-88, dated November 28, 1988, the requirements for which have been complied with by the Registrant.


Table of Contents

SIGNATURES

As required by the Securities Act of 1933 and the Investment Company Act of 1940, the Registrant certifies that it meets all of the requirements of Securities Act Rule 485(b) for effectiveness of this Post-Effective Amendment to the Registration Statement and has caused this Post-Effective Amendment to the Registration Statement to be signed on its behalf, in the City of Waltham, and Commonwealth of Massachusetts on this 1st day of May, 2017.

 

DELAWARE LIFE VARIABLE ACCOUNT F
(Registrant)
DELAWARE LIFE INSURANCE COMPANY
(Depositor)
By:   /s/ Daniel J. Towriss*
  Daniel J. Towriss
  President

 

*By:  

/s/ Kenneth N. Crowley

  Kenneth N. Crowley
  Assistant Vice President and
  Senior Counsel

As required by the Securities Act of 1933, this Post-Effective Amendment to the Registration Statement has been signed below by the following persons in the capacities with the Depositor, Delaware Life Insurance Company, and on the dates indicated.

 

SIGNATURE

  

TITLE

 

DATE

/s/ David E. Sams, Jr.*

David E. Sams, Jr.

  

Chief Executive Officer and Director

(Principal Executive Officer)

  May 1, 2017

/s/ Michael K. Moran*

Michael K. Moran

  

Senior Vice President and Chief Accounting

Officer and Treasurer

(Principal Financial Officer and Principal

Accounting Officer)

  May 1, 2017
*By:  

/s/ Kenneth N. Crowley

Kenneth N. Crowley

  

Attorney-in-Fact for:

Dennis A. Cullen, Director

Daniel J. Towriss, Director

  May 1, 2017

 

* Kenneth N. Crowley has signed this document on the indicated date on behalf of the above Directors for the Depositor pursuant to powers of attorney duly executed by such persons and a resolution of the Board of Directors authorizing use of powers of attorney for Officer signatures. Resolution of the Board of Directors is incorporated herein by reference to Post-Effective Amendment No. 54 to the Registration Statement on Form N-4, File No. 333-83516, filed on or about May 1, 2017. Powers of attorney are included herein as Exhibit 14(a).


Table of Contents

EXHIBIT INDEX

 

(9)   Opinion of Counsel as to the legality of the securities being registered and Consent to its use
(10)(a)   Consent of Independent Registered Public Accounting Firm
(10)(b)   Representation of Counsel pursuant to Rule 485(b)
(14)(a)   Powers of Attorney