|
Contents |
Page |
|
3 | |
|
7 | |
|
10 | |
|
10 | |
|
10 | |
|
10 | |
|
11 | |
|
16 | |
|
19 | |
|
21 | |
|
21 | |
|
22 | |
|
24 | |
|
25 | |
|
25 | |
|
28 | |
|
29 | |
|
30 | |
|
30 | |
|
30 | |
|
31 | |
|
31 | |
|
32 | |
|
32 | |
|
32 | |
|
33 | |
|
34 | |
|
35 | |
|
35 | |
|
36 | |
|
36 | |
|
37 | |
|
39 |
|
Contents |
Page |
|
68 | |
|
69 | |
|
71 | |
|
72 | |
|
72 | |
|
72 | |
|
72 | |
|
73 | |
|
73 | |
|
75 | |
|
75 | |
|
75 | |
|
75 | |
|
76 | |
|
77 | |
|
78 | |
|
78 | |
|
79 | |
|
79 | |
|
80 | |
|
83 | |
|
83 | |
|
84 | |
|
85 | |
|
85 | |
|
86 | |
|
87 | |
|
87 | |
|
89 | |
|
89 | |
|
89 | |
|
90 | |
|
90 | |
|
A-1 | |
|
B-1 |
|
|
FEES AND EXPENSES |
Location in
Prospectus | ||
|
Charges for
Early
Withdrawals |
For a Full Surrender, for up to
up to 15 years from each increase in Specified Amount, you could pay a
Surrender Charge of up to $56.80 (%) per $1,000 of the Specified
Amount. For example, if your Policy has a face amount of $100,000 and you
surrender your Policy, you could be assessed a charge of up to $ |
•Policy
Charges and
Fees | ||
|
Transaction
Charges |
In addition to Surrender Charges, you may also be charged for other
transactions, such as when you make a Premium Payment, transfer
Policy Value between Sub-Accounts or exercise certain benefits. |
•Policy
Charges and
Fees | ||
|
Ongoing Fees
and Expenses
(annual
charges) |
•In addition to Surrender Charges and transaction charges, there are
certain ongoing fees and expenses that are charged annually, monthly
or daily.
•These fees include the Cost of Insurance Charge under the Policy,
optional benefit charges, Administrative Fees, mortality and expense
risk charges and Policy Loan interest.
•Certain fees are set based on characteristics of the Insured (e.g., age,
gender, and rating classification). You should review your Policy
Specifications page for rates applicable to you.
•Owners will also bear expenses associated with the Underlying Funds
under the Policy, as shown in the following table: |
•Policy
Charges and
Fees | ||
|
Annual Fee |
Minimum |
Maximum | ||
|
Underlying Fund Fees and Expenses* |
|
| ||
|
* | ||||
|
|
RISKS |
Location in
Prospectus | ||
|
Risk of Loss |
|
•Principal
Risks of
Investing in
the Policy | ||
|
Not a Short-
Term Investment |
|
•Principal
Risks of
Investing in
the Policy
•Policy
Charges and
Fees | ||
|
|
RISKS |
Location in
Prospectus | ||
|
Risks
Associated with
Investment
Options |
|
•Principal
Risks of
Investing in
the Policy | ||
|
Insurance
Company Risks |
|
•Principal
Risks of
Investing in
the Policy
•Lincoln Life,
the Separate
Account and
the General
Account | ||
|
Policy Lapse |
|
•Principal
Risks of
Investing in
the Policy
•Lapse and
Reinstatement | ||
|
|
RESTRICTIONS |
Location in
Prospectus | ||
|
Investments |
|
•Transfer Fee
•Sub-Account
Availability
and
Substitution of
Funds | ||
|
Optional
Benefits |
|
•Riders | ||
|
|
TAXES |
Location in
Prospectus | ||
|
Tax Implications |
|
•Tax Issues | ||
|
|
CONFLICTS OF INTEREST |
Location in
Prospectus | ||
|
Investment
Professional
Compensation |
|
•Distribution of
the Policies
and
Compensation | ||
|
Exchanges |
|
Change of Plan
(located in the
SAI) | ||
|
Charge |
When Charge
is Deducted |
Amount
Deducted |
|
|
|
As a percentage of the Premium
Payment paid: |
|
•% in all Policy Years | ||
|
|
|
Up to % charge included in the Sales
Charges included in the Premium
(Load)1
|
|
|
|
•Maximum charge: $56.80 (%)
per $1,000 of Specified Amount |
|
| ||
|
|
|
$ |
|
Charge |
When Charge is Deducted |
Amount Deducted |
|
Base Contract Charges | ||
|
|
|
As a dollar amount per $1,000 of Net
Amount at Risk1: |
|
•Maximum: $ | ||
|
•Minimum: $ | ||
|
•
| ||
|
|
|
Maximum of
rate, as a percentage of Separate
Account value, calculated daily |
|
|
|
Maximum of $
amount up to a maximum of $
$1,000 of Initial Specified Amount or
increase in Specified Amount2
|
|
|
|
% |
|
|
|
Fixed Loan: as a percentage of amount
held in the Loan Account. |
|
•% | ||
|
Participating Loan: as a percentage of
the loaned amount held against the
Holding Account Value and the Indexed
Account Value. | ||
|
•% | ||
|
Charge |
When Charge is Deducted |
Amount Deducted |
|
Exec VUL 2020)5
|
|
A dollar amount per $1,000 of Initial
Specified Amount |
|
•Option 1: $ | ||
|
•Option 2: $ | ||
|
|
|
%, as an annualized percentage of
Accelerated Benefit up to Surrender
Value. |
|
Variable, as an annualized percentage
of Accelerated Benefit exceeding
Surrender Value.6 | ||
|
|
|
One-time charge subject to a maximum
of %, as a percentage of current
Accumulation Value |
|
Optional Benefit Charges | ||
|
|
|
$
payment |
|
|
|
$
Amount |
|
|
|
As a dollar amount per $1,000 of Net
Amount at Risk or Rider Net Amount at
Risk, as applicable: |
|
•Maximum: $ | ||
|
•Minimum: $ | ||
|
•
| ||
|
|
|
$
payment |
|
Charge |
When Charge is Deducted |
Amount Deducted |
|
|
|
Administrative LTC Rider Fee per
$
(for the first 10 Policy Years from the
Policy Date): |
|
•Maximum: $ | ||
|
•Minimum: $ | ||
|
•Maximum Charge for a
Representative Insured (male, age
45): $0.011 | ||
|
Plus an additional amount, as a dollar
amount per $1,000 of Rider Net
Amount at Risk: | ||
|
•Maximum: $2.76 per $1,000 | ||
|
•Minimum: $0.00 per $1,000 | ||
|
•Maximum Charge for a
Representative Insured (male, age
45, couples discount, 2% Maximum
Monthly LTC Benefit Percentage, in
year one): $0.00232 per $1,000 | ||
|
|
|
Administrative LTC Rider Fee for the
first 10 Policy Years from the Policy
Date |
|
•Maximum: $ | ||
|
•Minimum: $ | ||
|
•
| ||
|
Plus a dollar amount per $1,000 of
Rider Net Amount at Risk | ||
|
•Maximum: $3.67655 per $1,000 | ||
|
•Minimum: $0.00094 per $1,000 | ||
|
•Maximum Charge for a
Representative Insured (male, age
45, 2% Maximum Monthly LTC
Benefit Percentage, in year one):
$0.00465 per $1,000 |
|
Charge |
When Charge is Deducted |
Amount Deducted |
|
|
|
Rate factor as a percentage of all other
covered monthly charges: |
|
•Maximum: | ||
|
•Minimum: % | ||
|
•
|
|
Annual Fund Expenses |
Minimum |
Maximum |
|
|
|
|
|
|
Crediting Rate by Indexed Account Option |
|
Hypothetical
Index Return |
Indexed Account Option
Cap: 7.75%
Floor: 1%
Participation Rate: 100% |
|
-4% |
1% |
|
6% |
6% |
|
7% |
7% |
|
15% |
7.75% |
|
32% |
7.75% |
|
If, on the Policy Date
(or date of increase in Specified Amount), the
Insured is: |
The Surrender Charge Period as it relates to the
Initial Specified Amount or any increase in Specified Amount is: |
|
•Ages 0-55, |
15 years |
|
•Age 56, |
14 years |
|
•Age 57, |
13 years |
|
•Age 58, |
12 years |
|
•Age 59, |
11 years |
|
•Age 60 and above |
10 years |
|
All Policy Years |
Guaranteed Maximum: 0.25% |
|
Name of Benefit |
Purpose |
Standard or
Optional |
Brief Description of
Restrictions/Limitations |
|
|
|
|
|
|
|
|
|
|
|
Name of Benefit |
Purpose |
Standard or
Optional |
Brief Description of
Restrictions/Limitations |
|
|
|
|
|
|
|
|
|
|
|
Name of Benefit |
Purpose |
Standard or
Optional |
Brief Description of
Restrictions/Limitations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name of Benefit |
Purpose |
Standard or
Optional |
Brief Description of
Restrictions/Limitations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name of Benefit |
Purpose |
Standard or
Optional |
Brief Description of
Restrictions/Limitations |
|
|
|
|
|
|
|
|
|
|
|
End of Year |
Accumulation
Value Without ESV Rider |
Surrender
Value Without ESV Rider |
Accumulation
Value With ESV Rider |
Enhanced Surrender
Value With ESV Rider |
|
1 |
$54,859 |
$3,094 |
$54,859 |
$54,859 |
|
2 |
$113,424 |
$62,649 |
$112,254 |
$112,254 |
|
3 |
$176,553 |
$126,783 |
$174,120 |
$174,120 |
|
4 |
$244,465 |
$195,700 |
$240,670 |
$240,670 |
|
5 |
$276,493 |
$228,748 |
$274,253 |
$274,253 |
|
|
Without
ESV Rider |
With Exec ESV Rider – Option 1 |
With Exec ESV
Rider – Option 2 | |||
|
End of Year |
Accumulation
Value |
Surrender
Value |
Accumulation
Value |
Enhanced
Surrender
Value |
Accumulation
Value |
Enhanced
Surrender
Value |
|
1 |
$39,984 |
$0 |
$48,211 |
$48,211 |
$48,211 |
$57,511 |
|
2 |
$76,014 |
$0 |
$97,453 |
$97,453 |
$93,553 |
$102,583 |
|
3 |
$114,164 |
$4,089 |
$150,239 |
$150,239 |
$142,128 |
$151,428 |
|
4 |
$154,682 |
$47,382 |
$206,759 |
$206,759 |
$194,109 |
$203,409 |
|
5 |
$198,136 |
$94,711 |
$267,534 |
$267,534 |
$249,987 |
$259,287 |
|
6 |
$250,629 |
$150,504 |
$334,789 |
$334,789 |
$315,868 |
$315,868 |
|
7 |
$306,867 |
$210,042 |
$407,050 |
$407,050 |
$386,645 |
$386,645 |
|
8 |
$366,567 |
$273,042 |
$484,580 |
$484,580 |
$462,569 |
$462,569 |
|
9 |
$429,865 |
$339,590 |
$525,735 |
$525,735 |
$517,601 |
$517,601 |
|
10 |
$497,016 |
$409,991 |
$548,750 |
$549,750 |
$540,975 |
$540,975 |
|
11 |
$589,189 |
$516,510 |
$588,279 |
$588,279 |
$578,810 |
$578,810 |
|
12 |
$688,141 |
$630,566 |
$631,481 |
$631,481 |
$621,262 |
$621,262 |
|
13 |
$794,827 |
$751,377 |
$718,845 |
$718,845 |
$707,815 |
$707,815 |
|
14 |
$909,178 |
$878,878 |
$812,762 |
$812,762 |
$800,855 |
$800,855 |
|
15 |
$1,032,157 |
$1,014,032 |
$913,711 |
$913,711 |
$900,853 |
$900,853 |
|
Male, 45 Year Old, Standard Non-tobacco | |||
|
Benefit Selection
Option |
Monthly Administrative
Expense Fee |
Continuation
of Coverage
Specified Amount |
Result |
|
Election: None |
$0.41333 per
thousand of Specified
Amount (higher) |
100% of Specified
Amount (higher) |
This option offers the full Specified
Amount during Continuation of
Coverage. The price of the protection
is reflected in the higher Monthly
Administrative Expense Fee. |
|
Election: 50% |
$0.25292 per
thousand of Specified
Amount (lower) |
50% of Specified
Amount (lower) |
This option offers less than the full
Specified Amount during
Continuation of Coverage. The
Monthly Administrative Expense Fee
is reduced in exchange. Therefore,
this option allows somewhat more
money to be invested in the Sub-
Accounts or allocated to the Fixed
Account and Indexed Account while
providing a part of the Specified
Amount during Continuation of
Coverage. |
|
Male, 45 Year Old, Standard Non-tobacco | |||
|
Benefit Selection
Option |
Monthly Administrative
Expense Fee |
Continuation
of Coverage
Specified Amount |
Result |
|
Election: 100% |
$0.09250 per
thousand of Specified
Amount (lowest) |
0% of Specified
Amount (lowest) |
This option offers no Continuation of
Coverage Specified Amount. The
Monthly Administrative Expense Fee
is reduced in exchange. Therefore,
this option allows more money to be
invested in the Sub-Accounts or
allocated to the Fixed Account and
Indexed Account. |
|
Option |
Death Benefit Proceeds Equal to the |
Variability |
|
1 |
The greater of: the Specified Amount less Debt or a percentage of
the Accumulation Value equal to that required by the Internal
Revenue Code to maintain the Policy as a life insurance policy less
Debt. The Death Benefit Proceeds are reduced by any Partial
Surrenders after the date of death. |
May increase or decrease over
time, depending on the amount
of Premium paid and the
investment performance of the
Sub-Accounts or the interest
credited to the Fixed Account and
Indexed Account. |
|
2 |
The greater of:
a)the sum of the Specified Amount plus the Accumulation Value as
of the date of the Insured’s death, less any Partial Surrenders and
Debt after the date of death; or
b)the Specified Amount as of the date of the Insured's death,
multiplied by 115%, less any Partial Surrenders and Debt after
the date of death. |
May increase or decrease over
time, depending on the amount
of Premium paid and the
investment performance of the
Sub-Accounts or the interest
credited to the Fixed Account and
Indexed Account. |
|
3 |
Sum of the Specified Amount plus the accumulated Premiums, up
to the Death Benefit Option 3 limit as shown on the Policy
Specifications less any Partial Surrenders and Debt after the date of
death. |
Will generally increase,
depending on the amount of
Premium paid. |
|
Option change |
Impact |
|
2 to 1 |
The Specified Amount will be increased by the greater of:
a)the Accumulation Value as of the effective date of change; or
b)the Specified Amount as of the Monthly Anniversary Day on or next following the date we
receive the request for a change, multiplied by 15%.
(This changes the death benefit under the Policy from one that may increase over time by the
growth in the Accumulation Value to a level death benefit.) |
|
3 to 1 |
The Specified Amount will be increased by accumulated Premiums up to the Death Benefit
Option 3 limit as shown on the Policy Specifications as of the effective date of the change. |
|
Death Benefit
Option in Effect |
Impact of Partial Surrender |
|
1 |
The Specified Amount will be reduced by the greater of:
a. zero; or
b. an amount equal to the amount of the Partial Surrender minus the greater of i) zero and ii)
the result of [(1) minus (2)] divided by (3) where:
(1)is an amount equal to the Accumulation Value on the Valuation Day immediately prior to
the Partial Surrender multiplied by the applicable percentage shown in the Corridor
Percentages Table in the Policy Specifications;
(2)is the Specified Amount immediately prior to the Partial Surrender; and
(3)is the applicable percentage shown in the Corridor Percentages Table in the Policy
Specifications. |
|
2 |
Will reduce the Accumulation Value, but not the Specified Amount. |
|
3 |
Will reduce the accumulated Premiums, and the Specified Amount to the extent that the amount
of the Partial Surrender exceeds the accumulated Premiums. |
|
If, on the Policy Date, the Insured is: |
The No-Lapse period is: |
|
•Ages 0-50, |
20 years |
|
•Age 51, |
19 years |
|
•Age 52, |
18 years |
|
•Age 53, |
17 years |
|
•Age 54, |
16 years |
|
•Age 55, |
15 years |
|
•Age 56, |
14 years |
|
•Age 57, |
13 years |
|
•Age 58, |
12 years |
|
•Age 59, |
11 years |
|
•Age 60 and above |
10 years |
|
|
Fund and
Adviser/Sub-adviser1
|
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
(formerly AB VPS Small/
Mid Cap Value Portfolio) |
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
- |
|
|
|
|
|
- |
|
|
|
|
|
|
- |
- |
|
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
N/A |
N/A |
|
|
|
|
- |
|
N/A |
|
|
|
|
- |
|
|
|
|
(formerly LVIP BlackRock
Global Real Estate Fund) |
|
- |
|
|
|
|
|
|
- |
|
N/A |
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
(formerly LVIP Delaware
REIT Fund) |
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
N/A |
|
|
|
|
- |
|
|
|
|
|
|
- |
|
N/A |
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
(formerly LVIP SSGA
Emerging Markets 100
Fund) |
|
- |
- |
|
|
|
(formerly LVIP SSGA
Developed International
150 Fund) |
|
- |
- |
|
|
|
(formerly LVIP SSGA Large
Cap 100 Fund) |
|
- |
|
|
|
|
(formerly LVIP SSGA
Small-Mid Cap 200 Fund) |
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
(formerly LVIP Global
Income Fund) |
|
- |
- |
- |
|
|
|
|
- |
- |
|
|
|
|
|
- |
- |
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
|
|
- |
|
|
|
|
(formerly LVIP SSGA
Conservative Structured
Allocation Fund) |
|
- |
|
|
|
|
(formerly LVIP SSGA
Moderate Structured
Allocation Fund) |
|
- |
|
|
|
|
(formerly LVIP SSGA
Moderately Aggressive
Structured Allocation
Fund) |
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
N/A |
|
|
|
|
- |
- |
|
|
|
|
|
- |
|
|
|
Investment Objective |
Fund and
Adviser/Sub-adviser1 |
Current Expenses |
Average Annual Total
Returns (as of 12/31/2022) | ||
|
|
|
|
1 year |
5 year |
10 year |
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
- |
- |
- |
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
91.2% |
X |
5.67% |
X |
$100,000 |
= |
28.73% |
|
9.00% |
$200,000 | |||||
|
91.2% |
X |
63.00% |
X |
50% |
= |
28.73% |
|
Index Credit
Enhancement |
+ |
Positive
Performance
Credit |
= |
Total Interest
Bonus |
|
56.00% |
+ |
28.73% |
= |
29.29% |
|
Assumptions for All Examples | |||||
|
Indexed Account
Option |
Current Cap
(Guaranteed
minimum 1%) |
Guaranteed
Floor |
Guaranteed
Maximum Asset
Charge |
Guaranteed
Minimum
Index Credit
Enhancement |
Non-Guaranteed
Positive
Performance
Credit |
|
Conserve |
7.75% |
1% |
N/A |
N/A |
N/A |
|
Balance |
9.00% |
0% |
2% |
49% |
N/A |
|
Perform |
9.00% |
0% |
4% |
56% |
Varies |
|
Perform Plus |
11.25% |
0% |
6% |
56% |
Varies |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Year 1 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,000 |
1,000 |
1,000 |
|
Ending Index Value |
1,300 |
1,030 |
900 |
|
Opening Segment balance |
$900.00 |
$900.00 |
$900.00 |
|
1. Deduct Asset Charge
when the Segment opens |
N/A |
N/A |
N/A |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Average monthly
Segment balance on
Segment Maturity Date |
$900.00 |
$900.00 |
$900.00 |
|
2. Calculate the
percentage change |
1,300 – 1,000 = 300
300/1,000 = 30% change |
1,030 – 1,000 = 30
30/1,000 = 3% change |
900 – 1,000 = 100
-100/1,000 = -10%
change |
|
3. Apply the Cap/Floor |
30% become 7.75% |
3% |
-10% becomes 1% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$900.00 x 7.75% growth
rate = $69.75 |
$900.00 x 3% growth rate
= $27.00 |
$900.00 x 1% growth rate
= $9.00 |
|
5. Ending Segment
balance |
$900.00 + $69.75 =
$969.75 Ending Segment
Balance Year 1 |
$900.00 + $27.00 =
$927.00 Ending Segment
Balance Year 1 |
$900.00 + $9.00 =
$909.00 Ending Segment
Balance Year 1 |
|
Year 2 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,300 |
1,030 |
900 |
|
Ending Index Value |
1,690 |
1,060.90 |
810 |
|
Opening Segment balance |
$969.75 |
$927.00 |
$909.00 |
|
1. Deduct Asset Charge
when the Segment opens |
N/A |
N/A |
N/A |
|
Average monthly
Segment balance on
Segment Maturity Date |
$969.75 |
$927.00 |
$909.00 |
|
2. Calculate the
percentage change |
1,690 – 1,300 = 390
390/1,300 = 30% change |
1,060.90 – 1,030 = 30.90
30.90/1,030 = 3% change |
810 – 900 = 90
-90/900 = -10% change |
|
3. Apply the Cap/Floor |
30% becomes 7.75% |
3% |
-10% becomes 1% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$969.75 x 7.75% growth
rate = $75.16 |
$927.00 x 3% growth rate
= $27.81 |
$909.00 x 1% growth rate
= $9.09 |
|
5. Ending Segment
balance |
$969.75 + $75.16 =
$1,044.91 Ending
Segment Balance Year 2 |
$927.00 + $27.81 =
$954.81 Ending Segment
Balance Year 2 |
$909.00 + $9.09 =
$918.09 Ending Segment
Balance Year 2 |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Year 1 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,000 |
1,000 |
1,000 |
|
Ending Index Value |
1,300 |
1,030 |
900 |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Opening Segment balance |
$900.00 |
$900.00 |
$900.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$900.00 – ($900.00 x
0.02) = $882.00 Segment
Balance after Asset
Charge |
$900.00 ($900.00 x 0.02)
= $882.00 Segment
Balance after Asset
Charge |
$900.00 ($900.00 x 0.02)
= $882.00 Segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$882.00 |
$882.00 |
$882.00 |
|
2. Calculate the
percentage change |
1,300 – 1,000 = 300
300/1,000 = 30% change |
1,030 – 1,000 = 30
30/1,000 = 3% change |
900 – 1,000 = -100
-100/1,000 = -10%
change |
|
3. Apply the Cap/Floor |
30% becomes 9% |
3% |
-10% becomes 0% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$882.00 x 9% growth rate
= $79.38 |
$882.00 x 3% growth rate
= $26.46 |
$882.00 x 0% growth rate
= $0.00 |
|
5. Apply the Index Credit
Enhancement to
determine Index Credit |
$79.38 x (1 + 0.49) =
$118.28 Index Credit |
$26.46 x (1 + 0.49) =
$39.43 Index Credit |
$0.00 x (1 + 0.49) =
$0.00 Index Credit |
|
6. Ending Segment
balance |
$882.00 + $118.28 =
$1,000.28 Ending
Segment Balance Year 1 |
$882.00 + $39.43 =
$921.43 Ending Segment
Balance Year 1 |
$882.00 + $0.00 =
$882.00 Ending Segment
Balance Year 1 1
|
|
Year 2 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,300 |
1,030 |
900 |
|
Ending Index Value |
1,690 |
1,060.90 |
810 |
|
Opening Segment balance |
$1,000.28 |
$921.43 |
$882.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$1,000.28 – ($1,000.28 x
0.02) = $980.27 Segment
Balance after Asset
Charge |
$921,43 – ($921.43 x
0.02) = $903.00 Segment
Balance after Asset
Charge |
$882.00 – ($882.00 x
0.02) = $864.36 Segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$980.27 |
$903.00 |
$864.36 |
|
2. Calculate the
percentage change |
1,690 – 1,300 = 390
390/1,300 = 30% change |
1,060.90 – 1,030 = 30.90
30.90/1,030 = 3% change |
810 – 900 = -90
-90/900 = -10% change |
|
3. Apply the Cap/Floor |
30% becomes 9% |
3% |
-10% becomes 0% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$980.27 x 9% growth rate
= $88.22 |
$903.00 x 3% growth rate
= $27.09 |
$864.36 x 0% growth rate
= $0.00 |
|
5. Apply the Index Credit
Enhancement to
determine Index Credit |
$88.22 x (1 + 0.49) =
$131.45 Index Credit |
$27.09 x (1 + 0.49) =
$40.36 index Credit |
$0.00 x (1+0.49) =
$0.00 Index Credit |
|
6. Ending Segment
balance |
$980.27 + $131.45 =
$1,111.72 Ending
Segment Balance Year 2 |
$903.00 + $40.36 =
$943.36 Ending Segment
Balance Year 2 |
$864.36 + $0.00 =
$864.36 Ending Segment
Balance Year 21
|
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Year 1 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,000 |
1,000 |
1,000 |
|
Ending Index Value |
1,300 |
1,030 |
900 |
|
Opening Segment balance |
$900.00 |
$900.00 |
$900.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$900.00 – ($900.00 x
0.04) = $864.00 Segment
Balance after Asset
Charge |
$900.00 ($900.00 x 0.04)
= $864.00 Segment
Balance after Asset
Charge |
$900.00 – ($900.00 x
0.04) = $864.00 segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$864.00 |
$864.00 |
$864.00 |
|
2. Calculate the
percentage change |
1,300-1,000 = 300
300/1,000 = 30% change |
1,030 – 1,000 = 30
30/1,000 = 3% change |
900 – 1,000 = -100
-100/1,000 = -10%
change |
|
3. Apply the Cap/Floor |
30% becomes 9% |
3% |
-10% becomes 0% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$864.00 x 9% growth rate
= $77.76 |
$864.00 x 3% growth rate
= $25.92 |
$864.00 x 0% growth rate
= $0.00 |
|
5. Apply the Index Credit
Enhancement to
determine Index Credit |
$77.76 x (1 + 0.56) =
$121.31 Index Credit |
$25.92 x (1 + 0.56) =
$40.44 Index Credit |
$0.00 x (1 + 0.56) =
$0.00 Index Credit |
|
6. Ending Segment
balance |
$864.00 + $121.31 =
$985.31 Ending Segment
Balance Year 1 |
$864.00 = $40.44 =
$904.44 Ending Segment
Balance Year 1 |
$864.00 + $0.00 =
$864.00 Ending Segment
Balance Year 11
|
|
Year 2 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,300 |
1,030 |
900 |
|
Ending Index Value |
1,690 |
1,060.90 |
810 |
|
Opening Segment balance |
$985.31 |
$904.44 |
$864.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$985.31- ($985.31 x
0.04) = $945.89 Segment
Balance |
$904.44 – ($904.44 x
0.04) =
$868.26 Segment Balance
after Asset Charge |
$864.00 – ($864.00 x
0.04) = $829.44 Segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$945.89 |
$868.26 |
$829.44 |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
2. Calculate the
percentage change |
1,690 – 1,300 = 390
390/1,300 = 30% change |
1,060.90 – 1,030 = 30.90
30.90/1,030 = 3% change |
810 – 900 = -90
-90/900 = -10% change |
|
3. Apply the Cap/Floor |
30% becomes 9% |
3% |
-10% becomes 0% |
|
4a. Apply the growth
rate* to the average
monthly Segment value
on Segment Maturity Date |
$945.89 x 9% growth rate
= $85.13 |
$868.26 x 3% growth rate
= $26.05 |
$829.44 x0% growth rate
= $0.00 |
|
4b. Calculate Positive
Performance Credit |
91.2% x (9%/9%) x
($900.00/$985.31) =
83.30% |
91.2% x (3%/9%) x
($900.00/$904.44) =
30.25% |
91.2% x (0%/9%) x
($900.00/$864.00) = 0% |
|
5. Apply the Index Credit
Enhancement and
Positive Performance
Credit, if applicable, to
determine Index Credit |
$85.13 x (1 + 0.56 +
0.8330) =
$203.72 Index Credit |
$26.05 x (1 + 0.56 +
0.3025) = $48.52 Index
Credit |
$0.00 x (1 + 0.56 + 0.00)
= $0.00 Index Credit |
|
6. Ending Segment
balance |
$945.89 + $203.72 =
$1,149.61 Ending
Segment Balance Year 2 |
$868.26 + $48.51 =
$916.77 Ending Segment
Balance Year 2 |
$829.44 + $0.00 =
$829.44 Ending Segment
Balance Year 21
|
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
Year 1 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,000 |
1,000 |
1,000 |
|
Ending Index Value |
1,300 |
1,030 |
900 |
|
Opening Segment balance |
$900.00 |
$900.00 |
$900.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$900.00 - ($900.00 x
0.06) = $846.00 Segment
Balance after Asset
Charge |
$900.00 – ($900.00 x
0.06) = $846.00 Segment
Balance after Asset
Charge |
$900.00 – ($900.00 x
0.06) = $846.00 Segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$846.00 |
$846.00 |
$846.00 |
|
2. Calculate the
percentage change |
1,300 – 1,000 = 300
300/1,000 = 30% change |
1,030 – 1,000 = 30
30/1,000 = 3% change |
900 – 1,000 = -100
-100/1,000 = -10%
change |
|
3. Apply the Cap/Floor |
30% becomes 11.25% |
3% |
-10% becomes 0% |
|
4. Apply the growth rate*
to the average monthly
Segment value on
Segment Maturity Date |
$846.00 x 11.25% growth
rate - $95.18 |
$846.00 x 3% growth rate
= $25.38 |
$846.00 x 0% growth rate
= $0.00 |
|
Assumptions: |
Example 1:
Exceeds Cap |
Example 2:
Less than Cap |
Example 3:
Less than Floor |
|
5. Apply the Index Credit
Enhancement to
determine Index Credit |
$95.18 x (1 + 0.56) =
$148.47 Index Credit |
$25.38 x (1 + 0.56) =
$39.59 Index Credit |
$0.00 x (1 + 0.56) =
$0.00 Index Credit |
|
6. Ending Segment
balance |
$846.00 + $148.47 =
$994.47 Ending Segment
Balance Year 1 |
$846.00 + $39.59 =
$885.59 Ending Segment
Balance Year 11
|
$846.00 + $0.00 =
$846.00 Ending Segment
Balance Year 11
|
|
Year 2 | |||
|
S&P 500® Index
Performance |
30% |
3% |
-10% |
|
Beginning Index Value |
1,300 |
1,030 |
900 |
|
Ending Index Value |
1,690 |
1,060.90 |
810 |
|
Opening Segment balance |
$994.47 |
$885.59 |
$846.00 |
|
1. Deduct Asset Charge
when the Segment opens |
$994.47 – ($994.47 x
0.06) = $934.81 Segment
Balance after Asset
Charge |
$885.59 – ($885.59 x
0.06) = $832.45 Segment
Balance after Asset
Charge |
$846.00 – ($846.00 x
0.06) = $795.24 Segment
Balance after Asset
Charge |
|
Average monthly
Segment balance on
Segment Maturity Date |
$934.80 |
$832.46 |
$795.24 |
|
2. Calculate the
percentage change |
1,690 – 1,300 = 390
390/1,300 = 30% change |
1,060.90 – 1,030 = 30.90
30.90/1,030 = 3% change |
810 – 900 = -90
-90/900 = -10% change |
|
3. Apply the Cap/Floor |
30% become 11.25% |
3% |
-10% becomes 0% |
|
4a. Apply the growth
rate* to the average
monthly Segment value
on Segment Maturity Date |
$934.80 x 11.25% growth
rate = $105.17 |
$832.47 x 3% growth rate
= $24.97 |
$795.24 x 0% growth rate
= $0.00 |
|
4b. Calculate the Positive
Performance Credit |
124.55% x (11.25%/
11.25%) x ($900.00/
$994.47) = 112.72% |
124.55 x (3%/11.25%) x
($900.00/$885.59) =
32.32% |
124.55% x (0%/11.25%)
x ($900.00/$846.00) =
0% |
|
5. Apply the Index Credit
Enhancement and
Positive Performance
Credit, if applicable, to
determine Index Credit |
$105.17 x (1 + 0.56 +
1.1272) = $282.60 Index
Credit |
$24.97 x (1 + 0.56 +
0.3232) = $47.03 Index
Credit |
$0.00 x (1 + 0.56 + 0.00)
= $0.00 Index Credit |
|
6. Ending Segment
balance |
$934.81 + $282.60 =
$1,217.40 Ending
Segment Balance Year 2 |
$832.45 + $47.03 =
$879.49 Ending Segment
Balance Year 21
|
$795.24 + $0.00 =
$795.24 Ending Segment
Balance Year 21
|
|
Contents
|
Page
|
|
2
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
Contents
|
Page
|
|
6
|
|
|
6
|
|
|
6
|
|
|
6
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
8
|
|
|
M-1
|
|
|
S-1
|
|
Where:
|
P = a hypothetical initial purchase payment of $1,000
|
|
|
T = average annual total return for the period in question
|
|
|
n = number of years
|
|
|
ERV = ending redeemable value (as of the end of the period in question) of a hypothetical $1,000 purchase
payment made at the beginning of the 1-year, 3-year, 5-year, or 10-year period in question (or fractional period
thereof)
|