N-VPFS 1 tm239319d7_nvpfs.htm N-VPFS

 

COLI VUL-2 Series

Account of Empower Life

& Annuity Insurance

Company of New York

 

Financial Statements December 31, 2022

 

 

 

Index

 

COLI VUL-2 Series Account of

EMPOWER Life & Annuity Insurance Company of New York

 

  Page(s)
   
Report of Independent Registered Public Accounting Firm 1
   
Statement of Assets and Liabilities as of December 31, 2022 4
   
Statement of Operations for the year ended December 31, 2022 7
   
Statements of Changes in Net Assets for each of the years or periods in the two-year period ended December 31, 2022 10
   
Notes to Financial Statements 16

 

 

Report of Independent Registered Public Accounting Firm

 

To the Policy Holders of COLI VUL-2 Series Account and Those Charged with Governance of
COLI VUL-2 Series Account of Empower Life & Annuity Insurance Company of New York:

 

Opinion on the Financial Statements

 

We have audited the accompanying statements of assets and liabilities of the subaccounts listed in Appendix A that comprise COLI VUL-2 Series Account (the Separate Account) as of December 31, 2022, the related statements of operations for the year then ended, the statements of changes in net assets for each of the years or periods in the two-year period then ended, and the related notes (collectively, the financial statements) and the financial highlights for each of the years or periods in the two-year period then ended. In our opinion, the financial statements and financial highlights present fairly, in all material respects, the financial position of the Separate Account as of December 31, 2022, the results of its operations for the year then ended, the changes in its net assets for each of the years or periods in the two-year period then ended, and the financial highlights for each of the years or periods in the two-year period then ended, in conformity with U.S. generally accepted accounting principles. The financial highlights for each of the years in the three-year period ended December 31, 2020 were audited by other independent registered public accountants whose report, dated May 3, 2021, expressed an unqualified opinion on those financial highlights.

 

Basis for Opinion

 

These financial statements and financial highlights are the responsibility of the Separate Account’s management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Separate Account in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements and financial highlights, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements and financial highlights. Such procedures also included confirmation of securities owned as of December 31, 2022, by correspondence with the underlying mutual funds or their transfer agents; when replies were not received, we performed other auditing procedures. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements and financial highlights. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ KPMG LLP

 

We have served as the auditor of one or more Empower Life & Annuity Insurance Company of New York since 2021.

 

Birmingham, Alabama
April 13, 2023

1

 

Appendix A

 

The investment divisions that comprise COL VUL-2 Series Account were audited according to varying periods as defined in the table below:

 

Investment Division Statements of
Assets and
Liabilities
Statements of Operations Statements of Changes
in Net Assets
American Funds IS International Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Blackrock Global Allocation VI Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
BlackRock High Yield VI Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
BNY Mellon Stock Index Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
DWS Small Cap Index VIP As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Eaton Vance VT Floating-Rate Income Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Empower Bond Index Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Empower International Index Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Empower Real Estate Index Fund As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Fidelity VIP Emerging Markets Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Fidelity VIP Index 500 Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For the period from December 6, 2021 (commencement of operations) to December 31, 2022

2

 

MFS VIT II International Growth Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
PIMCO VIT Global Bond Opportunities Portfolio (Unhedged) As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
PIMCO VIT High Yield Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
PIMCO VIT Low Duration Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
PIMCO VIT Real Return Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
PIMCO VIT Total Return Portfolio As of December 31, 2022 For the year then ended December 31, 2022 For each of the years in the two-year period then ended December 31, 2022
Vanguard VIF Global Bond Index As of December 31, 2022 For the year then ended December 31, 2022 For each of the periods in the period from December 6, 2021 (commencement of operations) to December 31, 2022
Vanguard VIF Total Bond Market Index As of December 31, 2022 For the year then ended December 31, 2022 For each of the periods in the period from December 6, 2021 (commencement of operations) to December 31, 2022

3

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF ASSETS AND LIABILITIES

AS OF DECEMBER 31, 2022

 

   SUBACCOUNTS 
                             
   American Funds IS
International Fund
   Blackrock Global
Allocation VI Fund
   Blackrock High
Yield VI Fund
   DWS Small Cap
Index VIP
   Eaton Vance VT
Floating-Rate
Income Fund
   Empower
International Index
Fund
   Empower Real
Estate Index Fund
 
                                    
ASSETS:                                   
Investments at fair value (1)  $1,589,918   $3,332,079   $700,889   $1,259,047   $1,892,285   $1,710,702   $1,502,819 
Receivable dividends and other   -    -    3,782    -    -    -    - 
Total assets   1,589,918    3,332,079    704,671    1,259,047    1,892,285    1,710,702    1,502,819 
                                    
                                    
NET ASSETS  $1,589,918   $3,332,079   $704,671   $1,259,047   $1,892,285   $1,710,702   $1,502,819 
                                    
Fair value per share (NAV)  $15.23   $14.77   $6.45   $12.12   $8.44   $10.97   $10.80 
Shares outstanding in the Separate Account   104,394    225,598    108,665    103,882    224,204    155,944    139,150 
                                    
(1) Investments in mutual fund shares, at cost  $2,325,948   $4,294,850   $811,179   $1,802,511   $2,028,512   $1,982,910   $1,556,797 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

4

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF ASSETS AND LIABILITIES

AS OF DECEMBER 31, 2022

 

   SUBACCOUNTS 
                             
   Fidelity VIP
Emerging Markets
Portfolio
   Fidelity VIP Index
500 Portfolio
   MFS VIT II
International Growth
Portfolio
   Pimco VIT Global
Bond Opportunities
Portfolio (Unhedged)
   Pimco VIT High
Yield Portfolio
   Pimco VIT Low
Duration Portfolio
   Pimco VIT Real
Return Portfolio
 
                                    
ASSETS:                                   
Investments at fair value (1)  $2,195,251   $6,901,522   $1,699,899   $2,436,109   $705,712   $733,229   $689,933 
Receivable dividends and other   -    -    -    -    -    -    - 
Total assets   2,195,251    6,901,522    1,699,899    2,436,109    705,712    733,229    689,933 
                                    
NET ASSETS  $2,195,251   $6,901,522   $1,699,899   $2,436,109   $705,712   $733,229   $689,933 
                                    
Fair value per share (NAV)  $9.86   $374.78   $13.35   $9.45   $6.77   $9.48   $11.50 
Shares outstanding in the Separate Account   222,642    18,415    127,333    257,789    104,241    77,345    59,994 
                                    
(1) Investments in mutual fund shares, at cost  $3,197,028   $8,277,344   $2,044,915   $3,035,992   $819,945   $795,361   $820,238 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

5

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

             

STATEMENTS OF ASSETS AND LIABILITIES          

AS OF DECEMBER 31, 2022          

 

   SUBACCOUNTS 
                             
   Pimco VIT Total
Return Portfolio
   Vanguard VIF
Global Bond Index
   Vanguard VIF Total
Bond Market Index
                 
                                    
ASSETS:                                   
Investments at fair value (1)  $4,014,067   $1,011,221   $1,011,941                     
Receivable dividends and other   -    -    -                     
Total assets   4,014,067    1,011,221    1,011,941                     
                                    
NET ASSETS  $4,014,067   $1,011,221   $1,011,941                     
                                    
Fair value per share (NAV)  $8.98   $17.83   $10.32                     
Shares outstanding in the Separate Account   447,001    56,715    98,056                     
                                    
(1) Investments in mutual fund shares, at cost  $4,982,080   $1,194,497   $1,185,384                     

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Concluded)

 

See accompanying notes to financial statements.

6

 

COLI VUL-2 Series Account of
Empower Life & Annuity Insurance Company of New York
 
STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2022

 

   SUBACCOUNTS 
                             
   American Funds IS
International Fund
   Blackrock Global
Allocation VI Fund
   Blackrock High
Yield VI Fund
   BNY Mellon Stock
Index Portfolio
   DWS Small Cap
Index VIP
   Eaton Vance VT
Floating-Rate
Income Fund
   Empower Bond
Index Fund
 
                                    
INVESTMENT INCOME:                                   
Dividend income  $29,468   $-   $38,212   $1   $12,494   $87,794   $- 
                                    
NET INVESTMENT INCOME (LOSS)   29,468    -    38,212    1    12,494    87,794    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   (31,868)   (43,221)   (4,018)   (17)   (22,303)   (4,582)   (2)
Capital gain distributions   235,730    44,166    -    8    235,014    -    - 
                                    
Net realized gain (loss) on investments   203,862    945    (4,018)   (9)   212,711    (4,582)   (2)
                                    
Change in net unrealized appreciation (depreciation) on investments   (642,818)   (618,847)   (113,765)   -    (549,935)   (136,518)   - 
                                    
Net realized and unrealized gain (loss) on investments   (438,956)   (617,902)   (117,783)   (9)   (337,224)   (141,100)   (2)
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $(409,487)  $(617,902)  $(79,571)  $(9)  $(324,730)  $(53,307)  $(2)

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

7

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

                             

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

   SUBACCOUNTS 
                             
   Empower
International Index
Fund
   Empower Real
Estate Index Fund
   Fidelity VIP
Emerging Markets
Portfolio
   Fidelity VIP Index
500 Portfolio
   MFS VIT II
International Growth
Portfolio
   Pimco VIT Global
Bond Opportunities
Portfolio (Unhedged)
   Pimco VIT High
Yield Portfolio
 
                                    
INVESTMENT INCOME:                                   
Dividend income  $30,238   $29,157   $34,896   $108,509   $10,541   $36,963   $36,206 
                                    
NET INVESTMENT INCOME (LOSS)   30,238    29,157    34,896    108,509    10,541    36,963    36,206 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   (9,840)   11,929    (52,231)   (40,743)   (13,110)   (28,143)   (4,440)
Capital gain distributions   -    39,040    -    51,559    100,012    37,280    - 
                                    
Net realized gain (loss) on investments   (9,840)   50,970    (52,231)   10,816    86,902    9,138    (4,440)
                                    
Change in net unrealized appreciation (depreciation) on investments   (312,846)   (627,115)   (523,666)   (1,662,847)   (388,970)   (343,010)   (110,470)
                                    
Net realized and unrealized gain (loss) on investments   (322,686)   (576,145)   (575,897)   (1,652,030)   (302,068)   (333,873)   (114,910)
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $(292,448)  $(546,989)  $(541,001)  $(1,543,521)  $(291,527)  $(296,910)  $(78,704)

 

Note: Totals may not appear to foot/crossfoot due to rounding.

                             

(Continued)

 

See accompanying notes to financial statements.

8

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

                   

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

   SUBACCOUNTS         
                             
   Pimco VIT Low
Duration Portfolio
   Pimco VIT Real
Return Portfolio
   Pimco VIT Total
Return Portfolio
   Vanguard VIF
Global Bond Index
   Vanguard VIF Total
Bond Market Index
         
                                    
INVESTMENT INCOME:                                   
Dividend income  $12,640   $50,660   $109,927   $26,377   $19,635           
                                    
NET INVESTMENT INCOME (LOSS)   12,640    50,660    109,927    26,377    19,635           
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   (2,519)   (4,020)   (41,636)   (7,053)   (6,825)          
Capital gain distributions   -    -    -    9,741    6,967           
                                    
Net realized gain (loss) on investments   (2,519)   (4,020)   (41,636)   2,688    142           
                                    
Change in net unrealized appreciation (depreciation) on investments   (53,238)   (139,092)   (720,446)   (177,352)   (169,134)          
                                    
Net realized and unrealized gain (loss) on investments   (55,757)   (143,113)   (762,082)   (174,664)   (168,992)          
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $(43,118)  $(92,453)  $(652,155)  $(148,287)  $(149,357)          

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Concluded)

 

See accompanying notes to financial statements.

9

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022                          

 

   SUBACCOUNTS 
     
   American Funds IS
International Fund
   Blackrock Global
Allocation VI Fund
   Blackrock High
Yield VI Fund
   BNY Mellon Stock
Index Portfolio
   DWS Small Cap
Index VIP
   Eaton Vance VT
Floating-Rate
Income Fund
   Empower Bond
Index Fund
 
                                    
INCREASE (DECREASE) IN NET ASSETS:                                   
                                    
OPERATIONS:                                   
Net investment income (loss)  $29,468   $-   $38,212   $1   $12,494   $87,794   $- 
Net realized gain (loss) on investments   203,862    945    (4,018)   (9)   212,711    (4,582)   (2)
Change in net unrealized appreciation (depreciation) on investments   (642,818)   (618,847)   (113,765)   -    (549,935)   (136,518)   - 
                                    
Net increase (decrease) in net assets resulting from operations   (409,487)   (617,902)   (79,571)   (9)   (324,730)   (53,307)   (2)
                                    
POLICY TRANSACTIONS:                                   
Proceeds from units sold   254,435    508,870    101,774    129    203,548    254,435    18 
Policy maintenance charges   (25,601)   (53,985)   (11,210)   (119)   (20,885)   (29,481)   (17)
Payments for units redeemed   (44,389)   (92,571)   (19,362)   -    (35,917)   (50,981)   - 
Net transfers (to) from the Company and Subaccounts   (993)   (1,012)   (20)   (2)   (663)   (41)   - 
                                    
Increase (decrease) in net assets resulting from Policy transactions   183,452    361,302    71,181    7    146,083    173,933    1 
                                    
Total increase (decrease) in net assets   (226,035)   (256,599)   (8,390)   (2)   (178,648)   120,627    - 
                                    
NET ASSETS:                                   
Beginning of period   1,815,953    3,588,678    713,061    2    1,437,694    1,771,659    - 
                                    
End of period  $1,589,918   $3,332,079   $704,671   $-   $1,259,047   $1,892,285   $- 
                                    
CHANGES IN UNITS OUTSTANDING:                                   
Units issued   16,259    33,044    9,118    3    5,916    21,173    1 
Units redeemed   (5,213)   (10,696)   (2,971)   (3)   (1,917)   (7,059)   (1)
                                    
Net increase (decrease)   11,046    22,348    6,147    (0)   3,999    14,114    0 

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Continued)

 

See accompanying notes to financial statements.

 

10

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022                          

 

   SUBACCOUNTS 
     
   Empower
International Index
Fund
   Empower Real
Estate Index Fund
   Fidelity VIP
Emerging Markets
Portfolio
   Fidelity VIP Index
500 Portfolio
   MFS VIT II
International Growth
Portfolio
   Pimco VIT Global
Bond Opportunities
Portfolio (Unhedged)
   Pimco VIT High
Yield Portfolio
 
                             
INCREASE (DECREASE) IN NET ASSETS:                                   
                                    
OPERATIONS:                                   
Net investment income (loss)  $30,238   $29,157   $34,896   $108,509   $10,541   $36,963   $36,206 
Net realized gain (loss) on investments   (9,840)   50,970    (52,231)   10,816    86,902    9,138    (4,440)
Change in net unrealized appreciation (depreciation) on investments   (312,846)   (627,115)   (523,666)   (1,662,847)   (388,970)   (343,010)   (110,470)
                                    
Net increase (decrease) in net assets resulting from operations   (292,448)   (546,989)   (541,001)   (1,543,521)   (291,527)   (296,910)   (78,704)
                                    
POLICY TRANSACTIONS:                                   
Proceeds from units sold   254,435    254,435    356,209    1,068,498    254,435    356,227    101,774 
Policy maintenance charges   (26,504)   (26,122)   (35,087)   (113,016)   (26,454)   (38,554)   (11,209)
Payments for units redeemed   (46,654)   (43,964)   (60,406)   (195,156)   (46,791)   (66,681)   (19,375)
Net transfers (to) from the Company and Subaccounts   (779)   (230)   (774)   (4,347)   (721)   200    (1)
                                    
Increase (decrease) in net assets resulting from Policy transactions   180,498    184,119    259,942    755,979    180,469    251,193    71,190 
                                    
Total increase (decrease) in net assets   (111,950)   (362,870)   (281,060)   (787,542)   (111,058)   (45,718)   (7,515)
                                    
NET ASSETS:                                   
Beginning of period   1,822,652    1,865,689    2,476,310    7,689,065    1,810,956    2,481,826    713,227 
                                    
End of period  $1,710,702   $1,502,819   $2,195,251   $6,901,522   $1,699,899   $2,436,109   $705,712 
                                    
CHANGES IN UNITS OUTSTANDING:                                   
Units issued   17,003    13,704    29,442    98,266    20,355    33,586    3,684 
Units redeemed   (5,587)   (4,677)   (9,045)   (32,927)   (6,580)   (10,904)   (1,196)
                                    
Net increase (decrease)   11,416    9,027    20,397    65,339    13,775    22,682    2,488 

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Continued)

 

See accompanying notes to financial statements.

 

11

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022                    

 

   SUBACCOUNTS 
     
   Pimco VIT Low
Duration Portfolio
   Pimco VIT Real
Return Portfolio
   Pimco VIT Total
Return Portfolio
   Vanguard VIF
Global Bond Index
   Vanguard VIF Total
Bond Market Index
 
                     
INCREASE (DECREASE) IN NET ASSETS:                         
                          
OPERATIONS:                         
Net investment income (loss)  $12,640   $50,660   $109,927   $26,377   $19,635 
Net realized gain (loss) on investments   (2,519)   (4,020)   (41,636)   2,688    142 
Change in net unrealized appreciation (depreciation) on investments   (53,238)   (139,092)   (720,446)   (177,352)   (169,134)
                          
Net increase (decrease) in net assets resulting from operations   (43,118)   (92,453)   (652,155)   (148,287)   (149,357)
                          
POLICY TRANSACTIONS:                         
Proceeds from units sold   101,774    101,774    610,644    152,643    152,643 
Policy maintenance charges   (11,621)   (11,331)   (65,678)   (16,532)   (16,495)
Payments for units redeemed   (19,859)   (19,384)   (111,681)   (28,259)   (28,132)
Net transfers (to) from the Company and Subaccounts   57    122    687    146    157 
                          
Increase (decrease) in net assets resulting from Policy transactions   70,351    71,181    433,972    107,998    108,172 
                          
Total increase (decrease) in net assets   27,234    (21,271)   (218,183)   (40,289)   (41,185)
                          
NET ASSETS:                         
Beginning of period   705,995    711,204    4,232,250    1,051,510    1,053,125 
                          
End of period  $733,229   $689,933   $4,014,067   $1,011,221   $1,011,941 
                          
CHANGES IN UNITS OUTSTANDING:                         
Units issued   6,627    4,849    29,136    16,366    16,380 
Units redeemed   (2,164)   (1,590)   (9,265)   (5,193)   (5,193)
                          
Net increase (decrease)   4,463    3,259    19,871    11,173    11,187 

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Concluded)

 

See accompanying notes to financial statements.

  

12

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2021                          

 

   SUBACCOUNTS 
     
   American Funds IS
International Fund
   Blackrock Global
Allocation VI Fund
   Blackrock High
Yield VI Fund
   BNY Mellon Stock
Index Portfolio
   DWS Small Cap
Index VIP
   Eaton Vance VT
Floating-Rate
Income Fund
   Empower Bond
Index Fund
 
                             
INCREASE (DECREASE) IN NET ASSETS:                                   
                                    
OPERATIONS:                                   
Net investment income (loss)  $46,146   $32,226   $30,600   $66,465   $12,540   $48,155   $6,449 
Net realized gain (loss) on investments   5,511    508,526    2,443    1,511,958    95,557    785    (16,051)
Change in net unrealized appreciation (depreciation) on investments   (92,870)   (344,133)   3,422    (1,258)   6,703    291    (40)
                                    
Net increase (decrease) in net assets resulting from operations   (41,212)   196,619    36,464    1,577,165    114,801    49,230    (9,643)
                                    
POLICY TRANSACTIONS:                                   
Proceeds from Units Sold   1,561,329    3,118,923    625,022    6,523,962    1,243,065    1,564,094    940,190 
Policy Maintenance Charges   (15,269)   (31,302)   (6,194)   (61,854)   (12,856)   (15,323)   (7,839)
Payment for Units Redeemed   (4)   (7)   (1)   (16)   (3)   (3)   (2)
Net transfers (to) from the Company and Subaccounts   210,399    102,133    17,274    (8,466,470)   12,078    72,579    (983,377)
                                    
Increase (decrease) in net assets resulting from Policy transactions   1,756,455    3,189,747    636,102    (2,004,378)   1,242,284    1,621,346    (51,028)
                                    
Total increase (decrease) in net assets   1,715,243    3,386,366    672,566    (427,213)   1,357,084    1,670,577    (60,671)
                                    
NET ASSETS:                                   
Beginning of period   100,710    202,312    40,495    427,215    80,610    101,082    60,671 
                                    
End of period  $1,815,953   $3,588,678   $713,061   $2   $1,437,694   $1,771,659   $- 
                                    
CHANGES IN UNITS OUTSTANDING:                                   
Units issued   105,742    217,750    60,689    189,029    38,887    145,054    61,431 
Units redeemed   (6,533)   (14,810)   (4,143)   (200,737)   (2,713)   (9,740)   (65,114)
                                    
Net increase (decrease)   99,208    202,940    56,546    (11,708)   36,175    135,314    (3,683)

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Continued)

 

See accompanying notes to financial statements.

  

13

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2021                          

 

   SUBACCOUNTS 
     
   Empower
International Index
Fund
   Empower Real
Estate Index Fund
   Fidelity VIP
Emerging Markets
Portfolio
   Fidelity VIP Index
500 Portfolio
   MFS VIT II
International Growth
Portfolio
   Pimco VIT Global
Bond Opportunities
Portfolio (Unhedged)
   Pimco VIT High
Yield Portfolio
 
                             
INCREASE (DECREASE) IN NET ASSETS:                                   
                                    
OPERATIONS:                                   
Net investment income (loss)  $38,709   $13,416   $46,853   $-   $8,748   $161,552   $29,901 
Net realized gain (loss) on investments   72,767    218,083    275,176    353    79,505    (32,605)   (177)
Change in net unrealized appreciation (depreciation) on investments   41,041    572,103    (478,207)   287,024    44,578    (256,873)   (3,814)
                                    
Net increase (decrease) in net assets resulting from operations   152,517    803,602    (156,178)   287,378    132,830    (127,926)   25,910 
                                    
POLICY TRANSACTIONS:                                   
Proceeds from Units Sold   1,555,792    1,535,815    2,184,375    -    1,558,622    3,130,676    625,560 
Policy Maintenance Charges   (15,862)   (17,900)   (20,919)   (8,566)   (15,675)   (28,713)   (6,146)
Payment for Units Redeemed   (4)   (4)   (5)   -    (4)   (7)   (1)
Net transfers (to) from the Company and Subaccounts   29,560    (557,910)   327,469    7,410,253    34,755    (694,327)   27,414 
                                    
Increase (decrease) in net assets resulting from Policy transactions   1,569,486    960,001    2,490,919    7,401,687    1,577,698    2,407,630    646,827 
                                    
Total increase (decrease) in net assets   1,722,003    1,763,603    2,334,741    7,689,065    1,710,529    2,279,703    672,737 
                                    
NET ASSETS:                                   
Beginning of period   100,649    102,086    141,569    -    100,428    202,123    40,490 
                                    
End of period  $1,822,652   $1,865,689   $2,476,310   $7,689,065   $1,810,956   $2,481,826   $713,227 
                                    
CHANGES IN UNITS OUTSTANDING:                                   
Units issued   114,140    127,124    181,064    671,244    133,942    284,962    24,402 
Units redeemed   (7,863)   (39,116)   (11,052)   (744)   (9,191)   (81,837)   (1,641)
                                    
Net increase (decrease)   106,277    88,009    170,012    670,500    124,752    203,125    22,760 

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Continued)

 

See accompanying notes to financial statements.

   

14

 

 

COLI VUL-2 Series Account of

Empower Life & Annuity Insurance Company of New York

 

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2021                  

 

   SUBACCOUNTS 
     
   Pimco VIT Low
Duration Portfolio
   Pimco VIT Real
Return Portfolio
   Pimco VIT Total
Return Portfolio
   Vanguard VIF
Global Bond Index
   Vanguard VIF Total
Bond Market Index
 
                     
INCREASE (DECREASE) IN NET ASSETS:                         
                          
OPERATIONS:                         
Net investment income (loss)  $3,461   $34,375   $72,057   $-   $- 
Net realized gain (loss) on investments   (64)   52    160,704    (6)   (5)
Change in net unrealized appreciation (depreciation) on investments   (8,894)   8,700    (247,777)   (5,924)   (4,309)
                          
Net increase (decrease) in net assets resulting from operations   (5,497)   43,127    (15,015)   (5,930)   (4,314)
                          
POLICY TRANSACTIONS:                         
Proceeds from Units Sold   626,112    625,302    3,759,346    -    - 
Policy Maintenance Charges   (6,048)   (6,190)   (36,199)   (1,167)   (1,168)
Payment for Units Redeemed   -    (1)   (8)   -    - 
Net transfers (to) from the Company and Subaccounts   51,004    8,458    281,344    1,058,607    1,058,608 
                          
Increase (decrease) in net assets resulting from Policy transactions   671,068    627,568    4,004,482    1,057,440    1,057,439 
                          
Total increase (decrease) in net assets   665,572    670,695    3,989,467    1,051,510    1,053,125 
                          
NET ASSETS:                         
Beginning of period   40,424    40,509    242,783    -    - 
                          
End of period  $705,995   $711,204   $4,232,250   $1,051,510   $1,053,125 
                          
CHANGES IN UNITS OUTSTANDING:                         
Units issued   44,215    32,519    187,959    104,526    104,480 
Units redeemed   (2,873)   (2,246)   (12,274)   (116)   (116)
                          
Net increase (decrease)   41,342    30,274    175,685    104,410    104,364 

 

Note: Totals may not appear to foot/crossfoot due to rounding.  (Concluded)

 

See accompanying notes to financial statements.

   

15

 

 

COLI VUL-2 SERIES ACCOUNT OF

EMPOWER LIFE & ANNUITY INSURANCE COMPANY OF NEW YORK

 

NOTES TO FINANCIAL STATEMENTS
PERIOD ENDED DECEMBER 31, 2022

 

 

1.ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

 

Effective August 1, 2022, Great West Life & Annuity Insurance Company of New York is now known as Empower Life & Annuity Insurance Company of New York (the Company). The COLI VUL-2 Series Account (the Separate Account), a separate account of the Company, is registered as a unit investment trust under the Investment Company Act of 1940, as amended, and exists in accordance with regulations of the New York State Department of Financial Services. It consists of numerous investment divisions (Subaccounts), each being treated as an individual accounting entity for financial reporting purposes, and each investing all of its investible assets in the named underlying mutual fund.

 

Under applicable insurance law, the assets and liabilities of each of the Subaccounts of the Separate Account are clearly identified and distinguished from the Company's other assets and liabilities. The portion of the Separate Account's assets applicable to the reserves and other policy liabilities with respect to the Separate Account is not chargeable with liabilities arising out of any other business the Company may conduct. Net premiums from the policies are allocated to the subaccounts in accordance with policy owner instructions and are recorded as variable annuity policy transactions in the Statements of Changes in Net Assets. Such amounts are used to provide account funds to pay policy values under the policy. The value of the separate account at any time is allocated among policy holders based on the number and value of their accumulation units representing their interest in the separate account. Under applicable insurance law, the assets and liabilities of the Separate Account are clearly identified and distinguished from the Company’s other assets and liabilities.

 

The preparation of financial statements and financial highlights of each of the Subaccounts in conformity with accounting principles generally accepted in the United States of America (U.S. GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and financial highlights and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. The Separate Account is an investment company and, therefore, applies specialized accounting guidance in accordance with the Financial Accounting Standards Board (FASB) Accounting Standards Codification Topic 946 “Financial Services – Investment Companies” (ASC Topic 946). The following is a summary of the significant accounting policies of the Separate Account.


For the years or periods ended December 31, 2022 and 2021, the Separate Account was invested in up to 19 Subaccounts, as follows:

 

American Funds IS International Fund Fidelity VIP Index 500 Portfolio(b)
Blackrock Global Allocation VI Fund MFS VIT II International Growth Portfolio
Blackrock High Yield VI Fund Pimco VIT Global Bond Opportunities Portfolio (Unhedged)
BNY Mellon Stock Index Portfolio Pimco VIT High Yield Portfolio
DWS Small Cap Index VIP Pimco VIT Low Duration Portfolio
Eaton Vance VT Floating-Rate Income Fund Pimco VIT Real Return Portfolio
Empower Bond Index Fund(a) Pimco VIT Total Return Portfolio
Empower International Index Fund(a) Vanguard VIF Global Bond Index(b)
Empower Real Estate Index Fund(a) Vanguard VIF Total Bond Market Index(b)
Fidelity VIP Emerging Markets Portfolio  

 

(a)(b) See Subaccount Changes table below

 

16

 

 

Subaccount Changes:
(a) During 2022, the following Subaccount(s) changed their names:

 

Previous Name New Name Date of Change
Great-West Bond Index Fund Empower Bond Index Fund August 1, 2022
Great-West International Index Fund Empower International Index Fund August 1, 2022
Great-West Real Estate Index Fund Empower Real Estate Index Fund August 1, 2022

 

Subaccount Changes

 

(b) During 2021, the following Subaccount(s) were opened:

 

Subaccount Date
Fidelity VIP Index 500 Portfolio December 6, 2021
Vanguard VIF Global Bond Index December 6, 2021
Vanguard VIF Total Bond Market Index December 6, 2021

 

Certain subaccounts that had no investments balances as of December 31, 2022 or that did not have activity during the year ended December 31, 2022 are not presented on the Statements of Assets and Liabilities as of December 31, 2022 or Statements of Operations for the year ended December 31, 2022, respectively.

 

Security Valuation

 

Mutual fund investments held by the Subaccounts are valued at the reported net asset values of such underlying mutual funds, which value their investment securities at fair value.

 

The Separate Account classifies its valuations into three levels based upon the observability of inputs to the valuation of the Separate Account’s investments. The valuation levels are not necessarily an indication of the risk or liquidity associated with the underlying investment. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:

 

Level 1 – Unadjusted quoted prices for identical securities in active markets.

 

Level 2 – Inputs other than quoted prices included in Level 1 that are observable either directly or indirectly.

 

These may include quoted prices for similar assets in active markets.

 

Level 3 – Unobservable inputs to the extent observable inputs are not available and may include prices obtained from single broker quotes. Unobservable inputs reflect the reporting entity’s own assumptions and would be based on the best information available under the circumstances.

 

As of December 31, 2022, the only investments of each of the Subaccounts of the Separate Account were in underlying mutual funds that are actively traded, therefore 100% of the investments are valued using Level 1 inputs.

 

Receivable Dividends and Other

 

Receivable dividends and other include dividends declared by the fund managers that have not yet been reinvested in accordance with Subaccounts’ designated reinvestment dates.

 

Fund of Funds Structure Risk

 

Since the Separate Account invests directly in underlying funds, all risks associated with the eligible underlying funds apply to the Separate Account. To the extent the Separate Account invests more of its assets in one underlying fund than another, the Separate Account will have greater exposure to the risks of the underlying fund.

 

17

 

 

Security Transactions and Investment Income

 

Transactions are recorded on the trade date. Net realized gains and losses on investments include gains and losses on redemptions of the Subaccounts’ shares (determined for each product using the first-in-first-out (FIFO) basis) and capital gain distributions from the mutual funds. Dividend income is recorded on the ex-dividend date and the amounts distributed to the Subaccount for its share of dividends are reinvested in additional full and fractional shares of the related mutual funds.

 

Federal Income Taxes

 

The operations of each of the Subaccounts of the Separate Account are included in the federal income tax return of the Company, which is taxed as a life insurance company under the provisions of the Internal Revenue Code (IRC). The Company is included in the consolidated federal tax return of Great-West Lifeco U.S. Inc. Under the current provisions of the IRC, the Company does not expect to incur federal income taxes on the earnings of each of the Subaccounts of the Separate Account. Based on this, no charge is being made currently to the Separate Account for federal income taxes. The Company will periodically review the status of the federal income tax policy in the event of changes in the tax law. A charge may be made in future years for any federal income taxes that would be attributable to the Policies.

 

Proceeds from Units Sold

 

Proceeds from Units Sold from policy owners by the Company are credited as accumulation units, and are reported as Policy Transactions on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Net Transfers (to) from the Company and Subaccounts

 

Net transfers include transfers between Subaccounts of the Separate Account as well as transfers to the Company.

 

2.PURCHASES AND SALES OF INVESTMENTS

 

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2022 were as follows:

 

Subaccount  Purchases   Sales 
American Funds IS International Fund  $523,253   $74,603 
Blackrock Global Allocation VI Fund   560,775    155,306 
Blackrock High Yield VI Fund   140,615    32,223 
BNY Mellon Stock Index Portfolio   135    119 
DWS Small Cap Index VIP   453,936    60,346 
Eaton Vance VT Floating-Rate Income Fund   346,500    84,774 
Empower Bond Index Fund   19    17 
Empower International Index Fund   288,528    77,792 
Empower Real Estate Index Fund   326,791    74,476 
Fidelity VIP Emerging Markets Portfolio   396,157    101,319 
Fidelity VIP Index 500 Portfolio   1,244,132    328,085 
MFS VIT II International Growth Portfolio   368,841    77,820 
Pimco VIT Global Bond Opportunities Portfolio (Unhedged)   436,285    110,849 
Pimco VIT High Yield Portfolio   139,608    32,212 
Pimco VIT Low Duration Portfolio   116,114    33,123 
Pimco VIT Real Return Portfolio   154,162    32,320 
Pimco VIT Total Return Portfolio   730,511    186,611 
Vanguard VIF Global Bond Index   191,255    47,138 
Vanguard VIF Total Bond Market Index   181,735    46,961 

 

18

 

 

3.EXPENSES AND RELATED PARTY TRANSACTIONS

 

Cost of Insurance

 

The Company deducts from each participant’s account an amount to pay for the insurance provided on each life. This charge varies based on individual characteristics of the policy holder and is recorded as Payments for Units Redeemed on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Charges Incurred for Partial Surrenders

 

The Company deducts from each participant’s account a maximum administrative charge of $25 for all partial withdrawals after the first withdrawal made during the same policy year. This charge is recorded as Payments for Units Redeemed on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Charges Incurred for Change of Death Benefit Option Fee

 

The Company deducts from each participant’s account a maximum charge of $100 for each change of death benefit option. This charge is recorded as Payments for Units Redeemed on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Transfer Charges

 

The Company deducts from each participant’s account a charge of $10 for each transfer between Subaccounts in excess of 12 transfers in any calendar year. This charge is recorded as Payments for Units Redeemed on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Service Charge

 

The Company deducts from each participant’s account an amount equal to a maximum of $15 per month. This charge compensates the Company for certain administrative costs and is recorded as Policy Maintenance Charges on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Deductions for Assumption of Mortality and Expense Risks

 

The company converts the mortality and expense risk charge into a daily rate by dividing the annual rate by 365. The mortality and expense risk charge will be determined by us from time to time based on our expectations of future interest, mortality experience, persistency, expenses and taxes, but will not exceed 0.90% annually. Currently, the charge is 0.50% for Policy Years 1 through 20 and 0.10% thereafter. On surrender and payment of death benefit, we will deduct the pro-rata portion of mortality and expense risk charge that has accrued. The charges are recognized as Policy Maintenance Charges in the Statements of Changes of in Net Assets of the applicable Subaccount.

 

If the above charges prove insufficient to cover actual costs and assumed risks, the loss will be borne by the Company; conversely, if the amounts deducted prove more than sufficient, the excess will be a profit to the Company.

 

Expense Charges Applied to Premium

 

The Company deducts a maximum charge of 10% from each premium payment received. A maximum of 6.5% of this charge will be deducted as sales load to compensate the Company in part for sales and promotional expenses in connection with selling the policies. A maximum of 3.5% of this charge will be used to cover premium taxes and certain federal income tax obligations resulting from the receipt of premiums. The Separate Account presents Proceeds from Units Sold net of premium load charges assessed by the Company prior to investment of the proceeds into the applicable Subaccounts.

 

Supplemental Benefit Charges

 

The Company deducts from each participant’s account an amount to pay for certain riders selected by the policy holder. This charge varies based on individual characteristics of the policy holder when the rider is added to the policy and is recorded as Payments for Units Redeemed on the Statements of Changes in Net Assets of the applicable Subaccounts.

 

Related Party Transactions

 

Empower Funds, Inc., funds of which are underlying certain Subaccounts, is a registered investment company affiliated with the Company. Empower Capital Management, LLC (ECM), a wholly owned subsidiary of the Company, serves as investment adviser to Empower Funds, Inc. Fees are assessed against the average daily net assets of the portfolios of Empower Funds, Inc. to compensate ECM for investment advisory services.

 

19

 

 

4.FINANCIAL HIGHLIGHTS

 

For each Subaccount, the accumulation units outstanding, net assets, investment income ratio, expense ratio (excluding expenses of the underlying funds), total return and accumulation unit fair values for each year or period ended December 31 are included on the following pages. The unit values in the Financial Highlights are calculated based on the net assets and accumulation units outstanding as of December 31 of each year presented and may differ from the unit value reflected on the Statements of Assets and Liabilities due to rounding.

 

The Expense Ratios represent the annualized policy expenses of the respective Subaccounts of the Separate Account, consisting of mortality and expense charges, for each period indicated. The ratios include only those expenses that result in a direct reduction to unit values. Charges made directly to policy owner accounts through the redemption of units and expenses of the underlying fund have been excluded. There are currently no such expenses.

 

The Total Return amounts represent the total return for the periods indicated, including changes in the value of the underlying fund, and expenses assessed through the reduction of unit values. These returns do not include any expenses assessed through the redemption of units. These changes are recorded as Net Transfers on the Statements of Changes in Net Assets of the applicable Subaccounts. When a new Subaccount is added to the Separate Account, the calculation of the total return begins on the day it has investment activity during the period. Unit values and returns for bands or Subaccounts that had no operations activity during the reporting period are not shown.

 

The Investment Income Ratio represents the dividends, excluding distributions of capital gains, received by the Subaccount from the underlying mutual fund divided by average net assets during the period. It is not annualized for periods less than one year. 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 Subaccount is affected by the timing of the declaration of dividends by the underlying fund in which the Subaccount invests.

 

20

 

 

   As of December 31   For the period ended December 31 
Subaccount  Units
(000's)
   Unit Fair Value
Corresponding to the
Expense Ratio
   Net Assets
(000's)
   Investment
Income
Ratio
   Expense Ratio   Total Return  
Corresponding to the
Expense Ratio
 
                         
American Funds IS International Fund                              
2022   116   $13.71   $1,590    1.79%   0.00%   (20.79)%
2021   105    17.30    1,816    2.78%   0.00%   (1.50)%
2020   6    17.57    101    0.00%   0.00%   (1.73)%
Blackrock Global Allocation VI Fund                              
2022   238    13.98    3,332    0.00%   0.00%   (15.86)%
2021   216    16.62    3,589    0.94%   0.00%   6.67%
2020   13    15.58    202    0.00%   0.00%   (1.30)%
Blackrock High Yield VI Fund                              
2022   66    10.63    705    5.34%   0.00%   (10.34)%
2021   60    11.86    713    4.54%   0.00%   5.32%
2020   4    11.26    40    0.05%   0.00%   (1.23)%
BNY Mellon Stock Index Portfolio                              
2022   0*   0.00    -    1.01%   0.00%   -%
2021   -    0.00    -    0.89%   0.00%   -%
2020   0*   36.49    427    0.36%   0.00%   (0.75)%
DWS Small Cap Index VIP                              
2022   43    29.52    1,259    0.94%   0.00%   (20.64)%
2021   39    37.19    1,438    0.93%   0.00%   14.50%
2020   2    32.48    81    0.00%   0.00%   (1.67)%
Eaton Vance VT Floating-Rate Income Fund                              
2022   158    11.98    1,892    4.65%   0.00%   (2.74)%
2021   144    12.32    1,772    2.89%   0.00%   3.60%
2020   9    11.89    101    0.03%   0.00%   (1.36)%
Empower Bond Index Fund                              
2022   0*   0.00    -    0.98%   0.00%   -%
2021   -    0.00    -    0.66%   0.00%   -%
2020   4    16.47    61    0.00%   0.00%   (1.33)%
                               
*Subaccount has less than 1,000 units.                              

 

21

 

 

   As of December 31   For the period ended December 31 
Subaccount  Units
(000's)
   Unit Fair Value
Corresponding to the
Expense Ratio
   Net Assets
(000's)
   Investment
Income
Ratio
   Expense Ratio   Total Return  
Corresponding to the
Expense Ratio
 
                               
Empower International Index Fund                              
2022   125    13.73    1,711    1.77%   0.00%   (14.74)%
2021   113    16.10    1,823    2.23%   0.00%   10.75%
2020   7    14.54    101    0.00%   0.00%   (1.79)%
Empower Real Estate Index Fund                              
2022   105   $14.37   $1,503    1.72%   0.00%   (26.40)%
2021   96    19.53    1,866    2.23%   0.00%   44.31%
2020   8    13.53    102    0.00%   0.00%   (0.39)%
Fidelity VIP Emerging Markets Portfolio                              
2022   200    10.95    2,195    1.55%   0.00%   (20.37)%
2021   180    13.75    2,476    2.05%   0.00%   (2.41)%
2020   10    14.09    142    0.00%   0.00%   (1.32)%
Fidelity VIP Index 500 Portfolio                              
2022   736    9.38    6,902    1.49%   0.00%   (18.21)%
2021   671    11.47    7,689    0.00%   0.00%   14.68%
2020   -    0.00    -    0.00%   0.00%   0.00%
MFS VIT II International Growth Portfolio                              
2022   147    11.60    1,700    0.62%   0.00%   (14.95)%
2021   133    13.64    1,811    0.51%   0.00%   9.27%
2020   8    12.48    100    0.00%   0.00%   (2.00)%
Pimco VIT Global Bond Opportunities Portfolio (Unhedged)                              
2022   243    10.02    2,436    1.50%   0.00%   (11.00)%
2021   220    11.26    2,482    5.09%   0.00%   (4.16)%
2020   17    11.75    202    0.01%   0.00%   (1.39)%
Pimco VIT High Yield Portfolio                              
2022   27    26.46    706    5.07%   0.00%   (10.28)%
2021   24    29.49    713    5.09%   0.00%   3.63%
2020   1    28.46    40    0.05%   0.00%   (1.21)%

 

22

 

 

   As of December 31   For the period ended December 31 
Subaccount  Units
(000's)
   Unit Fair Value
Corresponding to the
Expense Ratio
   Net Assets
(000's)
   Investment
Income
Ratio
   Expense Ratio   Total Return  
Corresponding to the
Expense Ratio
 
                               
Pimco VIT Low Duration Portfolio                              
2022   48    15.18    733    1.71%   0.00%   (5.74)%
2021   44    16.11    706    0.53%   0.00%   (0.93)%
2020   2    16.26    40    0.01%   0.00%   (1.40)%
Pimco VIT Real Return Portfolio                              
2022   35    19.45    690    7.03%   0.00%   (11.90)%
2021   32    22.08    711    5.10%   0.00%   5.59%
2020   2    20.91    41    0.00%   0.00%   (1.19)%
Pimco VIT Total Return Portfolio                              
2022   206   $19.48   $4,014    2.63%   0.00%   (14.30)%
2021   186    22.73    4,232    1.83%   0.00%   (1.27)%
2020   11    23.02    243    0.01%   0.00%   (1.29)%
Vanguard VIF Global Bond Index                              
2022   116    8.75    1,011    2.51%   0.00%   (13.13)%
2021   104    10.07    1,052    0.00%   0.00%   0.71%
2020   -    0.00    -    0.00%   0.00%   0.00%
Vanguard VIF Total Bond Market Index                              
2022   116    8.76    1,012    1.87%   0.00%   (13.21)%
2021   104    10.09    1,053    0.00%   0.00%   0.91%

 

23

 

 

5.SUBSEQUENT EVENTS

 

Management has reviewed all events subsequent to December 31, 2022 including the estimates inherent in the process of preparing these financial statements through the date the financial statements were issued. No subsequent events requiring adjustments or disclosures have occurred.

 

24