Re:
|
Sun Life of Canada
(U.S.) Variable Account F (File
No. 333-83516) and
|
Sun Life (N.Y.)
Variable Account C (File Nos. 333-107983)
|
|
(collectively,
“Registrants”)
|
●
|
the
action of the Commission or the Staff, acting pursuant to delegated
authority, in declaring the filing effective, does not relieve the
Depositors or the Registrants from their full responsibility for the
adequacy and accuracy of the disclosure in the filing;
|
●
|
should
the Commission or the Staff, acting pursuant to delegated authority,
declare the filing effective, it does not foreclose the Commission from
taking any action with respect to any aspect of the filing, including the
request for acceleration cited above; and
|
●
|
neither
the Depositors nor the Registrants may assert this action to
accelerate as defense in any proceeding initiated by the Commission or any
person under the federal securities laws of the United
States.
|
●
|
the
Depositors and the Registrants are fully responsible for the adequacy and
accuracy of the disclosure in the filings, regardless of any comments made
by the Staff of the Commission with respect to the disclosure or any
changes in the disclosure in response to the Staff’s
comments;
|
●
|
any
comments made by the Staff of the Commission with respect to the
disclosure in the filing, or any changes in the disclosure in response to
the Staff’s comments, do not foreclose the Commission from taking any
action with respect to any aspect of the filing; and
|
●
|
neither
the Depositors nor the Registrants may assert, as defense in any
proceeding initiated by the Commission or any person under the federal
securities laws of the United States, any comments made by the Staff of
the Commission with respect to the disclosure in the filing or any changes
in the disclosure in response to the Staff’s
comments.
|
Respectfully
yours,
|
|
/s/
Sandra M. DaDalt
|
|
Sandra
M. DaDalt
|
|
Assistant
Vice President & Senior Counsel
|
cc:
|
Thomas
C. Lauerman, Esquire
|
Rebecca
A. Marquigny, Esquire
|
l
|
The
percentage amount used to increase the Withdrawal Benefit Base during the
SIR Bonus Period, as described under “How SIR Works,” will be increased
from 6% to 7%.
|
l
|
The
step-up of the Withdrawal Benefit Base and the SIR Bonus Base, as
described under “Step-Up under SIR,” will be calculated using the 7%
bonus, discussed above, to determine whether the current Withdrawal
Benefit Base plus the bonus exceeds the Account
Value.
|
Assume
that you purchased a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 65 when your
Contract is issued and that you elected to participate in SIR with
single-life coverage. (If you selected joint-life coverage the numbers
shown in the example could be different.) Your Withdrawal Benefit Base and
your SIR 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
SIR Coverage Date is your Issue Date. You can begin at any time to
withdraw up to your Annual Withdrawal Amount each Account Year without
reducing your Withdrawal Benefit Base. During the SIR Bonus Period, your
Withdrawal Benefit Base will increase by 7% of your SIR Bonus Base each
Account Year in which you do not take a withdrawal. By deferring your
withdrawals during a SIR Bonus Period you will increase your Withdrawal
Benefit Base, which in turn may maximize your Annual Withdrawal Amount.
After the SIR Bonus period is over, you will no longer be eligible for the
7% bonus each year and it may be in your interest to take the full Annual
Withdrawal Amount each year. However, any withdrawal will reduce your
Account Value as well as your chances of a higher Annual Withdrawal Amount
through step-up. When to take withdrawals will depend upon your own
situation. You should discuss your living benefit options with your
financial advisor. (For convenience, assume that the investment
performance on your underlying investments remains neutral throughout the
life of your Contract, except for Account Year 2.)
|
|||||
Assume
that, because of good investment performance of the Designated Funds
during Account Year 2, your Account Value has grown to $125,000 by the
beginning of Account Year 3. Your Contract is, therefore, eligible for an
automatic step-up of its Withdrawal Benefit Base and SIR Bonus Base.
Assume that we have not increased the percentage used to calculate the SIR
Fee on newly issued Contracts; therefore we will step up your Withdrawal
Benefit Base and your SIR Bonus Base to $125,000. Your new Annual
Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or
$6,250. Going forward, your new SIR Bonus Base will be $125,000, unless
increased by another step-up or reduced by an Excess Withdrawal, and your
SIR 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
|
SIR
Bonus
Base
|
Annual
Withdrawal
Amount
|
Withdrawals
|
1
|
$100,000
|
$100,000
|
$100,000
|
$5,000
|
$0
|
2
|
$100,000
|
$107,000
|
$100,000
|
$5,350
|
$0
|
3
|
$125,000
|
$125,000
|
$125,000
|
$6,250
|
$0
|
Assume
you take your first withdrawal when you are age 71 in Account Year 7.
Using the above chart, we set your Lifetime Withdrawal Percentage at 5%.
Your Annual Withdrawal Amount will be equal to 5% of your Withdrawal
Benefit Base. You can begin withdrawing up to $8,000 each Account Year
without reducing your Withdrawal Benefit Base, as shown in the following
table:
|
|||||
4
|
$125,000
|
$133,750
|
$125,000
|
$6,688
|
$0
|
5
|
$125,000
|
$142,500
|
$125,000
|
$7,125
|
$0
|
6
|
$125,000
|
$151,250
|
$125,000
|
$7,563
|
$0
|
7
|
$125,000
|
$160,000
|
$125,000
|
$8,000
|
$8,000
|
8
|
$117,000
|
$160,000
|
$125,000
|
$8,000
|
$8,000
|
Assume
in Account Year 9, you defer taking a withdrawal. Your Withdrawal Benefit
Base will increase by $8,750 which is 7% of your SIR Bonus Base
($125,000). Your new Annual Withdrawal Amount will be set equal to $8,438,
which is 5% of your new Withdrawal Benefit Base ($168,750), as shown
below:
|
|||||
9
|
$109,000
|
$160,000
|
$125,000
|
$8,000
|
$0
|
10
|
$109,000
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
Assume
that in Account Year 14, you again decide to defer taking a withdrawal.
Your Withdrawal Benefit Base will not be increased because you are no
longer in the SIR Bonus Period, as your SIR Bonus Period ends 10 years
after the previous step-up.
|
|||||
11
|
$100,562
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
12
|
$ 92,124
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
13
|
$ 83,686
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
14
|
$ 75,248
|
$168,750
|
$125,000
|
$8,438
|
$0
|
15
|
$ 75,248
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
Using the facts of the above
example, assume that in Account Year 7, you take two withdrawals: a
$4,000 withdrawal followed by a $6,000 withdrawal. Your first withdrawal
reduces your Account Value to $121,000 but does not affect your SIR Bonus
Base or 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 $8,000 Annual Withdrawal Amount. After your second
withdrawal, your SIR Bonus Base and your Withdrawal Benefit Base will be
reduced as follows:
|
|||||
Your
new SIR Bonus Base
|
=
|
$125,000
|
x
|
$121,000 –
$6,000
|
|
$121,000
– ($8,000 – $4,000)
|
|||||
=
|
$125,000
|
x
|
$115,000
|
||
$117,000
|
|||||
=
|
$125,000
|
x
|
0.982906
|
||
=
|
$122,863
|
||||
Your
new Withdrawal Benefit Base
|
=
|
$160,000
|
x
|
$121,000 –
$6,000
|
|
$121,000
– ($8,000 – $4,000)
|
|||||
=
|
$160,000
|
x
|
$115,000
|
||
$117,000
|
|||||
=
|
$160,000
|
x
|
0.982906
|
||
=
|
$157,265
|
||||
Beginning
on your Account Anniversary and going forward, your new Annual Withdrawal
Amount will be reduced to 5% of your new Withdrawal Benefit Base, or
$7,863.
|
Assume
that you purchase a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 45
when your Contract is issued and that you elected to participate in SIR
with single-life coverage. (If you selected joint-life coverage, the
numbers shown in the example could be different.) Your Withdrawal Benefit
Base and your SIR Bonus Base are each set equal to your initial Purchase
Payment on your Issue Date. Your Withdrawal Benefit Base will increase by
7% of your SIR Bonus Base each year in which you do not take a withdrawal.
Your SIR Coverage Date will not occur until your 15th
Account Anniversary (the first Account Anniversary after you reach age
59). Any withdrawals you take prior to that time will be Early
Withdrawals.
|
||||||||||
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. Your Contract is therefore eligible for an automatic
step-up of its Withdrawal Benefit Base and SIR Bonus Base. Assume that we
have not increased the percentage used to calculate the SIR Fee on newly
issued Contracts; therefore, we will step-up your Withdrawal Benefit Base
and your SIR Bonus Base to $125,000.
|
||||||||||
Assume
that, in Account Year 7, your Account Value has grown to $130,000 and you
withdraw $10,000. Because you are age 51 (and younger than age 59), this
is an Early Withdrawal. All values shown are as of the
beginning of the Account Year.
|
||||||||||
Account
Year
|
Account
Value
|
Withdrawal
Benefit
Base
|
SIR
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
|
$125,000
|
$125,000
|
$125,000
|
$0
|
$0
|
|||||
4
|
$125,000
|
$133,750
|
$125,000
|
$0
|
$0
|
|||||
5
|
$125,000
|
$142,500
|
$125,000
|
$0
|
$0
|
|||||
6
|
$125,000
|
$151,250
|
$125,000
|
$0
|
$0
|
|||||
7
|
$130,000
|
$160,000
|
$125,000
|
$0
|
$10,000
|
|||||
At
this point, your SIR Bonus Base and your Withdrawal Benefit Base will be
recalculated as follows:
|
||||||||||
Your
new SIR Bonus Base
|
=
|
$125,000
|
x
|
$130,000 –
$10,000
|
||||||
$130,000
|
||||||||||
=
|
$125,000
|
x
|
$120,000
|
|||||||
$130,000
|
||||||||||
=
|
$125,000
|
x
|
0.92308
|
|||||||
=
|
$115,385
|
|||||||||
Your
new Withdrawal Benefit Base
|
=
|
$160,000
|
x
|
$130,000 –
$10,000
|
||||||
$130,000
|
||||||||||
=
|
$160,000
|
x
|
$120,000
|
|||||||
$130,000
|
||||||||||
=
|
$160,000
|
x
|
0.92308
|
|||||||
=
|
$147,693
|
|||||||||
Your
Annual Withdrawal Amount will still be $0 because you have not reached
your SIR Coverage Date.
|
Assume
that you purchased a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 65
when your Contract is issued and that you elected to participate in SIR
with single-life coverage. (If you selected joint-life coverage the
numbers shown in the example could be different.) Assume that no
withdrawals are taken and, therefore, your Withdrawal Benefit Base will
increase annually by 7% of your SIR Bonus Base during your SIR
Bonus Period. Assume further that no additional Purchase Payments are
made, and, because of good investment performance of the Designated Funds
during Account Year 2, your Account Value has grown to $125,000 by the
beginning of Account Year 3. Your Contract is, therefore, eligible for an
automatic step-up of its Withdrawal Benefit Base and SIR Bonus Base.
Assume that we have not increased the percentage used to calculate the SIR
Fee on newly issued Contracts; therefore we will step up your Withdrawal
Benefit Base and your SIR Bonus Base to $125,000. Your new Annual
Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or
$6,250. All values shown
are as of the beginning of the Account Year.
|
|||||
Account
Year
|
Account
Value
|
Withdrawal
Benefit
Base
|
SIR
Bonus
Base
|
Annual
Withdrawal
Amount
|
Withdrawals
|
1
|
$100,000
|
$100,000
|
$100,000
|
$5,000
|
0
|
2
|
$100,000
|
$107,000
|
$100,000
|
$5,350
|
0
|
3
|
$125,000
|
$125,000
|
$125,000
|
$6,250
|
0
|
4
|
$125,000
|
$133,750
|
$125,000
|
$6,688
|
0
|
5
|
$125,000
|
$142,500
|
$125,000
|
$7,125
|
0
|
6
|
$125,000
|
$151,250
|
$125,000
|
$7,563
|
0
|
7
|
$125,000
|
$160,000
|
$125,000
|
$8,000
|
0
|
Going
forward, your new SIR Bonus Base will be $125,000, unless increased by
another step-up or reduced by an Excess Withdrawal, and your SIR Bonus
Period will now end on your 12th
Account Anniversary (i.e., ten years after
the step-up).
|
l
|
You
have taken no withdrawals from your Contract. Therefore, if you wish to take
advantage of the opportunity to convert, you should avoid any withdrawals
until after the conversion occurs.
|
|
l
|
At
the time of conversion, all of your Account Value is allocated only to one
or more of the following Designated Funds:
|
|
l
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class,
|
|
l
|
SC
Ibbotson Balanced Fund - S Class, or
|
|
l
|
SC
Ibbotson Moderate Fund - S Class.
|
l
|
would
like a more conservative selection of investment
options,
|
l
|
is
not planning to take withdrawals right away, and
|
l
|
would
benefit from a higher bonus.
|
Asset Allocation
Funds
|
|
MFS®
Global Total Return Portfolio – S Class
|
Asset Allocation
Models
|
Funds
|
Build
Your Portfolio
|
MFS®
Global Total Return Portfolio - S Class
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class
|
|
Dollar-Cost Averaging
Program Options
|
SC
Ibbotson Balanced Fund - S Class
|
6-Month
DCA Guarantee Option
|
SC
Ibbotson Moderate Fund - S Class
|
12-Month
DCA Guarantee Option
|
Asset Allocation
Models
|
Funds
(continued)
|
90/10
Masters Model1,
2
|
Fidelity®
Variable Insurance Products Fund Freedom 2015 Portfolio
-
|
80/20
Masters Model2,3
|
Service
Class 2
|
Build
Your Portfolio
|
Fidelity®
Variable Insurance Products Fund Freedom 2020 Portfolio
-
|
Service
Class 2
|
|
Dollar-Cost Averaging
Program Options
|
Fidelity®
Variable Insurance Products Fund Balanced Portfolio -
|
6-Month
DCA Guarantee Option
|
Service
Class 2
|
12-Month
DCA Guarantee Option
|
MFS®
Total Return Portfolio - S Class
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class2
|
|
Funds
|
AllianceBernstein
Balanced Wealth Strategy Fund - Class B2
|
SC
Ibbotson Growth Fund - S Class2
|
Universal
Institutional Funds Inc. - Equity and Income
|
SC
Ibbotson Balanced Fund - S Class2
|
Portfolio
- Class II2
|
SC
Ibbotson Moderate Fund - S Class2
|
BlackRock
Global Allocation V.I. - Class 32
|
Huntington
VA Balanced Fund4
|
MFS®
Global Total Return Portfolio - S
Class
|
Fixed
Income Funds
|
Select
Managed 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%
|
Sun
Capital Investment Grade Bond Fund®
|
PIMCO
Global Multi-Asset Portfolio
|
AllianceBernstein
Balanced Wealth Strategy Portfolio
|
Lord
Abbett Series Fund All Value Portfolio
|
Franklin
Small Cap Value Securities Fund
|
Franklin
Strategic Income Securities Fund
|
MFS®
Government Securities Portfolio
|
MFS®
Global Total Return Portfolio
|
Fidelity®
Variable Insurance Products Balanced Portfolio
|
MFS®
Value Portfolio
|
SCSM
Oppenheimer Main Street Small Cap Fund
|
PIMCO
Emerging Markets Bond Portfolio
|
MFS®
Bond Portfolio
|
SCSM
Ibbotson Moderate Fund
|
Franklin
Income Securities Fund
|
Van
Kampen Life Investment Trust Comstock Portfolio
|
Oppenheimer
Capital Appreciation Fund/VA
|
Sun
Capital Global Real Estate Fund
|
Huntington
VA Mortgage Securities Fund1
|
SCSM
Ibbotson Balanced Fund
|
MFS®
Total Return Portfolio
|
Mutual
Shares Securities Fund
|
Lord
Abbett Series Fund Growth Opportunities Portfolio
|
PIMCO
CommodityRealReturnTM
Strategy Portfolio
|
Sun
Capital Money Market Fund®
|
Universal
Institutional Funds Inc. - Equity and Income Portfolio
|
MFS®
Utilities Portfolio
|
MFS®
International Value Portfolio
|
MFS®
Emerging Markets Equity Portfolio
|
|
SCSM
Goldman Sachs Short Duration Fund
|
Fidelity®
Variable Insurance Products Fund Freedom 2015 Portfolio
|
MFS®
Core Equity Portfolio
|
MFS®
Research International Portfolio
|
SCSM
PIMCO High Yield Fund
|
|
SCSM
PIMCO Total Return Fund
|
Fidelity®
Variable Insurance Products Fund Freedom 2020 Portfolio
|
SCSM
Davis Venture Value Fund
|
Templeton
Growth Securities Fund
|
Lazard
Retirement Emerging Markets Equity Portfolio
|
|
SCSM
BlackRock Inflation Protected Bond Fund
|
SCSM
Ibbotson Growth Fund
|
Huntington
VA Dividend Capture Fund1
|
First
Eagle Overseas Variable Fund
|
Huntington
VA Rotating Markets Fund1
|
|
BlackRock
Global Allocation V.I. Fund
|
Huntington
VA Income Equity Fund1
|
Oppenheimer
Global Securities Fund/VA
|
Huntington
VA Real Strategies Fund1
|
||
Huntington
VA Balanced Fund1
|
SCSM
Lord Abbett Growth & Income Fund
|
Columbia
Marsico International Opportunities Fund, Variable Series
|
|||
SCSM
Goldman Sachs Mid Cap Value Fund
|
Fidelity®
Variable Insurance Products Fund Mid Cap Portfolio
|
||||
SCSM
Oppenheimer Large Cap Core Fund
|
MFS®
International Growth Portfolio
|
||||
SCSM
WMC Large Cap Growth Fund
|
|||||
Columbia
Marsico Growth Fund, Variable Series
|
|||||
Columbia
Marsico 21st
Century Fund, Variable Series
|
|||||
Huntington
VA Growth Fund1
|
|||||
Huntington
VA Marco 100 Fund1
|
|||||
Huntington
VA Mid Corp America Fund1
|
|||||
Huntington
VA New Economy Fund1
|
|||||
Huntington
VA International Equity Fund1
|
|||||
Huntington
VA Situs Fund5
|
|||||
SCSM
WMC Blue Chip Mid Cap Fund
|
|||||
Universal
Institutional Funds Inc. - Mid Cap Growth Portfolio
|
|||||
Universal
Institutional Funds Inc. - Mid Cap Value Portfolio
|
|||||
AllianceBernstein
International Growth Portfolio
|
|||||
Fidelity®
Variable Insurance Products Fund Contrafund®
Portfolio
|
|||||
SCSM
AllianceBernstein International Value Fund
|
|||||
SCSM
Dreman Small Cap Value Fund
|
|||||
SCSM
AIM Small Cap Growth Fund
|
l
|
The
percentage amount used to increase the Withdrawal Benefit Base during the
SIR Bonus Period, as described under “How SIR Works,” will be increased
from 6% to 7%.
|
l
|
The
step-up of the Withdrawal Benefit Base and the SIR Bonus Base, as
described under “Step-Up under SIR,” will be calculated using the 7%
bonus, discussed above, to determine whether the current Withdrawal
Benefit Base plus the bonus exceeds the Account
Value.
|
Assume
that you purchased a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 65 when your
Contract is issued and that you elected to participate in SIR. Your
Withdrawal Benefit Base and your SIR 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 SIR Coverage Date is your Issue Date. You
can begin at any time to withdraw up to your Annual Withdrawal Amount each
Contract Year without reducing your Withdrawal Benefit Base. During the
SIR Bonus Period, your Withdrawal Benefit Base will increase by 7% of your
SIR Bonus Base each Contract Year in which you do not take a withdrawal.
By deferring your withdrawals during a SIR Bonus Period you will increase
your Withdrawal Benefit Base, which in turn may maximize your Annual
Withdrawal Amount. After the SIR Bonus period is over, you will no longer
be eligible for the 7% bonus each year and it may be in your interest to
take the full Annual Withdrawal Amount each year. However, any withdrawal
will reduce your Account Value as well as your chances of a higher Annual
Withdrawal Amount through step-up. When to take withdrawals will depend
upon your own situation. You should discuss your living benefit options
with your financial advisor. (For convenience, assume that the investment
performance on your underlying investments remains neutral throughout the
life of your Contract, except for Contract Year 2.)
|
|||||
Assume
that, because of good investment performance of the Designated Funds
during Contract Year 2, your Account Value has grown to $125,000 by the
beginning of Contract Year 3. Your Contract is, therefore, eligible for an
automatic step-up of its Withdrawal Benefit Base and SIR Bonus Base.
Assume that we have not increased the percentage used to calculate the SIR
Fee on newly issued Contracts; therefore we will step up your Withdrawal
Benefit Base and your SIR Bonus Base to $125,000. Your new Annual
Withdrawal Amount will be 5% of your new Withdrawal Benefit Base, or
$6,250. Going forward, your new SIR Bonus Base will be $125,000, unless
increased by another step-up or reduced by an Excess Withdrawal, and your
SIR Bonus Period will now end on your 12th
Contract Anniversary (i.e., ten years after
the step-up). All values
shown are as of the beginning of the Contract
Year.
|
|||||
Contract
Year
|
Account
Value
|
Withdrawal
Benefit
Base
|
SIR
Bonus
Base
|
Annual
Withdrawal
Amount
|
Withdrawals
|
1
|
$100,000
|
$100,000
|
$100,000
|
$5,000
|
$0
|
2
|
$100,000
|
$107,000
|
$100,000
|
$5,350
|
$0
|
3
|
$125,000
|
$125,000
|
$125,000
|
$6,250
|
$0
|
Assume
you take your first withdrawal when you are age 71 in Contract Year 7.
Using the above chart, we set your Lifetime Withdrawal Percentage at 5%.
Your Annual Withdrawal Amount will be equal to 5% of your Withdrawal
Benefit Base. You can begin withdrawing up to $8,000 each Contract Year
without reducing your Withdrawal Benefit Base, as shown in the following
table:
|
|||||
4
|
$125,000
|
$133,750
|
$125,000
|
$6,688
|
$0
|
5
|
$125,000
|
$142,500
|
$125,000
|
$7,125
|
$0
|
6
|
$125,000
|
$151,250
|
$125,000
|
$7,563
|
$0
|
7
|
$125,000
|
$160,000
|
$125,000
|
$8,000
|
$8,000
|
8
|
$117,000
|
$160,000
|
$125,000
|
$8,000
|
$8,000
|
Assume
in Contract Year 9, you defer taking a withdrawal. Your Withdrawal Benefit
Base will increase by $8,750 which is 7% of your SIR Bonus Base
($125,000). Your new Annual Withdrawal Amount will be set equal to $8,438,
which is 5% of your new Withdrawal Benefit Base ($168,750), as shown
below:
|
|||||
9
|
$109,000
|
$160,000
|
$125,000
|
$8,000
|
$0
|
10
|
$109,000
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
Assume
that in Contract Year 14, you again decide to defer taking a withdrawal.
Your Withdrawal Benefit Base will not be increased because you are no
longer in the SIR Bonus Period, as your SIR Bonus Period ends 10 years
after the previous step-up.
|
|||||
11
|
$100,562
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
12
|
$ 92,124
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
13
|
$ 83,686
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
14
|
$ 75,248
|
$168,750
|
$125,000
|
$8,438
|
$0
|
15
|
$ 75,248
|
$168,750
|
$125,000
|
$8,438
|
$8,438
|
Using the facts of the above
example, assume that in Contract Year 7, you take two withdrawals:
a $4,000 withdrawal followed by a $6,000 withdrawal. Your first withdrawal
reduces your Contract Value to $121,000 but does not affect your SIR Bonus
Base or 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 $8,000 Annual Withdrawal Amount. After your second
withdrawal, your SIR Bonus Base and your Withdrawal Benefit Base will be
reduced as follows:
|
|||||
Your
new SIR Bonus Base
|
=
|
$125,000
|
x
|
$121,000 –
$6,000
|
|
$121,000
– ($8,000 – $4,000)
|
|||||
=
|
$125,000
|
x
|
$115,000
|
||
$117,000
|
|||||
=
|
$125,000
|
x
|
0.982906
|
||
=
|
$122,863
|
||||
Your
new Withdrawal Benefit Base
|
=
|
$160,000
|
x
|
$121,000 –
$6,000
|
|
$121,000
– ($8,000 – $4,000)
|
|||||
=
|
$160,000
|
x
|
$115,000
|
||
$117,000
|
|||||
=
|
$160,000
|
x
|
0.982906
|
||
=
|
$157,265
|
||||
Beginning
on your Contract Anniversary and going forward, your new Annual Withdrawal
Amount will be reduced to 5% of your new Withdrawal Benefit Base, or
$7,863.
|
Assume
that you purchase a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 45
when your Contract is issued and that you elected to participate in SIR.
Your Withdrawal Benefit Base and your SIR Bonus Base are each set equal to
your initial Purchase Payment on your Issue Date. Your Withdrawal Benefit
Base will increase by 7% of your SIR Bonus Base each year in which you do
not take a withdrawal. Your SIR Coverage Date will not occur until your
15th
Contract Anniversary (the first Contract Anniversary after you reach age
59). Any withdrawals you take prior to that time will be Early
Withdrawals.
|
||||||||||
Assume
that because of good investment performance of the Designated Funds during
Contract Year 2, your Account Value has grown to $125,000 on your second
Contract Anniversary. Your Contract is therefore eligible for an automatic
step-up of its Withdrawal Benefit Base and SIR Bonus Base. Assume that we
have not increased the percentage used to calculate the SIR Fee on newly
issued Contracts; therefore, we will step-up your Withdrawal Benefit Base
and your SIR Bonus Base to $125,000.
|
||||||||||
Assume
that, in Contract Year 7, your Account Value has grown to $130,000 and you
withdraw $10,000. Because you are age 51 (and younger than age 59), this
is an Early Withdrawal. All values shown are as of the
beginning of the Contract Year.
|
||||||||||
Contract
Year
|
Account
Value
|
Withdrawal
Benefit
Base
|
SIR
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
|
$125,000
|
$125,000
|
$125,000
|
$0
|
$0
|
|||||
4
|
$125,000
|
$133,750
|
$125,000
|
$0
|
$0
|
|||||
5
|
$125,000
|
$142,500
|
$125,000
|
$0
|
$0
|
|||||
6
|
$125,000
|
$151,250
|
$125,000
|
$0
|
$0
|
|||||
7
|
$130,000
|
$160,000
|
$125,000
|
$0
|
$10,000
|
|||||
At
this point, your SIR Bonus Base and your Withdrawal Benefit Base will be
recalculated as follows:
|
||||||||||
Your
new SIR Bonus Base
|
=
|
$125,000
|
x
|
$130,000 –
$10,000
|
||||||
$130,000
|
||||||||||
=
|
$125,000
|
x
|
$120,000
|
|||||||
$130,000
|
||||||||||
=
|
$125,000
|
x
|
0.92308
|
|||||||
=
|
$115,385
|
|||||||||
Your
new Withdrawal Benefit Base
|
=
|
$160,000
|
x
|
$130,000 –
$10,000
|
||||||
$130,000
|
||||||||||
=
|
$160,000
|
x
|
$120,000
|
|||||||
$130,000
|
||||||||||
=
|
$160,000
|
x
|
0.92308
|
|||||||
=
|
$147,693
|
|||||||||
Your
Annual Withdrawal Amount will still be $0 because you have not reached
your SIR Coverage Date.
|
Assume
that you purchased a Contract with an initial Purchase Payment of $100,000
on the Date of Availability. Assume also that you are age 65
when your Contract is issued and that you elected to participate in SIR.
Assume that no withdrawals are taken and, therefore, your Withdrawal
Benefit Base will increase annually by 7% of your SIR Bonus Base during
your SIR Bonus Period. Assume further that no additional Purchase Payments
are made, and, because of good investment performance of the Designated
Funds during Contract Year 2, your Account Value has grown to $125,000 by
the beginning of Contract Year 3. Your Contract is, therefore, eligible
for an automatic step-up of its Withdrawal Benefit Base and SIR Bonus
Base. Assume that we have not increased the percentage used to calculate
the SIR Fee on newly issued Contracts; therefore we will step up your
Withdrawal Benefit Base and your SIR Bonus Base to $125,000. Your new
Annual Withdrawal Amount will be 5% of your new Withdrawal Benefit Base,
or $6,250. All values
shown are as of the beginning of the Contract
Year.
|
|||||
Contract
Year
|
Account
Value
|
Withdrawal
Benefit
Base
|
SIR
Bonus
Base
|
Annual
Withdrawal
Amount
|
Withdrawals
|
1
|
$100,000
|
$100,000
|
$100,000
|
$5,000
|
0
|
2
|
$100,000
|
$107,000
|
$100,000
|
$5,350
|
0
|
3
|
$125,000
|
$125,000
|
$125,000
|
$6,250
|
0
|
4
|
$125,000
|
$133,750
|
$125,000
|
$6,688
|
0
|
5
|
$125,000
|
$142,500
|
$125,000
|
$7,125
|
0
|
6
|
$125,000
|
$151,250
|
$125,000
|
$7,563
|
0
|
7
|
$125,000
|
$160,000
|
$125,000
|
$8,000
|
0
|
Going
forward, your new SIR Bonus Base will be $125,000, unless increased by
another step-up or reduced by an Excess Withdrawal, and your SIR Bonus
Period will now end on your 12th
Contract Anniversary (i.e., ten years after
the step-up).
|
l
|
You
have taken no withdrawals from your Contract. Therefore, if you wish to take
advantage of the opportunity to convert, you should avoid any withdrawals
until after the conversion occurs.
|
|
l
|
At
the time of conversion, all of your Account Value is allocated only to one
or more of the following Designated Funds:
|
|
l
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class,
|
|
l
|
SCSM
Ibbotson Balanced Fund - S Class, or
|
|
l
|
SCSM
Ibbotson Moderate Fund - S Class.
|
l
|
would
like a more conservative selection of investment
options,
|
l
|
is
not planning to take withdrawals right away, and
|
l
|
would
benefit from a higher bonus.
|
Asset Allocation
Funds
|
|
MFS®
Global Total Return Portfolio – S Class
|
Asset Allocation
Models
|
Funds
|
Build
Your Portfolio
|
MFS®
Global Total Return Portfolio - S Class
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class
|
|
Dollar-Cost Averaging
Program Options
|
SCSM
Ibbotson Balanced Fund - S Class
|
6-Month
DCA Guarantee Option
|
SCSM
Ibbotson Moderate Fund - S Class
|
12-Month
DCA Guarantee Option
|
Asset Allocation
Models
|
Funds
(continued)
|
90/10
Masters Model1,
2
|
Fidelity®
Variable Insurance Products Fund Freedom 2015 Portfolio
-
|
80/20
Masters Model2,3
|
Service
Class 2
|
Build
Your Portfolio
|
Fidelity®
Variable Insurance Products Fund Freedom 2020 Portfolio
-
|
Service
Class 2
|
|
Dollar-Cost Averaging
Program Options
|
Fidelity®
Variable Insurance Products Fund Balanced Portfolio -
|
6-Month
DCA Guarantee Option
|
Service
Class 2
|
12-Month
DCA Guarantee Option
|
MFS®
Total Return Portfolio - S Class
|
PIMCO
Global Multi-Asset Portfolio - Advisor Class2
|
|
Funds
|
AllianceBernstein
Balanced Wealth Strategy Fund - Class B2
|
SCSM
Ibbotson Growth Fund - S Class2
|
Universal
Institutional Funds Inc. - Equity and Income
|
SCSM
Ibbotson Balanced Fund - S Class2
|
Portfolio
- Class II2
|
SCSM
Ibbotson Moderate Fund - S Class2
|
BlackRock
Global Allocation V.I. - Class 32
|
Huntington
VA Balanced Fund4
|
MFS®
Global Total Return Portfolio - S
Class
|
Fixed
Income Funds
|
Select
Managed 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%
|
Sun
Capital Investment Grade Bond Fund®
|
PIMCO
Global Multi-Asset Portfolio
|
AllianceBernstein
Balanced Wealth Strategy Portfolio
|
Lord
Abbett Series Fund All Value Portfolio
|
Franklin
Small Cap Value Securities Fund
|
Franklin
Strategic Income Securities Fund
|
MFS®
Government Securities Portfolio
|
MFS®
Global Total Return Portfolio
|
Fidelity®
Variable Insurance Products Balanced Portfolio
|
MFS®
Value Portfolio
|
SCSM
Oppenheimer Main Street Small Cap Fund
|
PIMCO
Emerging Markets Bond Portfolio
|
MFS®
Bond Portfolio
|
SCSM
Ibbotson Moderate Fund
|
Franklin
Income Securities Fund
|
Van
Kampen Life Investment Trust Comstock Portfolio
|
Oppenheimer
Capital Appreciation Fund/VA
|
Sun
Capital Global Real Estate Fund
|
Huntington
VA Mortgage Securities Fund1
|
SCSM
Ibbotson Balanced Fund
|
MFS®
Total Return Portfolio
|
Mutual
Shares Securities Fund
|
Lord
Abbett Series Fund Growth Opportunities Portfolio
|
PIMCO
CommodityRealReturnTM
Strategy Portfolio
|
Sun
Capital Money Market Fund®
|
Universal
Institutional Funds Inc. - Equity and Income Portfolio
|
MFS®
Utilities Portfolio
|
MFS®
International Value Portfolio
|
MFS®
Emerging Markets Equity Portfolio
|
|
SCSM
Goldman Sachs Short Duration Fund
|
Fidelity®
Variable Insurance Products Fund Freedom 2015 Portfolio
|
MFS®
Core Equity Portfolio
|
MFS®
Research International Portfolio
|
SCSM
PIMCO High Yield Fund
|
|
SCSM
PIMCO Total Return Fund
|
Fidelity®
Variable Insurance Products Fund Freedom 2020 Portfolio
|
SCSM
Davis Venture Value Fund
|
Templeton
Growth Securities Fund
|
Lazard
Retirement Emerging Markets Equity Portfolio
|
|
SCSM
BlackRock Inflation Protected Bond Fund
|
SCSM
Ibbotson Growth Fund
|
Huntington
VA Dividend Capture Fund1
|
First
Eagle Overseas Variable Fund
|
Huntington
VA Rotating Markets Fund1
|
|
BlackRock
Global Allocation V.I. Fund
|
Huntington
VA Income Equity Fund1
|
Oppenheimer
Global Securities Fund/VA
|
Huntington
VA Real Strategies Fund1
|
||
Huntington
VA Balanced Fund1
|
SCSM
Lord Abbett Growth & Income Fund
|
Columbia
Marsico International Opportunities Fund, Variable Series
|
|||
SCSM
Goldman Sachs Mid Cap Value Fund
|
Fidelity®
Variable Insurance Products Fund Mid Cap Portfolio
|
||||
SCSM
Oppenheimer Large Cap Core Fund
|
MFS®
International Growth Portfolio
|
||||
SCSM
WMC Large Cap Growth Fund
|
|||||
Columbia
Marsico Growth Fund, Variable Series
|
|||||
Columbia
Marsico 21st
Century Fund, Variable Series
|
|||||
Huntington
VA Growth Fund1
|
|||||
Huntington
VA Marco 100 Fund1
|
|||||
Huntington
VA Mid Corp America Fund1
|
|||||
Huntington
VA New Economy Fund1
|
|||||
Huntington
VA International Equity Fund1
|
|||||
Huntington
VA Situs Fund5
|
|||||
SCSM
WMC Blue Chip Mid Cap Fund
|
|||||
Universal
Institutional Funds Inc. - Mid Cap Growth Portfolio
|
|||||
Universal
Institutional Funds Inc. - Mid Cap Value Portfolio
|
|||||
AllianceBernstein
International Growth Portfolio
|
|||||
Fidelity®
Variable Insurance Products Fund Contrafund®
Portfolio
|
|||||
SCSM
AllianceBernstein International Value Fund
|
|||||
SCSM
Dreman Small Cap Value Fund
|
|||||
SCSM
AIM Small Cap Growth Fund
|