Exhibit 13

EX-13 7 dex13.htm EXHIBIT 13 Exhibit 13

EXHIBIT (13)

PERFORMANCE DATA CALCULATIONS

Transamerica Freedom Variable Annuity (1.70%M&E)

Performance Quotation Computation Schedule


Portfolio Date at Current Month (or report’s date)	12/31/2005
Subaccount Date at Current Month	12/31/2005
Date at Previous Year End	12/31/2004
Initial Premium	1000
Annual Account Fee	35
Average Account Size	30,000
Average Account Size Factor	0.001167
Surrender Charge Applied to Premium Only	Y		(Y: Surr Charge for CR Funds N: Surr Charge for KY Funds)
Front Load Rate	0.00	%

Surrender provisions:


Year	Rate	Withdrawal Available
1	0.00%	0%
2	0.00%	0%
3	0.00%	0%
4	0.00%	0%
5	0.00%	0%
6	0.00%	0%
7	0.00%	0%
8	0.00%	0%
9	0.00%	0%
10	0.00%	0%


		Transamerica Money Market- Service Class 829170BC	Van Kampen Large Cap Core-Service Class 834170BC	Van Kampen Active International Allocation- Service Class 833170BC	Janus Growth- Service Class 817170BC	Capital Guardian Value-Service Class 811170BC	Transamerica U.S. Government Securities- Service Class 828170BC	T. Rowe Price Equity Income- Service Class 830170BC	T. Rowe Price Growth Stock- Service Class 831170BC	Jennison Growth- Service Class 818170BC
AUV data:
Portfolio AUVs
Current Date	12/31/2005	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1 Month	11/30/2005	0.998501	0.999405	0.956448	0.991683	0.989432	0.991536	1.001603	1.000287	1.000431
3 Month	9/30/2005	0.995814	0.947531	0.960358	0.946182	0.972126	0.997275	0.990368	0.965716	0.950795
6 Month	6/30/2005	0.993002	0.916344	0.870915	0.912384	0.945366	1.010982	0.966739	0.939293	0.890760
9 Month	3/31/2005	0.991406	0.897186	0.880653	0.882418	0.934604	0.989296	0.968673	0.910705	0.843869

Year to Date	12/31/2004	0.990937	0.931799	0.895967	0.927298	0.946547	0.997269	0.979281	0.960342	0.895995
1 Year	12/31/2004	0.990937	0.931799	0.895967	0.927298	0.946547	0.997269	0.979281	0.960342	0.895995
2 Year	12/31/2003	1.000305	0.842630	0.787271	0.818407	0.826992	0.984383	0.869683	0.891334	0.837161
3 Year	12/31/2002	1.012344	0.709542	0.604408	0.631746	0.626555	0.974902	0.706054	0.695019	0.662850
4 Year	12/31/2001	1.019197	0.865098	0.742164	0.928722	0.805512	0.939349	0.825639	0.918021	0.975729
5 Year	12/31/2000	1.002156	0.949102	0.982210	1.328448	0.770226	0.911361	0.823982	1.040553	1.221387
10 Year	12/31/1995	0.858594	0.524908	0.732832	0.571384	0.498787	0.771787	0.466968	0.472092	N/A

Portfolio Inception AUV		0.826912	0.341437	0.642276	0.152298	0.364999	0.691015	0.364753	0.350764	1.155038
Portfolio Inception Date		4/5/1991	4/8/1991	4/8/1991	10/2/1986	5/27/1993	5/13/1994	1/3/1995	1/3/1995	11/18/1996
Years Since Portfolio Inception		14.7507	14.7425	14.7425	19.2603	12.6055	11.6438	11.0000	11.0000	9.1233

Subaccount AUVs
Current Month	12/31/2005	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1 Month	11/30/2005	0.998501	0.999405	0.956448	0.991683	0.989432	0.991536	1.001603	1.000287	1.000431
3 Month	9/30/2005	0.995814	0.947531	0.960358	0.946182	0.972126	0.997275	0.990368	0.965716	0.950795
6 Month	6/30/2005	0.993002	0.916344	0.870915	0.912384	0.945366	1.010982	0.966739	0.939293	0.890760
9 Month	3/31/2005	0.991406	0.897186	0.880653	0.882418	0.934604	0.989296	0.968673	0.910705	0.843869

Year to Date	12/31/2004	0.990937	0.931799	0.895967	0.927298	0.946547	0.997269	0.979281	0.960342	0.895995
1 Year	12/31/2004	0.990937	0.931799	0.895967	0.927298	0.946547	0.997269	0.979281	0.960342	0.895995
2 Year	12/31/2003	1.000305	0.842630	0.787271	0.818407	0.826992	0.984383	0.869683	0.891334	0.837161
3 Year	12/31/2002	1.012344	0.709542	0.604408	0.631746	0.626555	0.974902	0.706054	0.695019	0.662850
4 Year	12/31/2001	1.019197	0.865098	0.742164	0.928722	0.805512	0.939349	0.825639	0.918021	0.975729
5 Year	12/31/2000	1.002156	0.949102	0.982210	1.328448	0.770226	0.911361	0.823982	1.040553	1.221387
10 Year	12/31/1995	0.858594	0.524908	0.732832	0.571384	0.498787	0.771787	0.466968	0.472092	N/A

Subaccount Inception AUV		0.821893	0.433679	0.704541	0.391868	0.366717	0.692001	0.364425	0.350717	1.154915

Subaccount Inception Date		7/5/1994	7/5/1994	7/5/1994	7/5/1994	7/5/1994	8/3/1994	1/20/1995	1/5/1995	11/20/1996
Years Since Subaccount Inception		11.4986	11.4986	11.4986	11.4986	11.4986	11.4192	10.9534	10.9945	9.1178
Duration for Surrender Charge Cal’c		12.0000	12.0000	12.0000	12.0000	12.0000	12.0000	11.0000	11.0000	10.0000


J.P. Morgan Enhanced Index- Service Class 819170BC	Capital Guardian Global- Service Class 809170BC	MFS High Yield- Service Class 820170BC	Transamerica Equity-Service Class 826170BC	Fidelity-VIP Equity-Income Portfolio- Service Class 2 286170BC	Fidelity-VIP Contrafund^® Portfolio- Service Class 2 287170BC	Fidelity-VIP Mid Cap Portfolio- Service Class 2 289170BC	Mercury Large Cap Value- Sevice Class 822170BC	Marsico Growth- Service Class 837170BC	T. Rowe Price Small Cap-Service Class 832170BC	Salomon All Cap-Service Class 824170BC	Capital Guardian U.S. Equity- Service Class 810170BC	Janus Aspen-Mid Cap Growth Portfolio- Service Shares 483170BC


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1.000906	0.970148	0.993275	0.998249	0.996578	0.987973	0.971314	0.990905	0.994825	1.005218	0.992751	0.990104	0.997477
0.989434	0.959348	0.998583	0.953923	0.974980	0.967128	0.965871	0.996262	0.964042	0.970391	0.993915	0.964911	0.968408
0.966975	0.897301	0.993666	0.865682	0.941766	0.894257	0.879132	0.927768	0.932889	0.929185	0.950424	0.937800	0.902854
0.958382	0.898068	0.980515	0.831512	0.940399	0.871199	0.867840	0.914416	0.896224	0.894319	0.937888	0.927616	0.880893

0.985429	0.925351	1.001356	0.874869	0.962876	0.871432	0.861323	0.879365	0.938927	0.921731	0.979568	0.959034	0.907372
0.985429	0.925351	1.001356	0.874869	0.962876	0.871432	0.861323	0.879365	0.938927	0.921731	0.979568	0.959034	0.907372
0.905046	0.850939	0.930157	0.770282	0.880001	0.769275	0.702418	0.757679	0.852876	0.851540	0.915140	0.890835	0.765649
0.715656	0.630518	0.805482	0.598499	0.687962	0.610000	0.516476	0.595258	0.688290	0.618394	0.690398	0.665429	0.577540
0.967554	0.798729	0.804555	0.784710	0.844150	0.685995	0.583527	0.707416	0.948035	0.867779	0.934925	0.890282	0.816784
1.120825	0.908546	0.790463	0.971320	0.905532	0.796764	0.614858	0.734595	1.125247	0.980042	0.933821	0.939569	1.374645
N/A	N/A	N/A	0.320343	0.524103	0.382439	N/A	N/A	N/A	N/A	N/A	N/A	0.575038

0.708080	0.721073	0.854614	0.038579	0.191980	0.278127	0.310188	0.480440	1.075176	0.798138	0.705277	0.934286	0.343079
5/1/1997	2/2/1998	6/1/1998	12/1/1980	10/9/1986	1/3/1995	12/28/1998	5/1/1996	5/3/1999	5/3/1999	5/3/1999	10/9/2000	9/13/1993
8.6740	7.9151	7.5890	25.0986	19.2411	11.0000	7.0137	9.6740	6.6685	6.6685	6.6685	5.2301	12.3068


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1.000906	0.970148	0.993275	0.998249	0.996578	0.987973	0.971314	0.990905	0.994825	1.005218	0.992751	0.990104	0.997477
0.989434	0.959348	0.998583	0.953923	0.974980	0.967128	0.965871	0.996262	0.964042	0.970391	0.993915	0.964911	0.968408
0.966975	0.897301	0.993666	0.865682	0.941766	0.894257	0.879132	0.927768	0.932889	0.929185	0.950424	0.937800	0.902854
0.958382	0.898068	0.980515	0.831512	0.940399	0.871199	0.867840	0.914416	0.896224	0.894319	0.937888	0.927616	0.880893

0.985429	0.925351	1.001356	0.874869	0.962876	0.871432	0.861323	0.879365	0.938927	0.921731	0.979568	0.959034	0.907372
0.985429	0.925351	1.001356	0.874869	0.962876	0.871432	0.861323	0.879365	0.938927	0.921731	0.979568	0.959034	0.907372
0.905046	0.850939	0.930157	0.770282	0.880001	0.769275	0.702418	0.757679	0.852876	0.851540	0.915140	0.890835	0.765649
0.715656	0.630518	0.805482	0.598499	0.687962	0.610000	0.516476	0.595258	0.688290	0.618394	0.690398	0.665429	0.577540
0.967554	0.798729	0.804555	0.784710	0.844150	0.685995	0.583527	0.707416	0.948035	0.867779	0.934925	0.890282	0.816784
1.120825	0.908546	0.790463	0.971320	0.905532	0.796764	0.614858	0.734595	1.125247	0.980042	0.933821	0.939569	1.374645
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

0.708080	0.721073	0.854607	1.173314	0.836527	0.865106	0.552550	0.681492	1.232842	1.149884	0.907589	0.934286	1.862608

5/1/1997	2/2/1998	6/2/1998	5/1/2000	5/1/2000	5/1/2000	5/1/2000	5/1/2000	5/1/2000	5/1/2000	5/1/2000	10/9/2000	10/9/2000
8.6740	7.9151	7.5863	5.6712	5.6712	5.6712	5.6712	5.6712	5.6712	5.6712	5.6712	5.2301	5.2301
9.0000	8.0000	8.0000	6.0000	6.0000	6.0000	6.0000	6.0000	6.0000	6.0000	6.0000	6.0000	6.0000


Janus Aspen- Worldwide Growth Portfolio- Service Shares 487170BC	AllianceBernstein Growth & Income Portfolio- Class B 756170BC	AllianceBernstein Large Cap Growth Portfolio- Class B 755170BC	Transamerica Growth Opportunities- Service Class 827170BC	Fidelity-VIP Growth Portfolio- Service Class 2 457170BC	American Century Large Company Value-Service Class 805170BC	American Century International- Service Class 806170BC	Great Companies- AmericaSM- Service Class 813170BC	Great Companies- TechnologySM- Service Class 815170BC	Van Kampen Mid-Cap Growth- Service Class 835170BC	Asset Allocation- Growth Portfolio- Service Class 800170BC	Asset Allocation- Conservative Portfolio- Service Class 801170BC


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.975722	1.000136	1.001352	0.989477	1.002557	1.003421	0.953536	1.005537	1.006195	0.996383	0.984443	0.988459
0.969399	0.976402	0.939779	0.924810	0.973337	0.989338	0.952033	0.985110	0.958762	0.987035	0.968854	0.986387
0.925705	0.960809	0.873388	0.852803	0.934663	0.966949	0.883259	0.957322	0.899446	0.933640	0.910113	0.964806
0.951082	0.958984	0.824323	0.830134	0.921162	0.962820	0.888578	0.966892	0.899167	0.911732	0.889034	0.949447

0.962896	0.971834	0.885122	0.877180	0.963494	0.978932	0.903320	0.981442	0.998912	0.947956	0.908346	0.969280
0.962896	0.971834	0.885122	0.877180	0.963494	0.978932	0.903320	0.981442	0.998912	0.947956	0.908346	0.969280
0.936480	0.888280	0.830513	0.766889	0.949831	0.876242	0.805519	0.983767	0.942529	0.902112	0.811116	0.900801
0.769709	0.683110	0.684341	0.595926	0.728473	0.693706	0.655511	0.804564	0.636647	0.717727	0.632282	0.747225
1.053214	0.893336	1.005921	0.709045	1.062424	0.877308	0.848032	1.034244	1.048874	1.093106	N/A	N/A
1.383733	0.906737	1.238192	N/A	1.315174	N/A	1.129844	1.201193	1.696662	1.669573	N/A	N/A
0.537431	N/A	N/A	N/A	0.592833	N/A	N/A	N/A	N/A	0.524481	N/A	N/A

0.362265	0.804642	1.347963	0.642501	0.192377	0.937498	0.949349	1.069234	2.551713	0.326666	0.787885	0.836061
9/13/1993	6/1/1999	7/14/1999	5/1/2001	10/9/1986	5/1/2001	1/1/1997	5/1/2000	5/1/2000	3/1/1993	5/1/2002	5/1/2002
12.3068	6.5890	6.4712	4.6712	19.2411	4.6712	9.0027	5.6712	5.6712	12.8438	3.6712	3.6712


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.975722	1.000136	1.001352	0.989477	1.002557	1.003421	0.953536	1.005537	1.006195	0.996383	0.984443	0.988459
0.969399	0.976402	0.939779	0.924810	0.973337	0.989338	0.952033	0.985110	0.958762	0.987035	0.968854	0.986387
0.925705	0.960809	0.873388	0.852803	0.934663	0.966949	0.883259	0.957322	0.899446	0.933640	0.910113	0.964806
0.951082	0.958984	0.824323	0.830134	0.921162	0.962820	0.888578	0.966892	0.899167	0.911732	0.889034	0.949447

0.962896	0.971834	0.885122	0.877180	0.963494	0.978932	0.903320	0.981442	0.998912	0.947956	0.908346	0.969280
0.962896	0.971834	0.885122	0.877180	0.963494	0.978932	0.903320	0.981442	0.998912	0.947956	0.908346	0.969280
0.936480	0.888280	0.830513	0.766889	0.949831	0.876242	0.805519	0.983767	0.942529	0.902112	0.811116	0.900801
0.769709	0.683110	0.684341	0.595926	0.728473	0.693706	0.655511	0.804564	0.636647	0.717727	0.632282	0.747225
1.053214	0.893336	1.005921	0.709045	1.062424	0.877308	0.848032	1.034244	1.048874	1.093106	N/A	N/A
1.383733	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

1.559466	0.966369	1.178073	0.642501	1.226246	0.937498	1.032263	1.055900	1.360047	1.360932	0.787885	0.836061

10/9/2000	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2002	5/1/2002
5.2301	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	3.6712	3.6712
6.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	4.0000	4.0000


Asset Allocation- Moderate Portfolio- Service Class 802170BC	Asset Allocation- Moderate Growth Portfolio- Service Class 803170BC	Clarion Global Real Estate Securities- Service Class 812170BC	Transamerica Balanced- Service Class 816170BC	PIMCO Total Return- Service Class 823170BC	Transamerica Convertible Securities- Service Class 825170BC	AIM V.I. Basic Value Fund- Series II 590170BC	AIM V.I. Capital Appreciation Fund-Series II 591170BC	MFS Total Return Series- Service Class 542170BC	MFS New Discovery Series- Service Class 541170BC	Fidelity-VIP Value Strategies Portfolio- Service Class 2 539170BC	International Moderate Growth Fund- Service Class -	Templeton Great Companies Global- Service Class 841170BC


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.987693	0.984392	0.955508	0.996435	0.992421	0.992662	0.982913	0.993976	0.995489	1.000705	0.984211	N/A	0.980308
0.980221	0.972670	0.962667	0.981525	1.001164	0.987806	0.974272	0.974918	0.997737	0.968355	0.958263	N/A	0.971205
0.944478	0.924769	0.931234	0.918626	1.010740	0.938680	0.953915	0.906730	0.988593	0.918850	0.943533	N/A	0.911997
0.929541	0.906509	0.822293	0.926263	0.987099	0.936842	0.944757	0.900912	0.978404	0.886571	0.929346	N/A	0.922816

0.948889	0.927598	0.898473	0.944335	0.996306	0.981407	0.964168	0.936190	0.990767	0.967803	0.992419	N/A	0.948675
0.948889	0.927598	0.898473	0.944335	0.996306	0.981407	0.964168	0.936190	0.990767	0.967803	0.992419	N/A	0.948675
0.868541	0.832986	0.689554	0.866238	0.972146	0.884150	0.884325	0.895050	0.907169	0.926346	0.886240	N/A	0.886907
0.709201	0.667861	0.517971	0.775440	0.944830	0.728985	0.674420	0.704314	0.794950	0.705738	0.572484	N/A	0.733678
N/A	N/A	0.509732	N/A	N/A	N/A	0.883108	0.948552	0.853714	1.052152	N/A	N/A	1.011135
N/A	N/A	0.467988	N/A	N/A	N/A	N/A	1.258757	0.867668	1.129168	N/A	N/A	1.336217
N/A	N/A	N/A	N/A	N/A	N/A	N/A	0.666131	N/A	N/A	N/A	N/A	0.528711

0.819542	0.798039	0.464670	0.827756	0.901274	0.792361	0.864998	0.418607	0.779936	1.186817	0.730189	0.000000	0.331395
5/1/2002	5/1/2002	5/1/1998	5/1/2002	5/1/2002	5/1/2002	9/10/2001	5/5/1993	5/1/2000	5/1/2000	2/25/2002	5/1/2006	12/3/1992
3.6712	3.6712	7.6740	3.6712	3.6712	3.6712	4.3096	12.6658	5.6712	5.6712	3.8493	N/A	13.0849


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	N/A	1.000000
0.987693	0.984392	0.955508	0.996435	0.992421	0.992662	0.982913	0.993976	0.995489	1.000705	0.984211	N/A	0.980308
0.980221	0.972670	0.962667	0.981525	1.001164	0.987806	0.974272	0.974918	0.997737	0.968355	0.958263	N/A	0.971205
0.944478	0.924769	0.931234	0.918626	1.010740	0.938680	0.953915	0.906730	0.988593	0.918850	0.943533	N/A	0.911997
0.929541	0.906509	0.822293	0.926263	0.987099	0.936842	0.944757	0.900912	0.978404	0.886571	0.929346	N/A	0.922816

0.948889	0.927598	0.898473	0.944335	0.996306	0.981407	0.964168	0.936190	0.990767	0.967803	0.992419	N/A	0.948675
0.948889	0.927598	0.898473	0.944335	0.996306	0.981407	0.964168	0.936190	0.990767	0.967803	0.992419	N/A	0.948675
0.868541	0.832986	0.689554	0.866238	0.972146	0.884150	0.884325	0.895050	0.907169	0.926346	0.886240	N/A	0.886907
0.709201	0.667861	0.517971	0.775440	0.944830	0.728985	0.674420	0.704314	0.794950	0.705738	0.572484	N/A	0.733678
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	1.011135
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	1.336217
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

0.819542	0.798039	0.558907	0.827756	0.901274	0.792361	0.890882	0.889038	0.867368	0.945894	0.765928	0.000000	1.723277

5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2006	5/1/2000
3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	N/A	5.6712
4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	N/A	6.0000

Transamerica Freedom Variable Annuity (3.95%M&E)

Performance Quotation Computation Schedule


Portfolio Date at Current Month (or report’s date)	12/31/2005
Subaccount Date at Current Month	12/31/2005
Date at Previous Year End	12/31/2004
Initial Premium	1000
Annual Account Fee	35
Average Account Size	30,000
Average Account Size Factor	0.001167
Surrender Charge Applied to Premium Only	Y		( Y: Surr Charge for CR Funds N: Surr Charge for KY Funds)
Front Load Rate	0.00	%

Surrender provisions:


Year		Rate
1		0.00%
2		0.00%
3		0.00%
4		0.00%
5		0.00%
6		0.00%
7		0.00%
8		0.00%
9		0.00%
10		0.00%


		Transamerica Money Market- Service Class	Van Kampen Large Cap Core-Service Class	Van Kampen Active International Allocation- Service Class	Janus Growth- Service Class	Capital Guardian Value- Service Class	Transamerica U.S. Government Securities- Service Class	T. Rowe Price Equity Income- Service Class	T. Rowe Price Growth Stock-Service Class	Jennison Growth- Service Class
AUV data:
Portfolio AUVs
Current Date	12/31/2005	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1 Month	11/30/2005	1.000412	1.001315	0.958359	0.993594	0.991343	0.993447	1.003514	1.002198	1.002342
3 Month	9/30/2005	1.001481	0.953012	0.965891	0.951658	0.977702	1.002947	0.996013	0.971267	0.956288
6 Month	6/30/2005	1.004331	0.926942	0.881074	0.922943	0.956242	1.022483	0.977820	0.950112	0.901111
9 Month	3/31/2005	1.008356	0.912703	0.895915	0.897708	0.950691	1.006214	0.985281	0.926429	0.858568

Year to Date	12/31/2004	1.013482	0.953113	0.916526	0.948523	0.968165	1.019947	1.001583	0.982255	0.916565
1 Year	12/31/2004	1.013482	0.953113	0.916526	0.948523	0.968165	1.019947	1.001583	0.982255	0.916565
2 Year	12/31/2003	1.046367	0.881712	0.823898	0.856419	0.865374	1.029749	0.909958	0.932574	0.876009
3 Year	12/31/2002	1.083011	0.759582	0.647235	0.676459	0.670910	1.043030	0.755860	0.744066	0.709704
4 Year	12/31/2001	1.115114	0.946837	0.812528	1.016401	0.881783	1.027913	0.903741	1.004675	1.067728
5 Year	12/31/2000	1.121432	1.062244	1.099255	1.486220	0.862415	1.020018	0.922449	1.164454	1.366478
10 Year	12/31/1995	1.075530	0.658235	0.918423	0.716701	0.625573	0.966987	0.585704	0.592171	N/A

Portfolio Inception AUV		1.152472	0.476646	0.895585	0.235839	0.485596	0.898401	0.468030	0.450154	1.417943
Portfolio Inception Date		4/5/1991	4/8/1991	4/8/1991	10/2/1986	5/27/1993	5/13/1994	1/3/1995	1/3/1995	11/18/1996
Years Since Portfolio Inception		14.7507	14.7425	14.7425	19.2603	12.6055	11.6438	11.0000	11.0000	9.1233

Subaccount AUVs
Current Month	12/31/2005	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
1 Month	11/30/2005	1.000412	1.001315	0.958359	0.993594	0.991343	0.993447	1.003514	1.002198	1.002342
3 Month	9/30/2005	1.001481	0.953012	0.965891	0.951658	0.977702	1.002947	0.996013	0.971267	0.956288
6 Month	6/30/2005	1.004331	0.926942	0.881074	0.922943	0.956242	1.022483	0.977820	0.950112	0.901111
9 Month	3/31/2005	1.008356	0.912703	0.895915	0.897708	0.950691	1.006214	0.985281	0.926429	0.858568

Year to Date	12/31/2004	1.013482	0.953113	0.916526	0.948523	0.968165	1.019947	1.001583	0.982255	0.916565
1 Year	12/31/2004	1.013482	0.953113	0.916526	0.948523	0.968165	1.019947	1.001583	0.982255	0.916565
2 Year	12/31/2003	1.046367	0.881712	0.823898	0.856419	0.865374	1.029749	0.909958	0.932574	0.876009
3 Year	12/31/2002	1.083011	0.759582	0.647235	0.676459	0.670910	1.043030	0.755860	0.744066	0.709704
4 Year	12/31/2001	1.115114	0.946837	0.812528	1.016401	0.881783	1.027913	0.903741	1.004675	1.067728
5 Year	12/31/2000	1.121432	1.062244	1.099255	1.486220	0.862415	1.020018	0.922449	1.164454	1.366478
10 Year	12/31/1995	1.075530	0.658235	0.918423	0.716701	0.625573	0.966987	0.585704	0.592171	N/A

Subaccount Inception AUV		1.064722	0.562563	0.913131	0.508638	0.475880	0.895147	0.467120	0.450039	1.417618

Subaccount Inception Date		7/5/1994	7/5/1994	7/5/1994	7/5/1994	7/5/1994	8/3/1994	1/20/1995	1/5/1995	11/20/1996
Years Since Subaccount Inception		11.4986	11.4986	11.4986	11.4986	11.4986	11.4192	10.9534	10.9945	9.1178
Duration for Surrender Charge Cal’c		12.0000	12.0000	12.0000	12.0000	12.0000	12.0000	11.0000	11.0000	10.0000

Return Data:


J.P. Morgan Enhanced Index- Service Class	Capital Guardian Global-Service Class	MFS High Yield- Service Class	Transamerica Equity-Service Class	Fidelity-VIP Equity-Income Portfolio- Service Class 2	Fidelity-VIP Contrafund^® Portfolio- Service Class 2	Fidelity-VIP Mid Cap Portfolio- Service Class 2	Templeton Great Companies Global-Service Class	Mercury Large Cap Value-Sevice Class	Marsico Growth- Service Class	T. Rowe Price Small Cap- Service Class	Salomon All Cap- Service Class


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	N/A	1.000000	1.000000	1.000000	1.000000
1.002817	0.972059	0.995186	1.000160	0.998527	0.989922	0.973263	N/A	0.992816	0.996736	1.007129	0.994662
0.995076	0.964876	1.004259	0.959429	0.980678	0.972796	0.971535	N/A	1.001930	0.969586	0.975961	0.999574
0.978058	0.907716	1.005003	0.875791	0.952825	0.904850	0.889578	N/A	0.938476	0.943645	0.939908	0.961349
0.974834	0.913598	0.997302	0.846019	0.956902	0.886621	0.883214	N/A	0.930200	0.911724	0.909799	0.954028

1.007860	0.946528	1.024118	0.894995	0.985280	0.891882	0.881558	N/A	0.899576	0.960390	0.942841	1.001878
1.007860	0.946528	1.024118	0.894995	0.985280	0.891882	0.881558	N/A	0.899576	0.960390	0.942841	1.001878
0.946889	0.890392	0.973128	0.806147	0.921565	0.805822	0.735924	N/A	0.792971	0.892415	0.891027	0.957435
0.766117	0.675137	0.862083	0.640917	0.737533	0.654101	0.553996	N/A	0.637446	0.736881	0.662201	0.739135
1.058780	0.874356	0.880672	0.859043	0.925643	0.752491	0.640300	N/A	0.774574	1.037469	0.949835	1.023174
1.254105	1.016996	0.884960	1.087153	1.015868	0.894029	0.690266	N/A	0.822573	1.259047	1.096990	1.045233
N/A	N/A	N/A	0.402191	0.660227	0.482046	N/A	N/A	N/A	N/A	N/A	N/A

0.861268	0.862223	1.013915	0.068296	0.299485	0.358852	0.365172	0.000000	0.598102	1.249097	0.927951	0.820005
5/1/1997	2/2/1998	6/1/1998	12/1/1980	10/9/1986	1/3/1995	12/28/1998	1/0/1900	5/1/1996	5/3/1999	5/3/1999	5/3/1999
8.6740	7.9151	7.5890	25.0986	19.2411	11.0000	7.0137	106.0740	9.6740	6.6685	6.6685	6.6685


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	—	1.000000	1.000000	1.000000	1.000000
1.002817	0.972059	0.995186	1.000160	0.998527	0.989922	0.973263	—	0.992816	0.996736	1.007129	0.994662
0.995076	0.964876	1.004259	0.959429	0.980678	0.972796	0.971535	—	1.001930	0.969586	0.975961	0.999574
0.978058	0.907716	1.005003	0.875791	0.952825	0.904850	0.889578	—	0.938476	0.943645	0.939908	0.961349
0.974834	0.913598	0.997302	0.846019	0.956902	0.886621	0.883214	—	0.930200	0.911724	0.909799	0.954028

1.007860	0.946528	1.024118	0.894995	0.985280	0.891882	0.881558	—	0.899576	0.960390	0.942841	1.001878
1.007860	0.946528	1.024118	0.894995	0.985280	0.891882	0.881558	—	0.899576	0.960390	0.942841	1.001878
0.946889	0.890392	0.973128	0.806147	0.921565	0.805822	0.735924	—	0.792971	0.892415	0.891027	0.957435
0.766117	0.675137	0.862083	0.640917	0.737533	0.654101	0.553996	—	0.637446	0.736881	0.662201	0.739135
1.058780	0.874356	0.880672	0.859043	0.925643	0.752491	0.640300	—	0.774574	1.037469	0.949835	1.023174
1.254105	1.016996	0.884960	1.087153	1.015868	0.894029	0.690266	—	0.822573	1.259047	1.096990	1.045233
N/A	N/A	N/A	N/A	N/A	N/A	N/A	—	N/A	N/A	N/A	N/A

0.861268	0.862223	1.013844	1.332702	0.953106	0.985571	0.630050	0.000000	0.774793	1.400105	1.306325	1.031322

5/1/1997	2/2/1998	6/2/1998	5/1/2000	5/1/2000	5/1/2000	5/1/2000	1/0/1900	5/1/2000	5/1/2000	5/1/2000	5/1/2000
8.6740	7.9151	7.5863	5.6712	5.6712	5.6712	5.6712	106.0740	5.6712	5.6712	5.6712	5.6712
9.0000	8.0000	8.0000	6.0000	6.0000	6.0000	6.0000	107.0000	6.0000	6.0000	6.0000	6.0000


Capital Guardian U.S. Equity- Service Class	Janus Aspen- Mid Cap Growth Portfolio- Service Shares	Janus Aspen- Worldwide Growth Portfolio- Service Shares	AllianceBernstein Growth & Income Portfolio- Class B	AllianceBernstein Large Cap Growth Portfolio- Class B	Transamerica Growth Opportunities- Service Class	Fidelity-VIP Growth Portfolio- Service Class 2	American Century Large Company Value- Service Class	American Century International- Service Class	Great Companies- AmericaSM- Service Class	Great Companies- TechnologySM- Service Class	Van Kampen Mid-Cap Growth- Service Class


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.992015	0.999427	0.977671	1.002085	1.003301	0.991388	1.004506	1.005332	0.955447	1.007448	1.008106	0.998294
0.970459	0.974082	0.975076	0.982106	0.945340	0.930203	0.979029	0.994979	0.957534	0.990735	0.964288	0.992668
0.948605	0.913534	0.936607	0.972054	0.883776	0.862786	0.945655	0.978031	0.893538	0.968312	0.909885	0.944404
0.943600	0.896473	0.967751	0.975776	0.839009	0.844622	0.937368	0.979337	0.903961	0.983470	0.914724	0.927474

0.980918	0.928600	0.985302	0.994429	0.905875	0.897358	0.985918	1.001225	0.924033	1.003789	1.021644	0.969609
0.980918	0.928600	0.985302	0.994429	0.905875	0.897358	0.985918	1.001225	0.924033	1.003789	1.021644	0.969609
0.932053	0.802045	0.980619	0.930222	0.869853	0.802597	0.994564	0.916808	0.842958	1.029085	0.986051	0.943830
0.712446	0.619370	0.825005	0.732339	0.733672	0.638160	0.780883	0.742660	0.701855	0.861106	0.681698	0.768332
0.974390	0.895696	1.154414	0.979482	1.102703	0.776340	1.164512	0.960190	0.928208	1.131602	1.147766	1.195886
1.051667	1.541160	1.551171	1.017242	1.388380	N/A	1.474497	N/A	1.264154	1.343798	1.897755	1.866741
N/A	0.724589	0.677060	N/A	N/A	N/A	0.746743	N/A	N/A	N/A	N/A	0.657997

1.051122	0.456144	0.481453	0.936416	1.563166	0.714280	0.300183	1.041486	1.162630	1.214561	2.895478	0.437214
10/9/2000	9/13/1993	9/13/1993	6/1/1999	7/14/1999	5/1/2001	10/9/1986	5/1/2001	1/1/1997	5/1/2000	5/1/2000	3/1/1993
5.2301	12.3068	12.3068	6.5890	6.4712	4.6712	19.2411	4.6712	9.0027	5.6712	5.6712	12.8438


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.992015	0.999427	0.977671	1.002085	1.003301	0.991388	1.004506	1.005332	0.955447	1.007448	1.008106	0.998294
0.970459	0.974082	0.975076	0.982106	0.945340	0.930203	0.979029	0.994979	0.957534	0.990735	0.964288	0.992668
0.948605	0.913534	0.936607	0.972054	0.883776	0.862786	0.945655	0.978031	0.893538	0.968312	0.909885	0.944404
0.943600	0.896473	0.967751	0.975776	0.839009	0.844622	0.937368	0.979337	0.903961	0.983470	0.914724	0.927474

0.980918	0.928600	0.985302	0.994429	0.905875	0.897358	0.985918	1.001225	0.924033	1.003789	1.021644	0.969609
0.980918	0.928600	0.985302	0.994429	0.905875	0.897358	0.985918	1.001225	0.924033	1.003789	1.021644	0.969609
0.932053	0.802045	0.980619	0.930222	0.869853	0.802597	0.994564	0.916808	0.842958	1.029085	0.986051	0.943830
0.712446	0.619370	0.825005	0.732339	0.733672	0.638160	0.780883	0.742660	0.701855	0.861106	0.681698	0.768332
0.974390	0.895696	1.154414	0.979482	1.102703	0.776340	1.164512	0.960190	0.928208	1.131602	1.147766	1.195886
1.051667	1.541160	1.551171	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

1.051122	2.098161	1.756941	1.075779	1.311006	0.714280	1.364511	1.041486	1.146564	1.172754	1.510288	1.510854

10/9/2000	10/9/2000	10/9/2000	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001	5/1/2001
5.2301	5.2301	5.2301	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712	4.6712
6.0000	6.0000	6.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000	5.0000


Asset Allocation- Growth Portfolio- Service Class	Asset Allocation- Conservative Portfolio- Service Class	Asset Allocation- Moderate Portfolio- Service Class	Asset Allocation- Moderate Growth Portfolio- Service Class	Clarion Global Real Estate Securities- Service Class	Transamerica Balanced- Service Class	PIMCO Total Return- Service Class	Transamerica Convertible Securities- Service Class	AIM V.I. Basic Value Fund- Series II	AIM V.I. Capital Appreciation Fund- Series II	MFS Total Return Series- Service Class	MFS New Discovery Series- Service Class


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.986354	0.990370	0.989604	0.986303	0.957419	0.998346	0.994332	0.994573	0.984862	0.995925	0.997438	1.002654
0.974418	0.992017	0.985828	0.978248	0.968209	0.987136	1.006850	0.993441	0.979969	0.980616	1.003524	0.974029
0.920651	0.975868	0.955345	0.935447	0.941982	0.929246	1.022239	0.949493	0.965094	0.917446	1.000107	0.929694
0.904425	0.965760	0.945551	0.922167	0.836657	0.942226	1.003985	0.952968	0.961328	0.916802	0.995496	0.902249

0.929167	0.991373	0.970557	0.948821	0.919098	0.965911	1.018964	1.003758	0.986600	0.958031	1.013763	0.990338
0.929167	0.991373	0.970557	0.948821	0.919098	0.965911	1.018964	1.003758	0.986600	0.958031	1.013763	0.990338
0.848796	0.942462	0.908773	0.871638	0.721842	0.906370	1.016970	0.925080	0.926082	0.937307	0.949969	0.970048
0.677025	0.799840	0.759215	0.715041	0.554845	0.829987	1.010915	0.780358	0.723042	0.755035	0.851984	0.756588
N/A	N/A	N/A	N/A	0.558453	N/A	N/A	N/A	0.968298	1.039909	0.936064	1.153308
N/A	N/A	N/A	N/A	0.524465	N/A	N/A	N/A	N/A	1.411383	0.973406	1.266388
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	0.838970	N/A	N/A

0.856087	0.908298	0.890392	0.867079	0.553006	0.899292	0.979001	0.860910	0.955235	0.560866	0.888685	1.351580
5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/1998	5/1/2002	5/1/2002	5/1/2002	9/10/2001	5/5/1993	5/1/2000	5/1/2000
3.6712	3.6712	3.6712	3.6712	7.6740	3.6712	3.6712	3.6712	4.3096	12.6658	5.6712	5.6712


1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000	1.000000
0.986354	0.990370	0.989604	0.986303	0.957419	0.998346	0.994332	0.994573	0.984862	0.995925	0.997438	1.002654
0.974418	0.992017	0.985828	0.978248	0.968209	0.987136	1.006850	0.993441	0.979969	0.980616	1.003524	0.974029
0.920651	0.975868	0.955345	0.935447	0.941982	0.929246	1.022239	0.949493	0.965094	0.917446	1.000107	0.929694
0.904425	0.965760	0.945551	0.922167	0.836657	0.942226	1.003985	0.952968	0.961328	0.916802	0.995496	0.902249

0.929167	0.991373	0.970557	0.948821	0.919098	0.965911	1.018964	1.003758	0.986600	0.958031	1.013763	0.990338
0.929167	0.991373	0.970557	0.948821	0.919098	0.965911	1.018964	1.003758	0.986600	0.958031	1.013763	0.990338
0.848796	0.942462	0.908773	0.871638	0.721842	0.906370	1.016970	0.925080	0.926082	0.937307	0.949969	0.970048
0.677025	0.799840	0.759215	0.715041	0.554845	0.829987	1.010915	0.780358	0.723042	0.755035	0.851984	0.756588
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

0.856087	0.908298	0.890392	0.867079	0.607676	0.899292	0.979001	0.860910	0.969397	0.967385	0.943808	1.029165

5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002	5/1/2002
3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712	3.6712
4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000	4.0000


Fidelity-VIP Value Strategies Portfolio-Service Class 2	International Moderate Growth Fund-Service Class	Templeton Great Companies Global-Service Class


1.000000	N/A	1.000000
0.986160	N/A	0.982219
0.963898	N/A	0.976777
0.954613	N/A	0.922553
0.945696	N/A	0.938724

1.015476	N/A	0.970340
1.015476	N/A	0.970340
0.928127	N/A	0.927966
0.613995	N/A	0.785387
N/A	N/A	1.106387
N/A	N/A	1.494660
N/A	N/A	0.663103

0.798148	0.000000	0.445810
2/25/2002	5/1/2006	12/3/1992
3.8493	N/A	13.0849


1.000000	N/A	1.000000
0.986160	N/A	0.982219
0.963898	N/A	0.976777
0.954613	N/A	0.922553
0.945696	N/A	0.938724

1.015476	N/A	0.970340
1.015476	N/A	0.970340
0.928127	N/A	0.927966
0.613995	N/A	0.785387
N/A	N/A	1.106387
N/A	N/A	1.494660
N/A	N/A	N/A

0.833748	0.000000	1.955935

5/1/2002	5/1/2006	5/1/2000
3.6712	N/A	5.6712
4.0000	N/A	6.0000