EX-99.13.(B)(1) 12 dex9913b1.txt VALUE(PRU)-PERFORMANCE CALCULATIONS WITH 3% EXHIBIT 13(B)(1) Last Year Ending 12/31/01 Value for Prudential Variable Annuity (3%)
Aggresive Emerging Diversified Small-Cap I-Net Large-Cap Core Strategic Equity Markets Research Equity Tollkeeper Multi-Strategy (Equity Income) Value Start Date 12/29/2000 12/29/2000 N/A 12/29/2000 N/A 12/29/2000 12/29/2000 N/A Beginning AUV 11.920724 6.431999 17.604261 15.906335 18.600829 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.727639 5.791508 16.915918 15.503009 16.713457 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 840.51 $ 927.43 $ 989.73 $ 1,003.88 $ 925.49 AATR W/Drawal -22.25% -13.56% -7.33% -5.91% -13.75% AATR Account -15.95% -7.26% -1.03% 0.39% -7.45%
Mid-Cap International Small-Cap Growth LT Focused 30 Value Value Equity Index Index Real Estate (REIT) Start Date 12/29/2000 N/A N/A 12/29/2000 12/29/2000 N/A N/A Beginning AUV 29.915213 14.06276 21.144785 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 20.778681 10.832825 18.315224 Annual Fee (none) $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 715.42 $ 793.43 $ 892.17 AATR W/Drawal -34.76% -26.96% -17.08% AATR Account -28.46% -20.66% -10.78% Government Managed Securities Bond Money Market Start Date 12/29/2000 12/29/2000 12/29/2000 Beginning AUV 12.581846 12.758805 12.095726 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 12.935447 13.502415 12.387528 Annual Fee (none) $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 1,058.95 $ 1,090.03 $ 1,054.85 AATR W/Drawal -0.41% 2.70% -0.82% AATR Account 5.89% 9.00% 5.48%
High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Financial Tech Start Date 12/29/2000 N/A N/A N/A N/A N/A N/A N/A N/A Beginning AUV 11.516654 End Date 12/31/2001 Ending AUV 11.5084 Annual Fee (none) $ - CDSC $ 63.00 Ending ERV $ 1,029.26 AATR W/Drawal -3.37% AATR Account 2.93% SP Jennison SP Prudential International Prudential US Emerging Growth Jennison Growth Value Start Date N/A N/A N/A N/A Beginning AUV End Date Ending AUV Annual Fee (none) CDSC Ending ERV AATR W/Drawal AATR Account
Last 3 Years ending 12/31/01 Value for Prudential Variable Annuity (3%)
Aggresive Emerging Diversified Small-Cap I-Net Large-Cap Core Strategic Equity Markets Research Equity Tollkeeper Multi-Strategy (Equity Income) Value Start Date 12/31/1998 12/31/1998 N/A 12/31/1998 N/A 12/31/1998 12/31/1998 N/A Beginning AUV 12.193538 6.69746 15.816432 15.16588 18.102886 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.727639 5.791508 16.915918 15.503009 16.713457 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 821.70 $ 890.67 $ 1,101.60 $ 1,052.90 $ 950.95 AAR W/Drawal -8.79% -6.11% 1.27% -0.34% -3.88% AAR Account -6.34% -3.79% 3.28% 1.73% -1.66%
Mid-Cap International Equity Small-Cap Real Estate Government Growth LT Focused 30 Value Value Index Index (REIT) Securities Start Date 12/31/1998 N/A N/A 12/31/1998 12/31/1998 N/A N/A 12/31/1998 Beginning AUV 19.835315 13.289721 19.877336 11.797236 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 20.778681 10.832825 18.315224 12.935447 Annual Fee (none) $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 1,078.99 $ 839.58 $ 949.05 $ 1,129.38 AATR W/Drawal 0.53% -8.08% -3.95% 2.17% AATR Account 2.57% -5.66% -1.73% 4.14% Managed Bond Money Market Start Date 12/31/1998 12/31/1998 Beginning AUV 11.993331 11.163639 End Date 12/31/2001 12/31/2001 Ending AUV 13.502415 12.387528 Annual Fee (none) $ - $ - CDSC $ 63.00 $ 63.00 Ending ERV $ 1,159.60 $ 1,142.92 AATR W/Drawal 3.12% 2.60% AATR Account 5.06% 4.55%
SP Jennison International High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Financial Tech Growth Start Date 12/31/1998 N/A N/A N/A N/A N/A N/A N/A N/A N/A Beginning AUV 11.952791 End Date 12/31/2001 Ending AUV 11.5084 Annual Fee (none) $ - CDSC $ 63.00 Ending ERV $ 991.71 AATR W/Drawal -2.44% AATR Account -0.28% SP Prudential Prudential US Emerging Jennison Growth Value Start Date N/A N/A N/A Beginning AUV End Date Ending AUV Annual Fee (none) CDSC Ending ERV AATR W/Drawal AATR Account
Last 5 Years ending 12/31/01 Value for Prudential Variable Annuity (3%)
Aggresive Emerging Diversified Small-Cap I-Net Multi- Equity Markets Research Equity Tollkeeper Strategy Start Date 12/31/1996 12/31/1996 N/A 12/31/1996 N/A 12/31/1996 Beginning AUV 10.672142 9.574244 12.157911 11.032656 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.727639 5.791508 16.915918 15.503009 Annual Fee (none) $ - $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 45.00 $ 45.00 Ending ERV $ 938.84 $ 623.05 $ 1,433.09 $ 1,447.35 AAR W/Drawal -2.22% -10.38% 6.78% 7.00% AAR Account -1.25% -9.03% 7.46% 7.67% Large-Cap Core (Equity Strategic Income) Value Start Date 12/31/1996 N/A Beginning AUV 11.657031 End Date 12/31/2001 Ending AUV 16.713457 Annual Fee (none) $ - CDSC $ 45.00 Ending ERV $ 1,476.78 AAR W/Drawal 7.44% AAR Account 8.11% Mid-Cap International Small-Cap Growth LT Focused 30 Value Value Equity Index Index Start Date 12/31/1996 N/A N/A 12/31/1996 12/31/1996 N/A Beginning AUV 11.6137 11.843494 11.968901 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 20.778681 10.832825 18.315224 Annual Fee (none) $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 45.00 Ending ERV $ 1,842.83 $ 942.10 $ 1,576.14 AATR W/Drawal 12.45% -2.15% 8.89% AATR Account 13.00% -1.19% 9.53% Real Estate Government Managed (REIT) Securities Bond Money Market Start Date N/A 12/31/1996 12/31/1996 12/31/1996 Beginning AUV 10.144127 10.274757 10.356036 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 12.935447 13.502415 12.387528 Annual Fee (none) $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 45.00 Ending ERV $ 1,313.42 $ 1,353.56 $ 1,232.05 AATR W/Drawal 4.87% 5.53% 3.49% AATR Account 5.60% 6.24% 4.26% High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Start Date 12/31/1996 N/A N/A N/A N/A N/A N/A Beginning AUV 10.961721 End Date 12/31/2001 Ending AUV 11.5084 Annual Fee (none) $ - CDSC $ 45.00 Ending ERV $ 1,081.37 AATR W/Drawal 0.72% AATR Account 1.58% SP Jennison SP Prudential International Prudential US Emerging Financial Tech Growth Jennison Growth Value Start Date N/A N/A N/A N/A N/A N/A Beginning AUV End Date Ending AUV Annual Fee (none) CDSC Ending ERV AATR W/Drawal AATR Account
Last 10 Years Ending 12/31/01 Value for Prudential Variable Annuity (3%)
Large-Cap Aggresive Emerging Diversified Small-Cap I-Net Core (Equity Strategic Equity Markets Research Equity Tollkeeper Multi-Strategy Income) Value Start Date N/A N/A N/A 12/31/1991 N/A 12/31/1991 12/31/1991 N/A Beginning AUV 6.336157 7.387667 6.988556 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 16.915918 15.503009 16.713457 Annual Fee (none) $ - $ - $ - CDSC $ - $ - $ - Ending ERV $ 2,749.84 $ 2,161.45 $ 2,463.29 AAR W/Drawal 10.64% 8.01% 9.43% AAR Account 10.64% 8.01% 9.43% Mid-Cap International Small-Cap Real Estate Start Date Growth LT Focused 30 Value Value Equity Index Index (REIT) Beginning AUV N/A N/A N/A 12/31/199 N/A N/A N/A End Date 7.800684 Ending AUV 12/31/2001 Annual Fee (none) 10.832825 CDSC $ - Ending ERV $ - AATR W/Drawal $ 1,430.36 AATR Account 3.64% 3.64% Government Managed Start Date Securities Bond Money Market Beginning AUV 12/31/1991 12/31/1991 12/31/1991 End Date 7.868926 7.651502 9.116548 Ending AUV 12/31/2001 12/31/2001 12/31/2001 Annual Fee (none) 12.935447 13.502415 12.387528 CDSC $ - $ - $ - Ending ERV $ - $ - $ - AATR W/Drawal $ 1,693.18 $ 1,817.62 $ 1,399.56 AATR Account 5.41% 6.16% 3.42% 5.41% 6.16% 3.42% Start Date High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Financial Tech Beginning AUV 12/31/1991 N/A N/A N/A N/A N/A N/A N/A N/A End Date 6.315380 Ending AUV 12/31/2001 Annual Fee (none) 11.508400 CDSC $ - Ending ERV $ - AATR W/Drawal $ 1,876.95 AATR Account 6.50% 6.50% SP Jennison SP Prudential International Prudential US Emerging Start Date Growth Jennison Growth Value Beginning AUV N/A N/A N/A N/A End Date Ending AUV Annual Fee (none) CDSC Ending ERV AATR W/Drawal AATR Account
From Inception of Separate Account Value for Prudential Variable Annuity (3%)
Aggressive Equity Emerging Markets Diversified Research Small-Cap Equity I-Net Tollkeeper Start Date 4/17/1996 4/17/1996 1/3/2000 10/1/1999 5/1/2000 Beginning AUV 9.908720 10.102463 10.000000 17.977974 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.727639 5.791508 10.422392 16.915918 4.379878 Days 2084 2084 728 822 609 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 1,011.18 $ 590.48 $ 1,073.51 $ 969.15 $ 451.13 AAR W/Drawal -0.60% -10.07% 0.53% -4.28% -43.29 AAR Account 0.19% -8.81% 3.62% -1.38% -37.94 Large-Cap Core Multi-Strategy (Equity Income) Strategic Value Start Date 1/2/1996 1/2/1996 10/2/2000 Beginning AUV 10.000000 10.000000 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 Ending AUV 15.503009 16.713457 8.662383 Days 2190 2190 455 Annual Fee (none) $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 63.00 Ending ERV $ 1,596.81 $ 1,721.49 $ 892.23 AAR W/Drawal 7.60% 8.99% -13.95% AAR Account 8.11% 9.48% -8.74% International Growth LT Focused 30 Mid-Cap Value Value Equity Index Start Date 1/2/1996 10/2/2000 1/4/1999 1/2/1996 1/2/1996 Beginning AUV 10.000000 10.000000 10.000000 10.000000 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 20.778681 7.032229 14.27982 10.832825 18.315224 Days 2190 455 1092 2190 2190 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 45.00 $ 63.00 $ 63.00 $ 45.00 $ 45.00 Ending ERV $ 2,140.20 $ 724.32 $ 1,470.82 $ 1,115.78 $ 1,886.47 AAR W/Drawal 13.12% -28.23% 12.11% 1.15% 10.71% AAR Account 13.52% -22.80% 13.76% 1.84% 11.16% Small-Cap Real Estate Government Index (REIT) Securities Managed Bond Money Market Start Date 1/4/1999 1/4/1999 1/2/1996 1/2/1996 1/2/1996 Beginning AUV 10.000000 10.000000 10.000000 10.000000 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 11.223609 13.819011 12.935447 13.502415 12.387528 Days 1092 1092 2190 2190 2190 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 45.00 $ 45.00 $ 45.00 Ending ERV $ 1,156.03 $ 1,423.36 $ 1,332.35 $ 1,390.75 $ 1,275.92 AAR W/Drawal 3.02% 10.83% 4.30% 5.07% 3.52% AAR Account 4.97% 12.52% 4.90% 5.65% 4.14% High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Start Date 1/2/1996 1/2/2001 1/2/2001 1/2/2001 1/2/2001 1/2/2001 1/2/2001 Beginning AUV 10.000000 10.000000 10.000000 10.000000 10.000000 10.000000 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 11.5084 8.327811 8.383788 8.028918 9.101629 5.253255 7.909705 Days 2190 363 363 363 363 363 363 Annual Fee (none) $ - $ - $ - $ - $ - $ - $ - CDSC $ 45.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 1,185.37 $ 857.76 $ 863.53 $ 826.98 $ 937.47 $ 541.09 $ 814.70 AAR W/Drawal 2.21% -20.52% -19.95% -23.60% -12.55% -52.19% -24.83% AAR Account 2.87% -14.22% -13.65% -17.30% -6.25% -45.89% -18.53% SP Jennison International Prudential SP Prudential US Financial Tech Growth Jennison Emerging Growth Value Start Date 1/2/2001 1/2/2001 9/6/2001 9/6/2001 9/6/2001 9/6/2001 Beginning AUV 10.000000 10.000000 10 10 10 10 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.141828 5.823391 10.029371 10.84294 10.718912 10.331296 Days 363 363 116 116 116 116 Annual Fee (none) $ - $ - $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 941.61 $ 599.81 $ 1,033.03 $ 1,116.82 $ 1,104.05 $ 1,064.12 AAR W/Drawal -12.14% -46.32% -3.00% 5.38% 4.10% 0.11% AAR Account -5.84% -40.02% 3.30% 11.68% 10.40% 6.41%
From Inception of Fund Value for Prudential Variable Annuity (3%)
Large-Cap Aggresive Emerging Diversified Small-Cap I-Net Multi- Core (Equity Strategic Equity Markets Research Equity Tollkeeper Strategy Income) Value Start Date 4/1/1996 4/1/1996 1/3/2000 1/4/1988 5/1/2000 1/4/1988 4/1/1998 1/3/2000 Beginning AUV 10.000000 10.000000 10.000000 3.715777 10.000000 4.848630 16.761003 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 9.727639 5.791508 10.422392 16.915918 4.379878 15.503009 16.713457 8.662383 Days 2100 2100 728 5110 609 5110 1370 728 Annual Fee (none) $ - $ - $ - $ - $ - $ - $ - $ - CDSC $ 45.00 $ 45.00 $ 63.00 $ - $ 63.00 $ - $ 63.00 $ 63.00 Ending ERV $ 1,001.95 $ 596.53 $ 1,073.51 $ 3,337.55 $ 451.13 $ 3,293.32 $ 1,027.08 $ 892.23 AAR W/Drawal -0.76% -9.83% 0.53% 8.99% -43.29% 8.89% -0.97% -8.96% AAR Account 0.03% -8.59% 3.62% 8.99% -37.94% 8.89% 0.71% -5.56%
Mid-Cap International Small-Cap Real Estate Government Growth LT Focused 30 Value Value Equity Index Index (REIT) Securities Start Date 12/30/1994 1/3/2000 1/4/1999 1/4/1988 1/30/1991 1/4/1999 1/4/1999 1/4/1988 Beginning AUV 7.409890 10.000000 10.000000 6.046630 5.257292 10.000000 10.000000 5.409269 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 20.778681 7.032229 14.279820 10.832825 18.315224 11.223609 13.819011 12.935447 Days 2558 728 1092 5110 3988 1092 1092 5110 Annual Fee (none) $ - $ - $ - $ - $ - $ - $ - $ - CDSC $ - $ 63.00 $ 63.00 $ - $ - $ 63.00 $ 63.00 $ - Ending ERV $ 2,888.31 $ 724.32 $ 1,470.82 $ 1,845.29 $ 3,588.29 $ 1,156.03 $ 1,423.36 $ 2,463.09 AAR W/Drawal 16.34% -18.72% 12.11% 4.47% 12.41% 3.02% 10.83% 6.65% AAR Account 16.34% -14.93% 13.76% 4.47% 12.41% 4.97% 12.52% 6.65% Managed Bond Money Market Start Date 1/4/1988 1/4/1988 Beginning AUV 5.184201 7.340021 End Date 12/31/2001 12/31/2001 Ending AUV 13.502415 12.387528 Days 5110 5110 Annual Fee (none) $ - $ - CDSC $ - $ - Ending ERV $ 2,682.67 $ 1,738.30 AAR W/Drawal 7.30% 4.03% AAR Account 7.30% 4.03%
High Yield Capital Opp Global BlueChip Health Telecom Agg Grow Financial Start Date 1/4/1988 1/2/2001 1/2/2001 1/2/2001 1/2/2001 1/2/2001 1/2/2001 1/2/2001 Beginning AUV 4.737509 10.000000 10.000000 10.000000 10.000000 10.000000 10.000000 10.000000 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 11.508400 8.327811 8.383788 8.028918 9.101629 5.253255 7.909705 9.141828 Days 5110 363 363 363 363 363 363 363 Annual Fee (none) $ - $ - $ - $ - $ - $ - $ - $ - CDSC $ - $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 2,502.09 $ 857.76 $ 863.53 $ 826.98 $ 937.47 $ 541.09 $ 814.70 $ 941.61 AAR W/Drawal 6.77% -20.52% -19.95% -23.60% -12.55% -52.19% -24.83% -12.14% AAR Account 6.77% -14.22% -13.65% -17.30% -6.25% -45.89% -18.53% -5.84% SP Prudential SP International Prudential Prudential US Tech Growth Jennison Emerging Growth Value Start Date 1/2/2001 10/3/2000 2/10/2000 9/22/2000 5/14/2001 Beginning AUV 10.000000 18.65406448 17.45738604 15.81976103 10.88477023 End Date 12/31/2001 12/31/2001 12/31/2001 12/31/2001 12/31/2001 Ending AUV 5.823391 10.029371 10.84294 10.718912 10.331296 Days 363 454 690 465 231 Annual Fee (none) $ - $ - $ - $ - $ - CDSC $ 63.00 $ 63.00 $ 63.00 $ 63.00 $ 63.00 Ending ERV $ 599.81 $ 553.78 $ 639.74 $ 697.89 $ 901.64 AAR W/Drawal -46.32% -43.57% -25.26% -29.99% -16.14% AAR Account -40.02% -37.82% -21.05% -24.60% -9.84%