The Royal London Mutual Insurance Society Limited · Form 13 Analysis of admissible assets 7 ......
Transcript of The Royal London Mutual Insurance Society Limited · Form 13 Analysis of admissible assets 7 ......
The Royal London Mutual Insurance
Society Limited
Annual PRA Insurance Returns for the year ended
31 December 2013
IPRU(INS) Appendices 9.1, 9.3, 9.4, 9.4A, 9.6
Contents
Balance Sheet and Profit and Loss Account
Form 2 Statement of solvency - long-term insurance business 1
Form 3 Components of capital resources 2
Form 11 Calculation of general insurance capital requirement - premiums
amount and brought forward amount
5
Form 12 Calculation of general insurance capital requirement - claims
amount and result
6
Form 13 Analysis of admissible assets 7
Form 14 Long term insurance business liabilities and margins 31
Form 17 Analysis of derivative contracts 39
Form 18 With-profits insurance capital component for the fund 47
Form 19 Realistic balance sheet 55
Long Term Insurance Business: Revenue Account and Additional Information
Form 40 Revenue account 71
Form 41 Analysis of premiums 79
Form 42 Analysis of claims 87
Form 43 Analysis of expenses 95
Form 44 Linked funds balance sheet 103
Form 45 Revenue account for internal linked funds 104
Form 46 Summary of new business 105
Form 47 Analysis of new business 106
Form 48 Assets not held to match linked liabilities 111
Form 49 Fixed and variable interest assets 119
Form 50 Summary of mathematical reserves 127
Form 51 Valuation summary of non-linked contracts (other than
accumulating with-profits contracts)
135
Form 52 Valuation summary of accumulating with-profits contracts 176
Form 53 Valuation summary of property linked contracts 190
Form 54 Valuation summary of index linked contracts 206
Form 55 Unit prices for internal linked funds 212
Form 57 Analysis of valuation interest rate 213
Form 58 Distribution of surplus 221
Form 59A/B With-profits payouts on maturity / surrender 229
Form 60 Long-term insurance capital requirement 245
Abstract of the Valuation Report 246
Abstract of the Realistic Report 298
Supplementary notes to the return 328
Additional information on derivative contracts 343
Additional information on controllers 344
Directors' Certificate 345
Auditor's Report 346
Statement of information on the with-profits actuary 347
Form 2
Statement of solvency - long-term insurance business
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Adjusted solo solvency calculation Company GL/
registration UK/ day month year Units
number CM
R2 99064 GL 31 12 2013 £000
As at end of As at end of
this financial the previous
year year
1 2
Capital resources
Capital resources arising within the long-term insurance fund 11 9103499 5416057
12
13 9103499 5416057
Guarantee fund
Guarantee fund requirement 21 764787 266001
22 8186637 5150056
Minimum capital requirement (MCR)
Long-term insurance capital requirement 31 697138 713100
Resilience capital requirement 32
Base capital resources requirement 33 2359 2238
Individual minimum capital requirement 34 697138 713100
Capital requirements of regulated related undertakings 35 532408 28301
Minimum capital requirement (34+35) 36 1229545 741401
Excess (deficiency) of available capital resources to cover 50% of MCR 37 8090097 4919217
Excess (deficiency) of available capital resources to cover 75% of MCR 38 8027864 4860006
Enhanced capital requirement
With-profits insurance capital component 39 5125294 2300397
Enhanced capital requirement 40 6354839 3041798
Capital resources requirement (CRR)
Capital resources requirement (greater of 36 and 40) 41 6354839 3041798
42 2748659 2374258
Contingent liabilities
51
Capital resources allocated towards long-term insurance business arising
outside the long-term insurance fund
Capital resources available to cover long-term insurance business capital
resources requirement (11+12)
Excess (deficiency) of available capital resources to cover guarantee fund
requirement
Excess (deficiency) of available capital resources to cover long-term
insurance business CRR (13-41)
Quantifiable contingent liabilities in respect of long-term insurance business
as shown in a supplementary note to Form 14
1
Form 3
(Sheet 1)
Components of capital resources
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Company GL/
registration UK/ Units number CM
R3 GL 31 12 2013 £000
General Long-term Total as at Total as at
insurance insurance the end of the end of
business business this financial the previous
year year1 2 3 4
Core tier one capital
Permanent share capital 11
Profit and loss account and other reserves 12
13
Positive valuation differences 14 3586083 3586083 3708439
15 2937662 2937662 2647697
16 3120307 3120307 39031
Core tier one capital (sum of 11 to 16) 19 9644052 9644052 6395167
Tier one waivers
21
Implicit Items 22
Tier one waivers in related undertakings 23
24
Other tier one capital
25
26
27
28
31 9644052 9644052 6395167
32
33 879183 879183 957442
34
35
36 59999 59999 147807
37 939182 939182 1105249
39 8704870 8704870 5289918
Innovative tier one capital in related undertakings
day month year
99064
Share premium account
Fund for future appropriations
Core tier one capital in related undertakings
Unpaid share capital / unpaid initial funds and calls for
supplementary contributions
Total tier one waivers as restricted (21+22+23)
Perpetual non-cumulative preference shares as restricted
Perpetual non-cumulative preference shares in related
undertakings
Innovative tier one capital as restricted
Deductions from tier one (32 to 36)
Total tier one capital after deductions (31-37)
Total tier one capital before deductions
(19+24+25+26+27+28)
Investments in own shares
Intangible assets
Amounts deducted from technical provisions for discounting
Other negative valuation differences
Deductions in related undertakings
2
Form 3
(Sheet 2)
Components of capital resources
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Company GL/
registration UK/ Units number CM
R3 GL 31 12 2013 £000
General Long-term Total as at Total as at
insurance insurance the end of the end of
business business this financial the previous
year year1 2 3 4
Tier two capital
41
42
43
44
45
46 245153 245153 398657
Upper tier two capital in related undertakings 47
Upper tier two capital (44 to 47) 49 245153 245153 398657
Fixed term preference shares 51
Other tier two instruments 52 394425 394425
Lower tier two capital in related undertakings 53
Lower tier two capital (51+52+53) 59 394425 394425
61 639578 639578 398657
Excess tier two capital 62
63
69 639578 639578 398657 Total tier two capital after restrictions, before deductions
(61-62-63)
day month year
99064
Implicit items, (tier two waivers and amounts excluded from line
22)
Perpetual non-cumulative preference shares excluded from line
25
Innovative tier one capital excluded from line 27
Tier two waivers, innovative tier one capital and perpetual non-
cumulative preference shares treated as tier two capital (41 to
43)
Perpetual cumulative preference shares
Perpetual subordinated debt and securities
Total tier two capital before restrictions (49+59)
Further excess lower tier two capital
3
Form 3
(Sheet 3)
Components of capital resources
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Company GL/
registration UK/ Units number CM
R3 GL 31 12 2013 £000
General Long-term Total as at Total as at
insurance insurance the end of the end of
business business this financial the previous
year year1 2 3 4
Total capital resources
71
72 9344448 9344448 5688575
73 224743 224743 239200
74
75 16206 16206 33318
76
77
79 9103499 9103499 5416057
Available capital resources for GENPRU/INSPRU tests
81 8951424 8951424 5416057
82 8704870 8704870 5289918
83 8950023 8950023 5416057
Financial engineering adjustments
91
92
93
94
95
96
Available capital resources for guarantee fund requirement
day month year
99064
Positive adjustments for regulated non-insurance related
undertakings
Total capital resources before deductions
(39+69+71)
Inadmissible assets other than intangibles and own shares
Assets in excess of market risk and counterparty limits
Deductions for related ancillary services undertakings
Deductions for regulated non-insurance related undertakings
Deductions of ineligible surplus capital
Total capital resources after deductions
(72-73-74-75-76-77)
Any other charges on future profits
Sum of financial engineering adjustments
(91+92-93+94+95)
Available capital resources for 50% MCR requirement
Available capital resources for 75% MCR requirement
Implicit items
Financial reinsurance - ceded
Financial reinsurance - accepted
Outstanding contingent loans
4
Form 11
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Long term insurance business
Company GL/registration UK/ day month year Unitsnumber CM
R11 99064 GL 31 12 2013 £000
This financial year Previous year1 2
11 81552 85215
12
13 81552 85215
14
15 4697 4985
16 78421 81892
21 81552 85215
22
23 81552 85215
24
25 4697 4985
26 78421 81892
30 78421 81892
31
32 14116 14740
33 526 649
34 13590 14091
41 168535 176860
42
43 59137 65903
44
45 63372 76911
46 164301 165852
47 113177 128509
48 51123 37343
49 0.50 0.50
50 6795 7046
51 14260 16687
52
53 6430 7524
54 6795 7524
Premiums for "actuarial health insurance" (included in line 23)
Calculation of general insurance capital requirement - premiums amount and brought forward amount
Gross premiums written
Premiums taxes and levies (included in line 11)
Premiums written net of taxes and levies (11-12)
Premiums for classes 11, 12 or 13 (included in line 13)
Premiums for "actuarial health insurance" (included in line 13)
Sub-total A (13 + 1/2 14 - 2/3 15)
Gross premiums earned
Premium taxes and levies (included in line 21)
Premiums earned net of taxes and levies (21-22)
Premiums for classes 11, 12 or 13 (included in line 23)
Claims outstanding brought
forward at the beginning of
the 3 year period
For insurance business accounted for on
an underwriting year basis
For insurance business accounted for on
an accident year basis
Sub-total H (23 + 1/2 24 - 2/3 25)
Sub-total I (higher of sub-total A and sub-total H)
Adjusted sub-total I if financial year is not a 12 month period to produce an
annual figure
Division of gross adjusted premiums
amount sub-total I
(or adjusted sub-total I if appropriate)
x 0.18
Excess (if any) over 61.3M EURO x 0.02
Sub-total J (32-33)
Claims paid in period of 3 financial years
Claims outstanding carried
forward at the end of the 3
year period
For insurance business accounted for on
an underwriting year basis
For insurance business accounted for on
an accident year basis
Provision for claims outstanding (before discounting and gross of reinsurance) if
both 51.1 and 51.2 are zero, otherwise zero
Brought forward amount (See instruction 4)
Greater of lines 50 and 53
Sub-total C (41+42+43-44-45)
Amounts recoverable from reinsurers in respect of claims included
in Sub-total C
Sub-total D (46-47)
Reinsurance Ratio
(Sub-total D /sub-total C or, if more, 0.50 or, if less, 1.00)
Premiums amount (Sub-total J x reinsurance ratio)
Provision for claims outstanding (before discounting and net of
reinsurance
5
Form 12
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Long term insurance businessCompany GL/
registration UK/ day month year Units
number CM
R12 99064 GL 31 12 2013 £000
This financial year Previous year1 2
11 36 36
21 168535 176860
22
23 59137 65903
24
25 63372 76911
26 164301 165852
27
28 50516 24913
29 130623 149244
31 43541 49748
32 11321 12934
33 212 455
39 11109 12480
41 5554 6240
42 6795 7524
43 6795 7524
Claims incurred for "actuarial health insurance" (included in 26)
Calculation of general insurance capital requirement - claims amount and result
Reference period (No. of months) See INSPRU 1.1.63R
Claims paid in reference period
Claims outstanding carried
forward at the end of the
reference period
For insurance business accounted for
on an underwriting year basis
For insurance business accounted for
on an accident year basis
Claims outstanding brought
forward at the beginning of
the reference period
For insurance business accounted for
on an underwriting year basis
For insurance business accounted for
on an accident year basis
Claims incurred in reference period (21+22+23-24-25)
Claims incurred for classes 11, 12 or 13 (included in 26)
Claims amount Sub-total G x reinsurance ratio (11.49)
Higher of premiums amount and brought forward amount (11.54)
General insurance capital requirement (higher of lines 41 and 42)
Sub-total E (26 +1/2 27 - 2/3 28)
Sub-total F - Conversion of sub-total E to annual figure (multiply by 12
and divide by number of months in the reference period)
Division of sub-total F
(gross adjusted claims
amount)
x 0.26
Excess (if any) over 42.9M EURO x 0.03
Sub-total G (32-33)
6
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Total long term insurance business assets
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 10
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 1134299 1224418
21 23198 20800
22
23 85023
24
25 71095 54466
26 522
27 11723 11450
28 5108 6200
29
30
Other financial investments
Equity shares 41 3789601 3455215
Other shares and other variable yield participations 42 139289 144253
Holdings in collective investment schemes 43 1382632 627037
Rights under derivative contracts 44 57761 88232
45 4921591 5481709
46 2505828 2419568
47 221664 363158
48 235803 265304
Participation in investment pools 49 135050 156934
Loans secured by mortgages 50 515 610
51 31 34
52 9324 10892
Other loans 53
54 224209 389181
55 566752 526250
Other financial investments 56
Deposits with ceding undertakings 57
58
59 16323618 13875350
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
7
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Total long term insurance business assets
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 10
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 15665 15551
72
73
74
75 15550 16472
76 2749
77
78 334109 187545
79
80
81 342832 487614
82
83
84
85
86
87
89 32467247 29916539
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
8
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Total long term insurance business assets
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 10
As at end of this
financial year
As at end of the
previous year
1 2
91 32467247 29916539
92
93 633238 710387
94 3362184 28301
95 200000
96 7564 81190
97 16206 33318
98 (3260307) 32060
99 458163 478035
100 608427 1158565
101 1840905 1337540
102 36333628 33775935
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
9
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal London IB & OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 21
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 548904 621643
21 23198 20800
22
23 85023
24
25 69273 53301
26 522
27 4911 4916
28 1226
29
30
Other financial investments
Equity shares 41 2028877 1915340
Other shares and other variable yield participations 42 22499 21200
Holdings in collective investment schemes 43 693179 131798
Rights under derivative contracts 44 15096 34642
45 1764800 1826453
46 1016327 882824
47 156535 231757
48 148800 143731
Participation in investment pools 49 78383 94573
Loans secured by mortgages 50
51
52 2608 3080
Other loans 53
54 48926 78719
55 123675 105408
Other financial investments 56
Deposits with ceding undertakings 57
58
59 15948492 13544105
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
10
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal London IB & OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 21
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 13085 12482
72
73
74
75 12631 14466
76 2744
77
78 219920 145455
79
80
81 128691 162272
82
83
84
85
86
87
89 23068810 20138479
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
11
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal London IB & OB Subfund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 21
As at end of this
financial year
As at end of the
previous year
1 2
91 23068810 20138479
92
93 571795 653963
94 3362172 27661
95 200000
96 7564 81190
97 16206 33318
98 (3260307) 32060
99 458163 478035
100 545274 1031633
101 1846681 1340790
102 26816357 23817129
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
12
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Refuge Assurance IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 23
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 35285
21
22
23
24
25
26
27
28
29
30
Other financial investments
Equity shares 41 101026 69481
Other shares and other variable yield participations 42 1552 1552
Holdings in collective investment schemes 43 24160 2291
Rights under derivative contracts 44 36 19
45 106986 142531
46 57107 62421
47 4461 10197
48 2047 3209
Participation in investment pools 49 5366
Loans secured by mortgages 50 36 36
51
52
Other loans 53
54 509 1872
55 1287 2507
Other financial investments 56
Deposits with ceding undertakings 57
58
59
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
13
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Refuge Assurance IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 23
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 34 61
72
73
74
75
76
77
78 3173 1460
79
80
81 3184 2147
82
83
84
85
86
87
89 305599 340434
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
14
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Refuge Assurance IB Subfund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 23
As at end of this
financial year
As at end of the
previous year
1 2
91 305599 340434
92
93
94
95
96
97
98
99
100
101
102 305599 340434
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
15
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 24
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 270300 254368
21
22
23
24
25
26
27
28
29
30
Other financial investments
Equity shares 41 443000 360974
Other shares and other variable yield participations 42 12068 10686
Holdings in collective investment schemes 43 51177 14498
Rights under derivative contracts 44 291 128
45 916290 1009980
46 431909 430966
47 36409 70379
48 15532 22155
Participation in investment pools 49 38599 38685
Loans secured by mortgages 50
51
52 3135 3526
Other loans 53
54 925 4820
55 2338 6454
Other financial investments 56
Deposits with ceding undertakings 57
58
59
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
16
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 24
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 45 50
72
73
74
75
76
77
78 35759 11232
79
80
81 21241 15584
82
83
84
85
86
87
89 2279017 2254486
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
17
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly OB Subfund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 24
As at end of this
financial year
As at end of the
previous year
1 2
91 2279017 2254486
92
93
94
95
96
97
98
99
100
101
102 2279017 2254486
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
18
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 25
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 126530 120381
21
22
23
24
25
26
27
28
29
30
Other financial investments
Equity shares 41 474614 416111
Other shares and other variable yield participations 42 5447 4964
Holdings in collective investment schemes 43 65634 6460
Rights under derivative contracts 44 82 46
45 207381 262819
46 148644 141765
47 16620 32545
48 5422 7337
Participation in investment pools 49 18068 18310
Loans secured by mortgages 50
51
52 2303 2533
Other loans 53
54 495 2511
55 1252 3363
Other financial investments 56
Deposits with ceding undertakings 57
58
59
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
19
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 25
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 114 143
72
73
74
75
76
77
78 11651 4757
79
80
81 9026 8689
82
83
84
85
86
87
89 1093284 1032733
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
20
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly IB Subfund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 25
As at end of this
financial year
As at end of the
previous year
1 2
91 1093284 1032733
92
93
94
95
96
97
98
99
100
101
102 1093284 1032733
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
21
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Scottish Life Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 26
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 13420 13580
21
22
23
24
25
26
27
28 5108 4974
29
30
Other financial investments
Equity shares 41 320451 289308
Other shares and other variable yield participations 42 8817 10021
Holdings in collective investment schemes 43 192819 150635
Rights under derivative contracts 44 26859 23481
45 1016387 1141601
46 173639 345875
47 306 567
48 57628 79582
Participation in investment pools 49
Loans secured by mortgages 50 40 43
51
52 345 403
Other loans 53
54 151879 256750
55 383916 343798
Other financial investments 56
Deposits with ceding undertakings 57
58
59 178890 147230
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
22
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Scottish Life Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 26
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 98 100
72
73
74
75 13
76
77
78 8442 9355
79
80
81 125041 161703
82
83
84
85
86
87
89 2664086 2979021
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
23
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Scottish Life Fund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 26
As at end of this
financial year
As at end of the
previous year
1 2
91 2664086 2979021
92
93 989
94
95
96
97
98
99
100 4240 5135
101 (124) (35)
102 2669191 2984121
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
24
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets PLAL With-Profits Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 27
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11
21
22
23
24
25
26
27
28
29
30
Other financial investments
Equity shares 41 231505 210200
Other shares and other variable yield participations 42
Holdings in collective investment schemes 43 48728 32649
Rights under derivative contracts 44 359 645
45 145752 153839
46 244372 260853
47 1
48 2470 4357
Participation in investment pools 49
Loans secured by mortgages 50
51
52
Other loans 53
54 5698 16564
55 14403 27300
Other financial investments 56
Deposits with ceding undertakings 57
58
59
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
25
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets PLAL With-Profits Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 27
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71
72
73
74
75
76
77
78 1321 2499
79
80
81 9938 12677
82
83
84
85
86
87
89 704547 721585
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
26
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets PLAL With-Profits Fund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 27
As at end of this
financial year
As at end of the
previous year
1 2
91 704547 721585
92
93
94
95
96
97
98
99
100
101 (43)
102 704505 721585
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
27
Form 13
(Sheet 1)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal Liver Assurance Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 28
As at end of this
financial year
As at end of the
previous year
1 2
Land and buildings 11 175144 179161
21
22
23
24
25 1821 1166
26
27 6812 6533
28
29
30
Other financial investments
Equity shares 41 190126 193801
Other shares and other variable yield participations 42 88905 95831
Holdings in collective investment schemes 43 306936 288705
Rights under derivative contracts 44 15038 29270
45 763995 944487
46 433830 294864
47 7332 17712
48 3903 4934
Participation in investment pools 49
Loans secured by mortgages 50 439 532
51 31 34
52 933 1350
Other loans 53
54 15777 27945
55 39881 37419
Other financial investments 56
Deposits with ceding undertakings 57
58
59 196236 184015
Investments in group undertakings and participating interests
UK insurance dependantsShares
Debts and loans
Other insurance dependantsShares
Debts and loans
Non-insurance dependantsShares
Debts and loans
Other group undertakingsShares
Debts and loans
Participating interestsShares
Debts and loans
Fixed interest securitiesApproved
Other
Assets held to match linked liabilitiesIndex linked
Property linked
Variable interest securitiesApproved
Other
Loans to public or local authorities and nationalised industries or undertakings
Loans secured by policies of insurance issued by the company
Bank and approved credit & financial
institution deposits
One month or less withdrawal
More than one month withdrawal
28
Form 13
(Sheet 2)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal Liver Assurance Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R13 99064 GL 31 12 2013 £000 28
As at end of this
financial year
As at end of the
previous year
1 2
60
61
62
63
71 2290 2715
72
73
74
75 2918 1993
76 5
77
78 53843 12788
79
80
81 45710 124541
82
83
84
85
86
87
89 2351904 2449800
Debtors and salvage
Reinsurers' share of technical provisions
Provision for unearned premiums
Claims outstanding
Provision for unexpired risks
Other
Direct insurance businessPolicyholders
Intermediaries
Salvage and subrogation recoveries
ReinsuranceAccepted
Ceded
Dependantsdue in 12 months or less
due in more than 12 months
Otherdue in 12 months or less
due in more than 12 months
Deferred acquisition costs (general business only)
Other prepayments and accrued income
Deductions from the aggregate value of assets
Grand total of admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (11 to 86 less 87)
Other assets
Tangible assets
Deposits not subject to time restriction on withdrawal with approved
institutions
Cash in hand
Other assets (particulars to be specified by way of supplementary note)
Accrued interest and rent
29
Form 13
(Sheet 3)
Analysis of admissible assets
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal Liver Assurance Fund
Company GL/ Categoryregistration UK/ day month year Units ofnumber CM assets
R13 99064 GL 31 12 2013 £000 28
As at end of this
financial year
As at end of the
previous year
1 2
91 2351904 2449800
92
93 60454 56424
94 12 640
95
96
97
98
99
100 58914 121797
101 (5609) (3215)
102 2465675 2625446
103
Ineligible surplus capital and restricted assets in regulated related
insurance undertakings
Reconciliation to asset values determined in accordance
with the insurance accounts rules or international
accounting standards as applicable to the firm for the
purpose of its external financial reporting
Total admissible assets after deduction of admissible assets
in excess of market risk and counterparty limits (as per line 89 above)
Admissible assets in excess of market and counterparty limits
Inadmissible assets directly held
Capital resources requirement deduction of regulated related
undertakings
Total assets determined in accordance with the insurance accounts
rules or international accounting standards as applicable to the firm
for the purpose of its external financial reporting (91 to 101)
Amounts included in line 89 attributable to debts due from related
insurers, other than those under contracts of insurance or reinsurance
Inadmissible assets of regulated related undertakings
Book value of related ancillary services undertakings
Other differences in the valuation of assets (other than for assets
not valued above)
Deferred acquisition costs excluded from line 89
Reinsurers' share of technical provisions excluded from line 89
Other asset adjustments (may be negative)
30
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund Summary
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 25909987 23978651
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 25909987 23978651
Gross 15 211442 196051
Reinsurers' share 16 37278 34887
Net (15-16) 17 174163 161164
Taxation 21
Other risks and charges 22 26752 35328
Deposits received from reinsurers 23
Direct insurance business 31 59260 71352
Reinsurance accepted 32
Reinsurance ceded 33 30494 26913
Secured 34
Unsecured 35 1935
Amounts owed to credit institutions 36 32198 54906
Taxation 37 55339 56043
Other 38 1065209 528294
Accruals and deferred income 39 12108 12855
41
Total other insurance and non-insurance liabilities (17 to 41) 49 1455523 948789
Excess of the value of net admissible assets 51 5101738 4989099
Total liabilities and margins 59 32467247 29916539
61 28757 19435
62 16320751 13871166
71 27365509 24927440
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73 608428 1158565
Other adjustments to liabilities (may be negative) 74 5422029 5042233
Capital and reserves and fund for future appropriations 75 2937662 2647697
76 36333628 33775935
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
31
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund Royal London IB & OB Subfund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 19430657 17083732
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 19430657 17083732
Gross 15 144994 143433
Reinsurers' share 16 26620 27284
Net (15-16) 17 118374 116149
Taxation 21 (36725) (19404)
Other risks and charges 22 19272 19664
Deposits received from reinsurers 23
Direct insurance business 31 42666 42415
Reinsurance accepted 32
Reinsurance ceded 33 19651 19078
Secured 34
Unsecured 35 1202
Amounts owed to credit institutions 36 14176 19588
Taxation 37
Other 38 938017 476759
Accruals and deferred income 39 6217 6930
41
Total other insurance and non-insurance liabilities (17 to 41) 49 1121649 682382
Excess of the value of net admissible assets 51 2516504 2372365
Total liabilities and margins 59 23068810 20138479
61 27741 18800
62 15945624 13539921
71 20552306 17766114
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
32
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund Refuge Assurance IB Subfund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 136270 162544
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 136270 162544
Gross 15 3218 773
Reinsurers' share 16
Net (15-16) 17 3218 773
Taxation 21 3821 1704
Other risks and charges 22 150
Deposits received from reinsurers 23
Direct insurance business 31 740 860
Reinsurance accepted 32
Reinsurance ceded 33
Secured 34
Unsecured 35 63
Amounts owed to credit institutions 36
Taxation 37 13169 13175
Other 38 2581 804
Accruals and deferred income 39 393
41
Total other insurance and non-insurance liabilities (17 to 41) 49 23528 17922
Excess of the value of net admissible assets 51 145801 159968
Total liabilities and margins 59 305599 340434
61
62
71 159798 180466
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
33
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund United Friendly OB Subfund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 1469972 1499946
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 1469972 1499946
Gross 15 1349
Reinsurers' share 16
Net (15-16) 17 1349
Taxation 21 1108 835
Other risks and charges 22 838 1080
Deposits received from reinsurers 23
Direct insurance business 31 759 763
Reinsurance accepted 32
Reinsurance ceded 33
Secured 34
Unsecured 35 452
Amounts owed to credit institutions 36
Taxation 37 10088 10116
Other 38 25919 5604
Accruals and deferred income 39 3062 2835
41
Total other insurance and non-insurance liabilities (17 to 41) 49 43122 21685
Excess of the value of net admissible assets 51 765923 732855
Total liabilities and margins 59 2279017 2254486
61
62
71 1513094 1521631
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
34
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund United Friendly IB Subfund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 457092 471395
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 457092 471395
Gross 15
Reinsurers' share 16
Net (15-16) 17
Taxation 21 30043 16785
Other risks and charges 22 392 523
Deposits received from reinsurers 23
Direct insurance business 31 812 809
Reinsurance accepted 32
Reinsurance ceded 33
Secured 34
Unsecured 35 219
Amounts owed to credit institutions 36
Taxation 37 32082 29962
Other 38 7127 1839
Accruals and deferred income 39 1433 1342
41
Total other insurance and non-insurance liabilities (17 to 41) 49 71889 51478
Excess of the value of net admissible assets 51 564303 509860
Total liabilities and margins 59 1093284 1032733
61
62
71 528981 522873
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
35
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund Scottish Life Fund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 2041184 2227598
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 2041184 2227598
Gross 15 20090 18230
Reinsurers' share 16 2 573
Net (15-16) 17 20088 17657
Taxation 21 60 80
Other risks and charges 22 344 471
Deposits received from reinsurers 23
Direct insurance business 31 10907 10299
Reinsurance accepted 32
Reinsurance ceded 33 1
Secured 34
Unsecured 35
Amounts owed to credit institutions 36
Taxation 37
Other 38 37038 28023
Accruals and deferred income 39 14 14
41
Total other insurance and non-insurance liabilities (17 to 41) 49 68453 56543
Excess of the value of net admissible assets 51 554450 694880
Total liabilities and margins 59 2664086 2979021
61 31
62 178890 147230
71 2109637 2284141
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
36
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund PLAL With-Profits Fund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 483884 520415
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 483884 520415
Gross 15
Reinsurers' share 16
Net (15-16) 17
Taxation 21 1693
Other risks and charges 22
Deposits received from reinsurers 23
Direct insurance business 31
Reinsurance accepted 32
Reinsurance ceded 33
Secured 34
Unsecured 35
Amounts owed to credit institutions 36
Taxation 37 2789
Other 38 2670 6421
Accruals and deferred income 39
41
Total other insurance and non-insurance liabilities (17 to 41) 49 4364 9211
Excess of the value of net admissible assets 51 216300 191960
Total liabilities and margins 59 704547 721585
61
62
71 488247 529626
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
37
Form 14
Long term insurance business liabilities and margins
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Total business/Sub fund Royal Liver Assurance Fund
Units £000 As at end of As at end of
this financial the previous
year year
1 2
Mathematical reserves, after distribution of surplus 11 1890928 2013021
12
Balance of surplus/(valuation deficit) 13
Long term insurance business fund carried forward (11 to 13) 14 1890928 2013021
Gross 15 41791 33616
Reinsurers' share 16 10656 7030
Net (15-16) 17 31135 26586
Taxation 21
Other risks and charges 22 5905 13440
Deposits received from reinsurers 23
Direct insurance business 31 3376 16206
Reinsurance accepted 32
Reinsurance ceded 33 10842 7835
Secured 34
Unsecured 35
Amounts owed to credit institutions 36 18022 35318
Taxation 37
Other 38 51857 8844
Accruals and deferred income 39 1382 1340
41
Total other insurance and non-insurance liabilities (17 to 41) 49 122518 109569
Excess of the value of net admissible assets 51 338458 327210
Total liabilities and margins 59 2351904 2449800
61 1015 604
62 196236 184015
71 2013446 2122590
Increase to liabilities - DAC related 72
Reinsurers' share of technical provisions 73
Other adjustments to liabilities (may be negative) 74
Capital and reserves and fund for future appropriations 75
76
Creditors
Cash bonuses which had not been paid to policyholders prior
to end of the financial year
Claims outstanding
Provisions
Creditors
Debenture loans
Provision for "reasonably foreseeable adverse variations"
Amounts included in line 59 attributable to liabilities to related companies,
other than those under contracts of insurance or reinsurance
Amounts included in line 59 attributable to liabilities in respect of property
linked benefits
Total liabilities (11+12+49)
Total liabilities under insurance accounts rules or international accounting
standards as applicable to the firm for the purpose of its external financial
reporting (71 to 75)
38
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Total long term insurance business assets
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 10
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12 32787 39861 945319 501529
Inflation 13
Credit index / basket 14
Credit single name 15 54 5000
16
Equity stock 17 137 97
Land 18
Currencies 19
Mortality 20
Other 21 4796 1563 377435 412327
31 8958 1089048
Equity index calls 32
Equity stock calls 33
Equity index puts 34 11029 63945
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 57761 41424 2411899 982801
52 (59761) (41411)
53 (2000) 13
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
39
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal London IB & OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 21
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12 14587 8571 181546 153527
Inflation 13
Credit index / basket 14
Credit single name 15 22 2027
16
Equity stock 17 86 64
Land 18
Currencies 19
Mortality 20
Other 21 401 190 15780 40946
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 15096 8761 197390 196500
52 (15961) (8571)
53 (865) 190
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
40
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Refuge Assurance IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 23
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12
Inflation 13
Credit index / basket 14
Credit single name 15 1 114
16
Equity stock 17 5 4
Land 18
Currencies 19
Mortality 20
Other 21 30 4 358 2847
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 36 4 362 2961
52 (1)
53 35 4
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
41
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly OB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 24
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12
Inflation 13
Credit index / basket 14
Credit single name 15 9 862
16
Equity stock 17 33 19
Land 18
Currencies 19
Mortality 20
Other 21 249 38 3142 23499
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 291 38 3161 24361
52 (9)
53 282 38
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
42
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets United Friendly IB Subfund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 25
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12
Inflation 13
Credit index / basket 14
Credit single name 15 3 297
16
Equity stock 17 13 10
Land 18
Currencies 19
Mortality 20
Other 21 66 17 1414 6372
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 82 17 1424 6669
52 (3)
53 79 17
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
43
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Scottish Life Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 26
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12 17881 29037 749095 335267
Inflation 13
Credit index / basket 14
Credit single name 15 19 1700
16
Equity stock 17
Land 18
Currencies 19
Mortality 20
Other 21 1 6 548 327
31 8958 1089048
Equity index calls 32
Equity stock calls 33
Equity index puts 34
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 26859 29043 1838691 337294
52 (27813) (28987)
53 (954) 56
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
44
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets PLAL With-Profits Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 27
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12 319 2253 14678 12735
Inflation 13
Credit index / basket 14
Credit single name 15
16
Equity stock 17
Land 18
Currencies 19
Mortality 20
Other 21 28 2553
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34 12 5835
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 359 2253 14678 21123
52 (331) (2545)
53 28 (292)
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
45
Form 17
Analysis of derivative contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Category of assets Royal Liver Assurance Fund
Company GL/ Category
registration UK/ day month year Units of
number CM assets
R17 99064 GL 31 12 2013 £000 28
Derivative contracts
Assets Liabilities Bought / Long Sold / Short
1 2 3 4
11
Interest rates 12
Inflation 13
Credit index / basket 14
Credit single name 15
16
Equity stock 17
Land 18
Currencies 19
Mortality 20
Other 21 4021 1308 356193 335783
31
Equity index calls 32
Equity stock calls 33
Equity index puts 34 11017 58110
Equity stock puts 35
Other 36
Swaptions 41
Equity index calls 42
Equity stock calls 43
Equity index puts 44
Equity stock puts 45
Other 46
Total (11 to 46) 51 15038 1308 356193 393893
52 (15643) (1308)
53 (605)
Out of the
money
options
Adjustment for variation margin
Total (51 + 52)
Value as at the end
of this financial year
Notional amount as at the end
of this financial year
Futures and
contracts
for
differences
Fixed-interest securities
Equity index
In the money
options
Swaptions
46
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Total Long Term Insurance Business Assets
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 32467247 29916539
12
13 17151877 14618940
14 342882 334145
15
19 14972488 14963454
21 8758110 9359711
22 1455523 948789
29 10213633 10308500
31 354255 378955
32
39 10567888 10687455
Regulatory excess capital (19-39) 49 4404600 4275998
Realistic excess capital
51 2453652 2167180
Excess assets allocated to with-profits insurance business
61
62 639578 398657
63 620167 329362
64
65
66 2295518 2300397
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
47
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 23068810 20138479
12
13 16118989 13618875
14 273417 256510
15
19 6676404 6263094
21 3311668 3464857
22 1121649 682382
29 4433317 4147239
31 134005 140254
32
39 4567322 4287493
Regulatory excess capital (19-39) 49 2109083 1975602
Realistic excess capital
51 2453652 2167180
Excess assets allocated to with-profits insurance business
61 (344569) (191578)
62 639578 398657
63 620167 329362
64
65
66
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
48
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 305599 340434
12
13 25262 23428
14 1015 942
15
19 279323 316064
21 111008 139116
22 23528 17922
29 134536 157038
31 4584 5741
32
39 139120 162779
Regulatory excess capital (19-39) 49 140202 153285
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 140202 153285
62
63
64
65
66 140202 153285
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
49
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 2279017 2254486
12
13
14
15
19 2279017 2254486
21 1469972 1499946
22 43122 21685
29 1513094 1521631
31 59367 60617
32
39 1572461 1582247
Regulatory excess capital (19-39) 49 706556 672238
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 706556 672238
62
63
64
65
66 706556 672238
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
50
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 1093284 1032733
12
13
14
15
19 1093284 1032733
21 457092 471395
22 71889 51478
29 528981 522873
31 18856 19489
32
39 547837 542361
Regulatory excess capital (19-39) 49 545447 490372
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 545447 490372
62
63
64
65
66 545447 490372
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
51
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 2664086 2979021
12
13 382636 361762
14 15917 15471
15
19 2265533 2601788
21 1658548 1865836
22 68453 56543
29 1727000 1922379
31 66995 75318
32
39 1793996 1997698
Regulatory excess capital (19-39) 49 471537 604091
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 471537 604091
62
63
64
65
66 471537 604091
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
52
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 704547 721585
12
13
14
15
19 704547 721585
21 483884 520415
22 4364 9211
29 488247 529626
31 19355 20817
32
39 507603 550442
Regulatory excess capital (19-39) 49 196945 171143
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 196945 171143
62
63
64
65
66 196945 171143
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
53
Form 18
With-profits insurance capital component for the fund
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Regulatory excess capital
11 2351904 2449800
12
13 624990 614875
14 52534 61222
15
19 1674380 1773703
21 1265938 1398146
22 122518 109569
29 1388456 1507715
31 51093 56720
32
39 1439549 1564435
Regulatory excess capital (19-39) 49 234831 209268
Realistic excess capital
51
Excess assets allocated to with-profits insurance business
61 234831 209268
62
63
64
65
66 234831 209268
Resilience capital requirement in respect of the fund's
with-profits insurance contracts
Regulatory value
of assets
Long-term admissible assets of the fund
Implicit items allocated to the fund
Mathematical reserves in respect of the fund's
non-profit insurance contracts
Long-term admissible assets of the fund
covering the LTICR of the fund's non-profit
insurance contracts
Long-term admissible assets of the fund
covering the RCR of the fund's non-profit
insurance contracts
Total (11+12-(13+14+15))
Regulatory value
of liabilities
Mathematical reserves (after distribution of
surplus) in respect of the fund's with-profits
insurance contracts
Regulatory current liabilities of the fund
Total (21+22)
Long-term insurance capital requirement in respect of the fund's
with-profits insurance contracts
Present value of other future internal transfers not
already taken into account
With-profits insurance capital component for fund (if 62 exceeds
63, greater of 61+62-63-64-65 and zero, else greater of 61-64-65 and
zero)
Sum of regulatory value of liabilities, LTICR and RCR
(29+31+32)
Realistic excess capital
Excess (deficiency) of assets allocated to with-profits insurance
business in fund (49-51)
Face amount of capital instruments attributed to the fund and
included in capital resources (unstressed)
Realistic amount of capital instruments attributed to the fund and
included in capital resources (stressed)
Present value of future shareholder transfers arising
from distribution of surplus
54
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Total Long Term Insurance Business Assets
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 14972488 14963454
12
13 3771 86154
21
22 1861037 1561806
23 1112 3708
24 203771 194577
25
26 17034638 16637391
27
29 17034638 16637391
Realistic value of liabilities of fund
31 11090462 11358362
32 113492
33
34 970556 1045090
35 55383 121869
36 109349 100908
41 450468 728180
42
43 489364 496536
44 87140 54418
45
46
47 109109 107130
49 2055397 2208577
Realistic current liabilities of the fund 51 1435127 864401
59 14580986 14431341
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
55
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Total Long Term Insurance Business Assets
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 14580986 14470211
63
64 14580986 14470211
65 38870
66 2453652 2167180
67 2453652 2167180
68 2453652 2206050
69 14.40 13.26
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
56
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 6676404 6263094
12
13 3771 86154
21
22 1712372 1415909
23 1112 3708
24 203771 194577
25
26 8589889 7791133
27
29 8589889 7791133
Realistic value of liabilities of fund
31 4663011 4523878
32
33
34
35
36 51148 49738
41 197117 282525
42
43 149886 164952
44 2848 (12261)
45
46
47 73271 77734
49 371973 463212
Realistic current liabilities of the fund 51 1101254 597994
59 6136237 5585083
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
57
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 6136237 5623954
63
64 6136237 5623954
65 38870
66 2453652 2167180
67 2453652 2167180
68 2453652 2206050
69 28.56 28.31
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
58
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 279323 316064
12
13
21
22 909 (1062)
23
24
25
26 280232 315002
27
29 280232 315002
Realistic value of liabilities of fund
31 188305 226406
32
33
34 53763 54865
35
36
41 10169 10210
42
43
44 4467 5599
45
46
47
49 68399 70673
Realistic current liabilities of the fund 51 23528 17922
59 280232 315002
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
59
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 280232 315002
63
64 280232 315002
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
60
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 2279017 2254486
12
13
21
22
23
24
25
26 2279017 2254486
27
29 2279017 2254486
Realistic value of liabilities of fund
31 2028660 2036690
32
33
34 126511 70258
35
36
41 82930 120687
42
43
44 (2890) 4483
45
46
47 683 683
49 207235 196111
Realistic current liabilities of the fund 51 43122 21685
59 2279017 2254486
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
61
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 2279017 2254486
63
64 2279017 2254486
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
62
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 1093284 1032733
12
13
21
22
23
24
25
26 1093284 1032733
27
29 1093284 1032733
Realistic value of liabilities of fund
31 827482 791853
32
33
34 183965 163177
35
36
41 20266 29314
42
43
44 (10318) (3513)
45
46
47 424
49 193913 189402
Realistic current liabilities of the fund 51 71889 51478
59 1093284 1032733
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
63
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 1093284 1032733
63
64 1093284 1032733
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
64
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 2265533 2601788
12
13
21
22 61922 65513
23
24
25
26 2327455 2667302
27
29 2327455 2667302
Realistic value of liabilities of fund
31 1526256 1797980
32
33
34 321029 411961
35
36 32841 32409
41 32587 56799
42
43 318089 305200
44 84129 61739
45
46
47 9752 9488
49 732746 812778
Realistic current liabilities of the fund 51 68453 56543
59 2327455 2667302
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
65
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 2327455 2667302
63
64 2327455 2667302
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
66
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 704547 721585
12
13
21
22
23
24
25
26 704547 721585
27
29 704547 721585
Realistic value of liabilities of fund
31 666354 684315
32
33
34 30853 19697
35
36
41 2828 8252
42
43
44
45
46
47 148 111
49 33829 28060
Realistic current liabilities of the fund 51 4364 9211
59 704547 721585
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
67
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 704547 721585
63
64 704547 721585
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
68
Form 19
Realistic balance sheet (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic value of assets available to the fund
11 1674380 1773703
12
13
21
22 85834 81447
23
24
25
26 1760214 1855150
27
29 1760214 1855150
Realistic value of liabilities of fund
31 1190394 1297240
32 113492
33
34 254435 325134
35 55383 121869
36 25360 18760
41 104571 220393
42
43 21389 26383
44 8903 (1629)
45
46
47 25256 18690
49 447302 448341
Realistic current liabilities of the fund 51 122518 109569
59 1760214 1855150
With-profits benefit reserve
Regulatory value of assets
Implicit items allocated to the fund
Value of shares in subsidiaries held in fund (regulatory)
Excess admissible assets
Present value of future profits (or losses) on non-profit insurance contracts written
in the fund
Value of derivatives and quasi-derivatives not already reflected in lines
11 to 22
Value of shares in subsidiaries held in fund (realistic)
Prepayments made from the fund
Realistic value of assets of fund (11+21+22+23+24+25-(12+13))
Support arrangement assets
Assets available to the fund (26+27)
Financing costs
Any other liabilities related to regulatory duty to treat
customers fairly
Other long-term insurance liabilities
Total (32+34+41+42+43+44+45+46+47-(33+35+36))
Realistic value of liabilities of fund (31+49+51)
Future policy
related liabilities
Past miscellaneous surplus attributed to with-profits
benefits reserve
Past miscellaneous deficit attributed to with-profits
benefits reserve
Planned enhancements to with-profits benefits
reserve
Planned deductions for the costs of guarantees, options
and smoothing from with-profits benefits reserve
Planned deductions for other costs deemed chargeable
to with-profits benefits reserve
Future costs of contractual guarantees (other than
financial options)
Future costs of non-contractual commitments
Future costs of financial options
Future costs of smoothing (possibly negative)
69
Form 19
(Sheet 2)
Realistic balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
With-profits fund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
As at end of As at end of
this financial year the previous year
1 2
Realistic excess capital and additional capital available
62 1760214 1855150
63
64 1760214 1855150
65
66
67
68
69
Other assets potentially available if required to cover the fund's risk capital margin
81
82
Working capital for fund (29-59)
Working capital ratio for fund (68/29)
Additional amount potentially available for inclusion in line 62
Additional amount potentially available for inclusion in line 63
Value of relevant assets before applying the most adverse scenario
other than the present value of future profits arising from business
outside with-profits funds
Amount of present value of future profits (or losses) on long-term
insurance contracts written outside the fund included in the value
of relevant assets before applying most adverse scenario
Value of relevant assets before applying the most adverse scenario
(62+63)
Risk capital margin for fund (62-59)
Realistic excess capital for fund (26-(59+65))
Realistic excess available capital for fund (29-(59+65))
70
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 2529095 2464950
12 1072269 1062899
13 66207 (206529)
14 1637436 830841
Other income 15 43675 17088
Total income 19 5348681 4169250
Expenditure
Claims incurred 21 2958776 2938671
22 400205 471594
23 32216 28586
24 1991 1108
Other expenditure 25 24157 5590
Transfer to (from) non technical account 26
Total expenditure 29 3417345 3445549
Business transfers - in 31 3294
Business transfers - out 32
Increase (decrease) in fund in financial year (19-29+31-32) 39 1931336 726995
Fund brought forward 49 23978651 23251656
Fund carried forward (39+49) 59 25909987 23978651
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
71
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 2452341 2287830
12 741268 701658
13 (26751) (191702)
14 1580466 800547
Other income 15 100070 75575
Total income 19 4847394 3673908
Expenditure
Claims incurred 21 2117580 2066284
22 344314 405253
23 31558 27785
24 (18757) (14314)
Other expenditure 25 63158 40909
Transfer to (from) non technical account 26
Total expenditure 29 2537852 2525917
Business transfers - in 31 37559 40909
Business transfers - out 32 177
Increase (decrease) in fund in financial year (19-29+31-32) 39 2346925 1188900
Fund brought forward 49 17083732 15894832
Fund carried forward (39+49) 59 19430657 17083732
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
72
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 4773 6947
12 11845 14477
13 18266 3288
14
Other income 15 336 33
Total income 19 35221 24746
Expenditure
Claims incurred 21 54425 48157
22 2973 3273
23 69 72
24 2168 1037
Other expenditure 25 1860 1451
Transfer to (from) non technical account 26
Total expenditure 29 61495 53989
Business transfers - in 31
Business transfers - out 32
Increase (decrease) in fund in financial year (19-29+31-32) 39 (26274) (29243)
Fund brought forward 49 162544 191787
Fund carried forward (39+49) 59 136270 162544
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
73
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 6133 74728
12 92074 90778
13 (36378) (24901)
14
Other income 15 1354 1937
Total income 19 63182 142541
Expenditure
Claims incurred 21 83841 81084
22 7486 6906
23 107 204
24 431 591
Other expenditure 25 1291 1119
Transfer to (from) non technical account 26
Total expenditure 29 93156 89904
Business transfers - in 31
Business transfers - out 32
Increase (decrease) in fund in financial year (19-29+31-32) 39 (29974) 52637
Fund brought forward 49 1499946 1447309
Fund carried forward (39+49) 59 1469972 1499946
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
74
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 12663 14293
12 41110 42273
13 12712 (7059)
14
Other income 15 (162) 35
Total income 19 66324 49542
Expenditure
Claims incurred 21 55588 65540
22 7052 6904
23
24 15665 6842
Other expenditure 25 2321 2302
Transfer to (from) non technical account 26
Total expenditure 29 80627 81587
Business transfers - in 31
Business transfers - out 32
Increase (decrease) in fund in financial year (19-29+31-32) 39 (14303) (32045)
Fund brought forward 49 471395 503441
Fund carried forward (39+49) 59 457092 471395
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
75
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 12850 21691
12 76545 99300
13 98905 11029
14 28550 16963
Other income 15 1708 1448
Total income 19 218558 150430
Expenditure
Claims incurred 21 352657 390112
22 3829 8051
23 8 30
24 379 1383
Other expenditure 25 13478 14439
Transfer to (from) non technical account 26
Total expenditure 29 370352 414016
Business transfers - in 31 158 210
Business transfers - out 32 34777 38649
Increase (decrease) in fund in financial year (19-29+31-32) 39 (186414) (302025)
Fund brought forward 49 2227598 2529622
Fund carried forward (39+49) 59 2041184 2227598
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
76
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 15730 17912
12 27666 29783
13 1842 1079
14
Other income 15
Total income 19 45237 48774
Expenditure
Claims incurred 21 71935 71256
22 174 145
23 29
24 1780 5057
Other expenditure 25 5117 5096
Transfer to (from) non technical account 26
Total expenditure 29 79005 81583
Business transfers - in 31 19
Business transfers - out 32 2782 2470
Increase (decrease) in fund in financial year (19-29+31-32) 39 (36531) (35279)
Fund brought forward 49 520415 555694
Fund carried forward (39+49) 59 483884 520415
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
77
Form 40
Long-term insurance business : Revenue account
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
Earned premiums 11 58526 76322
12 81761 84630
13 (2389) 1737
14 28420 13331
Other income 15 4106 3036
Total income 19 170424 179056
Expenditure
Claims incurred 21 256672 251010
22 34377 41062
23 474 466
24 325 512
Other expenditure 25 669 5250
Transfer to (from) non technical account 26
Total expenditure 29 292517 298299
Business transfers - in 31 3294
Business transfers - out 32
Increase (decrease) in fund in financial year (19-29+31-32) 39 (122093) (115949)
Fund brought forward 49 2013021 2128970
Fund carried forward (39+49) 59 1890928 2013021
Taxation
Investment income receivable before deduction of tax
Increase (decrease) in the value of non-linked assets brought
into account
Increase (decrease) in the value of linked assets
Expenses payable
Interest payable before the deduction of tax
78
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 650263 658062 63093 1371418 1333163
Single premiums 12 2058 1804483 2331 1808872 1720669
Reinsurance - external
Regular premiums 13 235919 234 23085 259239 252437
Single premiums 14 73 391883 391957 336445
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 414344 657828 40007 1112179 1080726
Single premiums 18 1984 1412600 2331 1416915 1384224
Total
Gross 19 652321 2462545 65424 3180290 3053832
Reinsurance 20 235993 392117 23085 651196 588882
Net 21 416328 2070428 42338 2529095 2464950
79
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 573046 639476 12967 1225489 1162052
Single premiums 12 2058 1836636 1838693 1678601
Reinsurance - external
Regular premiums 13 215233 231 4441 219904 216379
Single premiums 14 53 391883 391937 336445
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 357813 639245 8526 1005584 945674
Single premiums 18 2004 1444752 1446757 1342156
Total
Gross 19 575104 2476111 12967 3064182 2840653
Reinsurance 20 215286 392114 4441 611841 552824
Net 21 359818 2083997 8526 2452341 2287830
80
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 4773 4773 6947
Single premiums 12
Reinsurance - external
Regular premiums 13
Single premiums 14
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 4773 4773 6947
Single premiums 18
Total
Gross 19 4773 4773 6947
Reinsurance 20
Net 21 4773 4773 6947
81
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 3030 2448 5478 6589
Single premiums 12 654 654 68139
Reinsurance - external
Regular premiums 13
Single premiums 14
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 3030 2448 5478 6589
Single premiums 18 654 654 68139
Total
Gross 19 3030 3102 6133 74728
Reinsurance 20
Net 21 3030 3102 6133 74728
82
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 12663 12663 14293
Single premiums 12
Reinsurance - external
Regular premiums 13
Single premiums 14
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 12663 12663 14293
Single premiums 18
Total
Gross 19 12663 12663 14293
Reinsurance 20
Net 21 12663 12663 14293
83
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 4727 7806 12533 18396
Single premiums 12 371 371 3324
Reinsurance - external
Regular premiums 13 31 3 34 29
Single premiums 14 20 20
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 4696 7802 12498 18367
Single premiums 18 (20) 371 351 3324
Total
Gross 19 4727 8177 12904 21721
Reinsurance 20 51 3 54 29
Net 21 4676 8173 12850 21691
84
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 11984 3746 15730 17912
Single premiums 12
Reinsurance - external
Regular premiums 13
Single premiums 14
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 11984 3746 15730 17912
Single premiums 18
Total
Gross 19 11984 3746 15730 17912
Reinsurance 20
Net 21 11984 3746 15730 17912
85
Form 41
Long-term insurance business : Analysis of premiums
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Regular premiums 11 40040 4588 50126 94753 106974
Single premiums 12 743 2331 3074 5377
Reinsurance - external
Regular premiums 13 20656 18644 39300 36029
Single premiums 14
Reinsurance - intra-group
Regular premiums 15
Single premiums 16
Net of reinsurance
Regular premiums 17 19384 4588 31481 55453 70945
Single premiums 18 743 2331 3074 5377
Total
Gross 19 40040 5331 52456 97827 112351
Reinsurance 20 20656 18644 39300 36029
Net 21 19384 5331 33812 58526 76322
86
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 339453 53107 22513 415072 424856
Disability periodic payments 12 37365 1396 38762 41710
Surrender or partial surrender 13 161147 1512974 108522 1782643 1620835
Annuity payments 14 352 50127 4684 55164 73158
Lump sums on maturity 15 582574 248305 61870 892749 1023596
Total 16 1120892 1864512 198985 3184390 3184156
Reinsurance - external
Death or disability lump sums 21 176019 22 9550 185590 189142
Disability periodic payments 22 5211 5211 5533
Surrender or partial surrender 23 510 510 829
Annuity payments 24 34215 34215 49205
Lump sums on maturity 25 88 88 776
Total 26 181827 34237 9550 225614 245485
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 163434 53085 12963 229482 235714
Disability periodic payments 42 32154 1396 33551 36177
Surrender or partial surrender 43 160638 1512974 108522 1782134 1620006
Annuity payments 44 352 15912 4684 20948 23953
Lump sums on maturity 45 582487 248305 61870 892661 1022820
Total 46 939065 1830275 189435 2958776 2938671
87
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 259304 42702 3378 305384 308502
Disability periodic payments 12 23461 745 24206 26018
Surrender or partial surrender 13 110375 1326698 18920 1455993 1278595
Annuity payments 14 0 46299 46299 64403
Lump sums on maturity 15 269916 218372 488288 608990
Total 16 663055 1634071 23043 2320169 2286508
Reinsurance - external
Death or disability lump sums 21 162679 22 719 163420 167525
Disability periodic payments 22 4357 4357 2428
Surrender or partial surrender 23 510 510 829
Annuity payments 24 34215 34215 49205
Lump sums on maturity 25 88 88 237
Total 26 167633 34237 719 202590 220224
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 96625 42680 2659 141964 140976
Disability periodic payments 42 19104 745 19849 23591
Surrender or partial surrender 43 109865 1326698 18920 1455483 1277767
Annuity payments 44 0 12083 12083 15198
Lump sums on maturity 45 269828 218372 488200 608753
Total 46 495422 1599834 22323 2117580 2066284
88
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 13298 13298 12261
Disability periodic payments 12
Surrender or partial surrender 13 1340 1340 1968
Annuity payments 14
Lump sums on maturity 15 39786 39786 33929
Total 16 54425 54425 48157
Reinsurance - external
Death or disability lump sums 21
Disability periodic payments 22
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25
Total 26
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 13298 13298 12261
Disability periodic payments 42
Surrender or partial surrender 43 1340 1340 1968
Annuity payments 44
Lump sums on maturity 45 39786 39786 33929
Total 46 54425 54425 48157
89
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 2848 4326 7174 5562
Disability periodic payments 12
Surrender or partial surrender 13 1982 47213 49195 46635
Annuity payments 14
Lump sums on maturity 15 14698 12773 27471 28887
Total 16 19528 64313 83841 81084
Reinsurance - external
Death or disability lump sums 21
Disability periodic payments 22
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25
Total 26
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 2848 4326 7174 5562
Disability periodic payments 42
Surrender or partial surrender 43 1982 47213 49195 46635
Annuity payments 44
Lump sums on maturity 45 14698 12773 27471 28887
Total 46 19528 64313 83841 81084
90
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 42905 42905 38820
Disability periodic payments 12
Surrender or partial surrender 13 6774 6774 7173
Annuity payments 14
Lump sums on maturity 15 5909 5909 19547
Total 16 55588 55588 65540
Reinsurance - external
Death or disability lump sums 21
Disability periodic payments 22
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25
Total 26
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 42905 42905 38820
Disability periodic payments 42
Surrender or partial surrender 43 6774 6774 7173
Annuity payments 44
Lump sums on maturity 45 5909 5909 19547
Total 46 55588 55588 65540
91
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 2129 4312 6441 8566
Disability periodic payments 12 771 771 807
Surrender or partial surrender 13 4242 110723 114965 139757
Annuity payments 14 33921 33921 34772
Lump sums on maturity 15 180187 17143 197331 207719
Total 16 187329 166099 353428 391621
Reinsurance - external
Death or disability lump sums 21 163
Disability periodic payments 22 771 771 807
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25 539
Total 26 771 771 1509
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 2129 4312 6441 8403
Disability periodic payments 42
Surrender or partial surrender 43 4242 110723 114965 139757
Annuity payments 44 33921 33921 34772
Lump sums on maturity 45 180187 17143 197331 207181
Total 46 186558 166099 352657 390112
92
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 6416 449 6865 9622
Disability periodic payments 12
Surrender or partial surrender 13 25458 8144 33602 40635
Annuity payments 14
Lump sums on maturity 15 31467 31467 20999
Total 16 63341 8593 71935 71256
Reinsurance - external
Death or disability lump sums 21
Disability periodic payments 22
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25
Total 26
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 6416 449 6865 9622
Disability periodic payments 42
Surrender or partial surrender 43 25458 8144 33602 40635
Annuity payments 44
Lump sums on maturity 45 31467 31467 20999
Total 46 63341 8593 71935 71256
93
Form 42
Long-term insurance business : Analysis of claims
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Death or disability lump sums 11 12552 1318 19135 33005 41524
Disability periodic payments 12 13133 651 13784 14885
Surrender or partial surrender 13 10976 20195 89603 120774 106073
Annuity payments 14 352 3829 4684 8865 8755
Lump sums on maturity 15 40612 16 61870 102497 103526
Total 16 77625 25357 175943 278925 274763
Reinsurance - external
Death or disability lump sums 21 13340 8831 22171 21454
Disability periodic payments 22 82 82 2298
Surrender or partial surrender 23
Annuity payments 24
Lump sums on maturity 25
Total 26 13423 8831 22253 23753
Reinsurance - intra-group
Death or disability lump sums 31
Disability periodic payments 32
Surrender or partial surrender 33
Annuity payments 34
Lump sums on maturity 35
Total 36
Net of reinsurance
Death or disability lump sums 41 (788) 1318 10304 10834 20069
Disability periodic payments 42 13051 651 13702 12587
Surrender or partial surrender 43 10976 20195 89603 120774 106073
Annuity payments 44 352 3829 4684 8865 8755
Lump sums on maturity 45 40612 16 61870 102497 103526
Total 46 64203 25357 167112 256672 251010
94
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11 69810 16389 901 87100 141822
Commission - other 12 8521 28042 2494 39057 36827
Management - acquisition 13 62017 52977 811 115805 119074
Management - maintenance 14 59638 65841 15350 140829 160391
Management - other 15 1930 15484 17414 13481
Total 16 201915 178733 19556 400205 471594
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41 69810 16389 901 87100 141822
Commission - other 42 8521 28042 2494 39057 36827
Management - acquisition 43 62017 52977 811 115805 119074
Management - maintenance 44 59638 65841 15350 140829 160391
Management - other 45 1930 15484 17414 13481
Total 46 201915 178733 19556 400205 471594
95
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11 69809 16365 898 87072 141827
Commission - other 12 7794 28023 35818 33772
Management - acquisition 13 62005 52977 811 115793 118419
Management - maintenance 14 31365 52213 459 84036 93623
Management - other 15 6110 15484 21594 17612
Total 16 177083 165063 2168 344314 405253
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41 69809 16365 898 87072 141827
Commission - other 42 7794 28023 35818 33772
Management - acquisition 43 62005 52977 811 115793 118419
Management - maintenance 44 31365 52213 459 84036 93623
Management - other 45 6110 15484 21594 17612
Total 46 177083 165063 2168 344314 405253
96
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11
Commission - other 12
Management - acquisition 13
Management - maintenance 14 2973 2973 3273
Management - other 15
Total 16 2973 2973 3273
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41
Commission - other 42
Management - acquisition 43
Management - maintenance 44 2973 2973 3273
Management - other 45
Total 46 2973 2973 3273
97
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11
Commission - other 12
Management - acquisition 13
Management - maintenance 14 1185 6301 7486 6906
Management - other 15
Total 16 1185 6301 7486 6906
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41
Commission - other 42
Management - acquisition 43
Management - maintenance 44 1185 6301 7486 6906
Management - other 45
Total 46 1185 6301 7486 6906
98
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11
Commission - other 12
Management - acquisition 13
Management - maintenance 14 7052 7052 6904
Management - other 15
Total 16 7052 7052 6904
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41
Commission - other 42
Management - acquisition 43
Management - maintenance 44 7052 7052 6904
Management - other 45
Total 46 7052 7052 6904
99
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11 1 24 25 27
Commission - other 12 (47) 18 (28) 113
Management - acquisition 13
Management - maintenance 14 567 3266 3833 7911
Management - other 15
Total 16 521 3308 3829 8051
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41 1 24 25 27
Commission - other 42 (47) 18 (28) 113
Management - acquisition 43
Management - maintenance 44 567 3266 3833 7911
Management - other 45
Total 46 521 3308 3829 8051
100
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11
Commission - other 12
Management - acquisition 13
Management - maintenance 14 113 61 174 145
Management - other 15
Total 16 113 61 174 145
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41
Commission - other 42
Management - acquisition 43
Management - maintenance 44 113 61 174 145
Management - other 45
Total 46 113 61 174 145
101
Form 43
Long-term insurance business : Analysis of expenses
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Commission - acquisition 11 3 3 (32)
Commission - other 12 774 2494 3268 2941
Management - acquisition 13 11 0 11 655
Management - maintenance 14 16384 4000 14891 35275 41629
Management - other 15 (4180) (4180) (4131)
Total 16 12988 4000 17389 34377 41062
Reinsurance - external
Commission - acquisition 21
Commission - other 22
Management - acquisition 23
Management - maintenance 24
Management - other 25
Total 26
Reinsurance - intra-group
Commission - acquisition 31
Commission - other 32
Management - acquisition 33
Management - maintenance 34
Management - other 35
Total 36
Net of reinsurance
Commission - acquisition 41 3 3 (32)
Commission - other 42 774 2494 3268 2941
Management - acquisition 43 11 0 11 655
Management - maintenance 44 16384 4000 14891 35275 41629
Management - other 45 (4180) (4180) (4131)
Total 46 12988 4000 17389 34377 41062
102
Form 44
Long-term insurance business : Linked funds balance sheet
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Internal linked funds (excluding cross investment)
11 5567790 6337496
12 8880392 7696494
13 2091124 64551
14 16539306 14098541
Provision for tax on unrealised capital gains 15 22554 2555
Secured and unsecured loans 16
Other liabilities 17 92827 71001
Total net assets (14-15-16-17) 18 16423925 14024985
Directly held linked assets
Value of directly held linked assets 21 1755
Total
31 16423925 14026740
Surplus units 32 100307 151390
Deficit units 33
Net unit liability (31-32+33) 34 16323618 13875350
Directly held assets (excluding collective investment
schemes)
Directly held assets in collective investment schemes of
connected companies
Directly held assets in other collective investment
schemes
Total assets (excluding cross investment) (11+12+ 13)
Value of directly held linked assets and units held (18+21)
103
Form 45
Long-term insurance business : Revenue account for internal linked funds
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Income
11 1755065 1192389
12 417000 333587
13 1637436 830841
14 1288 3602
Total income 19 3810789 2360419
Expenditure
21 1302534 728432
22 97660 24379
23 (17165) 3765
24 6266 712
25 22553 694
26 3283
Total expenditure 29 1411848 761265
39 2398941 1599154
49 14024985 12425831
59 16423926 14024985
Charges for management
Value of total creation of units
Investment income attributable to the funds before
deduction of tax
Increase (decrease) in the value of investments
in the financial year
Other income
Value of total cancellation of units
Internal linked funds carried forward (39+49)
Charges in respect of tax on investment income
Taxation on realised capital gains
Increase (decrease) in amount set aside for tax on
capital gains not yet realised
Other expenditure
Increase (decrease) in funds in financial year (19-29)
Internal linked fund brought forward
104
Form 46
Long-term insurance business : Summary of new business
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Regular premium business 11 65930 71956 17354 155240 148444
Single premium business 12 112 21564 72 21748 19771
Total 13 66042 93520 17426 176988 168215
Amount of new regular
premiums
Direct insurance business 21 50575 196743 6124 253443 212457
External reinsurance 22
Intra-group reinsurance 23
Total 24 50575 196743 6124 253443 212457
Amount of new single
premiums
Direct insurance business 25 2058 1838404 2331 1842793 1755441
External reinsurance 26
Intra-group reinsurance 27
Total 28 2058 1838404 2331 1842793 1755441
Number of new policyholders/
scheme members for direct
insurance business
105
Form 47
Long-term insurance business : Analysis of new business (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
UK Life / Direct Insurance Business
Number of
policyholders /
scheme members
Amount of premiums
Number of
policyholders /
scheme members
Amount of premiums
1 2 3 4 5 6
300 Regular premium non-profit WL/EA OB 3417 3525
325 Level term assurance 27174 15589
330 Decreasing term assurance 14636 5812
340 Accelerated critical illness (guaranteed premiums) 14788 15809
345 Accelerated critical illness (reviewable premiums) 1875 2081
350 Stand-alone critical illness (guaranteed premiums) 741 1839
355 Stand-alone critical illness (reviewable premiums) 143 412
360 Income protection non-profit (guaranteed premiums) 1885 1942
365 Income protection non-profit (reviewable premiums) 56 80
380 Miscellaneous protection rider 372
500 Life UWP single premium 63 1783
505 Life UWP whole life regular premium 180 163
506 Life UWP whole life regular premium (ISA) 127
515 Life UWP endowment regular premium - target cash 1
575 Miscellaneous UWP (single premium ISA) 44 271
Product
code
number
Product description
Regular premium business Single premium business
10
6
Form 47
Long-term insurance business : Analysis of new business (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
UK Life / Direct Insurance Business
Number of
policyholders /
scheme members
Amount of premiums
Number of
policyholders /
scheme members
Amount of premiums
1 2 3 4 5 6
700 Life property linked single premium 5 3
710 Life property linked whole life regular premium 12 2195
715 Life property linked endowment regular premium - savings 29
720 Life property linked endowment regular premium - target cash 6
790 Miscellaneous protection rider 0
910 Miscellaneous index linked 1023 593
Product
code
number
Product description
Regular premium business Single premium business
10
7
Form 47
Long-term insurance business : Analysis of new business (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
UK Pension / Direct Insurance Business
Number of
policyholders /
scheme members
Amount of premiums
Number of
policyholders /
scheme members
Amount of premiums
1 2 3 4 5 6
160 Conventional pensions endowment with-profits - increments 5 654
390 Deferred annuity non-profit 75
400 Annuity non-profit (CPA) 5739 151364
410 Group life 5
420 Group income protection 1
525 Individual pensions UWP 127 364
530 Individual pensions UWP- increments 2 501 541
535 Group money purchase pensions UWP 65 242
540 Group money purchase pensions UWP - increments 77 70
550 Individual deposit administration with-profits - increments 10
555 Group deposit administration with-profits 2 19 291
560 Group deposit administration with-profits - increments 51
565 DWP National Insurance rebates UWP 346
580 Term assurance rider 177
605 Miscellaneous protection rider 289
Product
code
number
Product description
Regular premium business Single premium business
10
8
Form 47
Long-term insurance business : Analysis of new business (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
UK Pension / Direct Insurance Business
Number of
policyholders /
scheme members
Amount of premiums
Number of
policyholders /
scheme members
Amount of premiums
1 2 3 4 5 6
725 Individual pensions property linked 70369 153918 12955 856046
730 Individual pensions property linked - increments 37029 734028
735 Group money purchase pensions property linked 1583 3740 2805 63418
740 Group money purchase pensions property linked - increments 729 27877
745 DWP National Insurance rebates property linked 325
750 Income drawdown property linked 40 2158
905 Index linked annuity 25 606
Product
code
number
Product description
Regular premium business Single premium business
10
9
Form 47
Long-term insurance business : Analysis of new business
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
Overseas / Direct Insurance Business
Number of
policyholders /
scheme members
Amount of premiums
Number of
policyholders /
scheme members
Amount of premiums
1 2 3 4 5 6
325 Level term assurance 3438 1485
330 Decreasing term assurance 6567 1758
340 Accelerated critical illness (guaranteed premiums) 2952 1253
345 Accelerated critical illness (reviewable premiums) 17 21
350 Stand-alone critical illness (guaranteed premiums) 997 460
355 Stand-alone critical illness (reviewable premiums) 1 5
360 Income protection non-profit (guaranteed premiums) 10 8
380 Miscellaneous protection rider 2
400 Annuity non-profit (CPA) 72 2331
435 Miscellaneous non-profit 3359 1121
910 Miscellaneous index linked 13 11
Product
code
number
Product description
Regular premium business Single premium business
11
0
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Total long term insurance business assets
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11 24783 25139 2168 8.62
Approved fixed interest securities 12 469684 469626 16832 3.08
Other fixed interest securities 13 412876 448652 22331 4.27
Variable interest securities 14 168207 168202 764 3.23
UK listed equity shares 15 60079 52388 1389 3.56
Non-UK listed equity shares 16 37102 103438 1132 3.81
Unlisted equity shares 17 (10663) (12490)
Other assets 18 11940 (80945) 111 4.39
Total 19 1174008 1174008 44728 3.70
Land and buildings 21 1109516 1306448 68863 5.27 11.11
Approved fixed interest securities 22 4451906 4459011 164676 3.29 (4.18)
Other fixed interest securities 23 2092952 2398387 119775 4.58 1.93
Variable interest securities 24 289261 291734 2451 2.29 1.34
UK listed equity shares 25 3290391 3339471 111598 4.96 22.36
Non-UK listed equity shares 26 402028 1054635 10435 3.68 24.27
Unlisted equity shares 27 116679 257794 2153 0.77 4.92
Other assets 28 3216887 1862140 2882 0.53 2.95
Total 29 14969620 14969620 482833 3.66 7.80
Overall return on with-profits assets
Post investment costs but pre-tax 31
Return allocated to non taxable 'asset shares' 32
Return allocated to taxable 'asset shares' 33
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
111
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11 (8233) (8764) (454) 5.18
Approved fixed interest securities 12 189620 189554 7202 3.63
Other fixed interest securities 13 213614 213345 11132 4.34
Variable interest securities 14 158729 158624 635 3.09
UK listed equity shares 15 (15563) (23100) (1177) 8.00
Non-UK listed equity shares 16 22631 72572 421 3.83
Unlisted equity shares 17 (10663) (13127)
Other assets 18 (103354) (142324) (1) 2.76
Total 19 446781 446781 17758 3.94
Land and buildings 21 557138 662504 32733 4.94 12.44
Approved fixed interest securities 22 1575180 1582110 58916 3.42 (5.02)
Other fixed interest securities 23 802712 920680 46295 4.73 2.31
Variable interest securities 24 146606 147669 1053 1.58 0.95
UK listed equity shares 25 1776880 1831640 61110 5.16 22.69
Non-UK listed equity shares 26 244928 548479 4584 3.67 23.88
Unlisted equity shares 27 108045 133008 9.31
Other assets 28 1462047 847446 1482 0.72 0.47
Total 29 6673536 6673536 206172 3.80 11.11
Overall return on with-profits assets
Post investment costs but pre-tax 31 11.02
Return allocated to non taxable 'asset shares' 32 11.02
Return allocated to taxable 'asset shares' 33 9.46
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
112
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11
Approved fixed interest securities 12
Other fixed interest securities 13 10235 10235 550 4.79
Variable interest securities 14
UK listed equity shares 15 14627 14627 513 5.00
Non-UK listed equity shares 16 1415 1415 26 3.02
Unlisted equity shares 17
Other assets 18
Total 19 26276 26276 1090 4.81
Land and buildings 21 0 1065 31 2.87 8.81
Approved fixed interest securities 22 106986 106986 4075 3.49 (5.58)
Other fixed interest securities 23 46872 48616 2700 4.97 2.49
Variable interest securities 24 6509 6509 49 1.76 0.95
UK listed equity shares 25 69377 68311 2245 4.70 23.59
Non-UK listed equity shares 26 15608 37939 291 3.71 23.88
Unlisted equity shares 27 1552 9.31
Other assets 28 33972 8345 25 0.30 0.47
Total 29 279323 279323 9415 3.92 5.56
Overall return on with-profits assets
Post investment costs but pre-tax 31 5.49
Return allocated to non taxable 'asset shares' 32 5.49
Return allocated to taxable 'asset shares' 33 4.81
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
113
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11
Approved fixed interest securities 12
Other fixed interest securities 13
Variable interest securities 14
UK listed equity shares 15
Non-UK listed equity shares 16
Unlisted equity shares 17
Other assets 18
Total 19
Land and buildings 21 270300 315350 15743 4.99 12.44
Approved fixed interest securities 22 916290 916290 34884 3.49 (5.58)
Other fixed interest securities 23 431909 445101 23476 4.94 2.55
Variable interest securities 24 51941 51941 402 1.67 0.95
UK listed equity shares 25 414458 409130 13433 4.73 23.12
Non-UK listed equity shares 26 28543 65889 531 3.68 23.88
Unlisted equity shares 27 12068 9.31
Other assets 28 165576 63248 181 0.29 0.46
Total 29 2279017 2279017 88650 4.06 4.08
Overall return on with-profits assets
Post investment costs but pre-tax 31 4.01
Return allocated to non taxable 'asset shares' 32 4.01
Return allocated to taxable 'asset shares' 33 3.52
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
114
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11
Approved fixed interest securities 12
Other fixed interest securities 13
Variable interest securities 14
UK listed equity shares 15
Non-UK listed equity shares 16
Unlisted equity shares 17
Other assets 18
Total 19
Land and buildings 21 126530 150706 7458 4.95 12.44
Approved fixed interest securities 22 207381 207381 7846 3.45 (5.58)
Other fixed interest securities 23 148644 153183 8482 4.94 2.37
Variable interest securities 24 22042 22042 181 1.34 0.95
UK listed equity shares 25 428176 422595 13750 4.72 22.78
Non-UK listed equity shares 26 46438 107313 866 3.69 23.88
Unlisted equity shares 27 5447 9.31
Other assets 28 114072 24616 97 0.39 0.46
Total 29 1093284 1093284 38680 4.25 10.66
Overall return on with-profits assets
Post investment costs but pre-tax 31 10.58
Return allocated to non taxable 'asset shares' 32 10.58
Return allocated to taxable 'asset shares' 33 9.10
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
115
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Scottish Life Fund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11 1505 2391 251 10.50
Approved fixed interest securities 12 88098 88106 3307 3.54
Other fixed interest securities 13 26257 29715 1436 4.58
Variable interest securities 14 8711 8811 129 5.80
UK listed equity shares 15 37928 37773 1257 4.85
Non-UK listed equity shares 16 13 5554 110 3.56
Unlisted equity shares 17 637
Other assets 18 57150 46676 32 0.35
Total 19 219663 219663 6523 3.38
Land and buildings 21 11915 20725 1978 9.54 4.07
Approved fixed interest securities 22 928289 928382 34848 3.54 (4.82)
Other fixed interest securities 23 147382 178369 8082 4.53 3.16
Variable interest securities 24 49222 50505 733 5.67 3.16
UK listed equity shares 25 282346 283053 9169 4.73 21.47
Non-UK listed equity shares 26 164 71358 1410 3.56 25.66
Unlisted equity shares 27 8180
Other assets 28 846214 724961 512 0.36 0.35
Total 29 2265533 2265533 56732 2.84 4.25
Overall return on with-profits assets
Post investment costs but pre-tax 31 4.21
Return allocated to non taxable 'asset shares' 32 4.21
Return allocated to taxable 'asset shares' 33 3.37
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
116
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11
Approved fixed interest securities 12
Other fixed interest securities 13
Variable interest securities 14
UK listed equity shares 15
Non-UK listed equity shares 16
Unlisted equity shares 17
Other assets 18
Total 19
Land and buildings 21 2184 72 3.30 15.64
Approved fixed interest securities 22 145752 145752 5233 2.31 (3.39)
Other fixed interest securities 23 244372 247596 13336 4.77 2.93
Variable interest securities 24 2470 2470 3.90 2.44
UK listed equity shares 25 218575 216391 8484 4.75 18.82
Non-UK listed equity shares 26 12931 58272 395 3.52 29.16
Unlisted equity shares 27
Other assets 28 80447 31883 150 0.47 0.48
Total 29 704547 704547 27670 3.95 7.69
Overall return on with-profits assets
Post investment costs but pre-tax 31 7.65
Return allocated to non taxable 'asset shares' 32 7.65
Return allocated to taxable 'asset shares' 33 7.60
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
117
Form 48
Long-term insurance business : Assets not held to match linked liabilities
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Unadjusted
assets
Economic
exposure
Expected
income from
assets in
column 2
Yield before
adjustment
Return on
assets in
financial year
1 2 3 4 5
Land and buildings 11 31512 31512 2371 7.52
Approved fixed interest securities 12 191966 191966 6323 2.33
Other fixed interest securities 13 162770 195357 9213 4.13
Variable interest securities 14 766 766 2.66
UK listed equity shares 15 23087 23087 795 4.97
Non-UK listed equity shares 16 13043 23897 575 3.86
Unlisted equity shares 17
Other assets 18 58144 14703 79 1.40
Total 19 481288 481288 19356 3.57
Land and buildings 21 143632 153913 10848 7.05 4.56
Approved fixed interest securities 22 572029 572110 18875 2.35 0.69
Other fixed interest securities 23 271060 404842 17404 3.59 3.28
Variable interest securities 24 10470 10598 33 1.11 3.28
UK listed equity shares 25 100580 108352 3408 4.61 21.94
Non-UK listed equity shares 26 53416 165385 2359 3.84 23.62
Unlisted equity shares 27 8634 97539 2153 2.04 3.20
Other assets 28 514559 161641 434 0.40 15.02
Total 29 1674380 1674380 55513 3.16 5.23
Overall return on with-profits assets
Post investment costs but pre-tax 31 4.97
Return allocated to non taxable 'asset shares' 32 4.97
Return allocated to taxable 'asset shares' 33 4.97
Assets backing non-profit liabilities
and non-profit capital requirements
Assets backing with-profits liabilities
and with-profits capital requirements
118
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Total long term insurance business assets
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 4286694 16.50 3.39 3.39
Other approved fixed interest
securities21 641942 9.82 2.44 2.44
Other fixed interest securities
AAA/Aaa 31 275390 5.78 2.83 2.72
AA/Aa 32 346033 8.33 3.87 3.54
A/A 33 864171 9.58 4.21 3.75
BBB/Baa 34 943420 7.57 4.80 4.05
BB/Ba 35 110648 5.74 6.23 4.10
B/B 36 8217 4.61 7.39 3.59
CCC/Caa 37 3119 3.04 15.85 4.53
Other (including unrated) 38 296042 7.94 6.16 4.32
Total other fixed interest
securities 39 2847039 8.05 4.54 3.80
Approved variable interest
securities41 224132 17.62 (0.08) (0.08)
Other variable interest securities 51 235803 3.60 5.21 1.84
Total (11+21+39+41+51) 61 8235611 12.72 3.67 3.32
UK Government approved fixed
interest securities
119
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 1619287 17.25 3.54 3.54
Other approved fixed interest
securities21 152377 8.73 2.40 2.40
Other fixed interest securities
AAA/Aaa 31 152771 4.31 2.49 2.40
AA/Aa 32 143053 7.25 3.74 3.42
A/A 33 314344 9.77 4.45 3.98
BBB/Baa 34 346497 7.49 5.05 4.26
BB/Ba 35 52260 5.69 6.52 4.32
B/B 36 3288 3.66 7.69 3.71
CCC/Caa 37 1465 3.25 17.45 5.05
Other (including unrated) 38 120348 6.26 6.88 4.50
Total other fixed interest
securities 39 1134025 7.43 4.66 3.86
Approved variable interest
securities41 157492 18.26 (0.09) (0.09)
Other variable interest securities 51 148800 0.61 4.96 0.82
Total (11+21+39+41+51) 61 3211982 12.66 3.77 3.30
UK Government approved fixed
interest securities
120
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 101445 16.43 3.52 3.52
Other approved fixed interest
securities21 5541 11.39 3.07 3.07
Other fixed interest securities
AAA/Aaa 31 5222 7.02 3.25 3.13
AA/Aa 32 6666 8.68 4.20 3.86
A/A 33 17596 9.80 4.46 4.00
BBB/Baa 34 19451 7.50 5.06 4.27
BB/Ba 35 2937 5.69 6.53 4.32
B/B 36 185 3.66 7.70 3.71
CCC/Caa 37 82 3.25 17.44 5.04
Other (including unrated) 38 6712 6.28 6.95 4.55
Total other fixed interest
securities 39 58851 8.03 4.94 4.07
Approved variable interest
securities41 4461 18.42 (0.09) (0.09)
Other variable interest securities 51 2047 2.15 5.79 3.33
Total (11+21+39+41+51) 61 172345 13.28 3.92 3.60
UK Government approved fixed
interest securities
121
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 869801 16.43 3.52 3.52
Other approved fixed interest
securities21 46488 11.33 3.03 3.03
Other fixed interest securities
AAA/Aaa 31 39493 7.02 3.25 3.13
AA/Aa 32 50416 8.68 4.20 3.86
A/A 33 133098 9.80 4.46 4.00
BBB/Baa 34 147100 7.50 5.06 4.27
BB/Ba 35 22213 5.69 6.53 4.32
B/B 36 1400 3.66 7.70 3.71
CCC/Caa 37 624 3.25 17.44 5.04
Other (including unrated) 38 50758 6.28 6.95 4.55
Total other fixed interest
securities 39 445101 8.03 4.94 4.07
Approved variable interest
securities41 36409 18.39 (0.09) (0.09)
Other variable interest securities 51 15532 2.17 5.77 3.32
Total (11+21+39+41+51) 61 1413332 13.51 3.88 3.58
UK Government approved fixed
interest securities
122
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 190951 16.40 3.51 3.51
Other approved fixed interest
securities21 16430 10.08 2.76 2.76
Other fixed interest securities
AAA/Aaa 31 13590 7.02 3.25 3.13
AA/Aa 32 17348 8.68 4.20 3.86
A/A 33 45820 9.79 4.46 3.99
BBB/Baa 34 50618 7.50 5.06 4.27
BB/Ba 35 7644 5.69 6.53 4.32
B/B 36 482 3.66 7.70 3.71
CCC/Caa 37 215 3.25 17.44 5.04
Other (including unrated) 38 17466 6.28 6.95 4.55
Total other fixed interest
securities 39 153183 8.03 4.94 4.07
Approved variable interest
securities41 16620 18.40 (0.09) (0.09)
Other variable interest securities 51 5422 2.26 5.71 3.28
Total (11+21+39+41+51) 61 382607 12.67 3.93 3.54
UK Government approved fixed
interest securities
123
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Scottish Life Fund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 1006976 19.45 3.54 3.54
Other approved fixed interest
securities21 9512 10.10 3.29 3.29
Other fixed interest securities
AAA/Aaa 31 15922 8.95 3.78 3.64
AA/Aa 32 20514 10.28 4.50 4.14
A/A 33 52222 10.09 4.46 3.99
BBB/Baa 34 61388 10.26 5.04 4.33
BB/Ba 35 1569 12.52 6.01 4.29
B/B 36 6 2.71 5.69 2.74
CCC/Caa 37 232 3.03 20.26 7.67
Other (including unrated) 38 56231 14.82 4.20 3.42
Total other fixed interest
securities 39 208084 11.36 4.54 3.93
Approved variable interest
securities41 1688 8.51 (0.61) (0.62)
Other variable interest securities 51 57628 12.25 5.87 3.77
Total (11+21+39+41+51) 61 1283888 17.73 3.80 3.61
UK Government approved fixed
interest securities
124
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 142371 8.29 2.27 2.27
Other approved fixed interest
securities21 3381 14.64 4.03 4.03
Other fixed interest securities
AAA/Aaa 31 19470 7.27 3.38 3.25
AA/Aa 32 28057 8.58 4.33 4.00
A/A 33 71637 9.73 4.49 4.02
BBB/Baa 34 94363 7.23 4.95 4.25
BB/Ba 35 7439 6.61 6.59 4.71
B/B 36 1634 6.16 7.25 3.63
CCC/Caa 37 94 3.38 15.65 3.29
Other (including unrated) 38 24902 6.48 5.74 4.78
Total other fixed interest
securities 39 247596 8.01 4.77 4.14
Approved variable interest
securities41
Other variable interest securities 51 2470 0.17 3.90 3.51
Total (11+21+39+41+51) 61 395818 8.12 3.86 3.46
UK Government approved fixed
interest securities
125
Form 49
Long-term insurance business : Fixed and variable interest assets
Name of insurer The Royal London Mutual Insurance Society Limited
Category of assets Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Value of assets Mean termYield before
adjustment
Yield after
adjustment
1 2 3 4
11 355863 8.26 2.36 2.36
Other approved fixed interest
securities21 408212 9.98 2.33 2.33
Other fixed interest securities
AAA/Aaa 31 28922 8.28 2.86 2.73
AA/Aa 32 79978 9.34 3.47 3.14
A/A 33 229454 8.99 3.54 3.09
BBB/Baa 34 224003 7.15 4.05 3.35
BB/Ba 35 16587 4.95 4.58 2.66
B/B 36 1223 6.68 6.24 3.05
CCC/Caa 37 407 1.75 4.05 (0.00)
Other (including unrated) 38 19624 6.77 4.82 4.26
Total other fixed interest
securities 39 600199 8.12 3.76 3.20
Approved variable interest
securities41 7461 0.21 0.46 0.46
Other variable interest securities 51 3903 0.15 2.66 2.34
Total (11+21+39+41+51) 61 1375638 8.64 2.95 2.71
UK Government approved fixed
interest securities
126
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 1521766 2953664 333067 4808496 5264506
Form 51 - non-profit 12 215039 871440 156209 1242687 1760559
Form 52 13 540742 2816141 540446 3897329 4049121
Form 53 - linked 14 1512172 16655113 17771 18185056 15241776
Form 53 - non-linked 15 50497 102130 1605 154232 104946
Form 54 - linked 16 (11942) 11067 (438) (1313) 5854
Form 54 - non-linked 17
Total 18 3828274 23409553 1048660 28286487 26426762
Reinsurance - external
Form 51 - with-profits 21 116 116 56
Form 51 - non-profit 22 270037 270882 17691 558610 1111253
Form 52 23 6 3 9 9
Form 53 - linked 24 1863519 1863519 1370583
Form 53 - non-linked 25 12910 (5727) 7183 6479
Form 54 - linked 26 (3671) 3290 (146) (527) 5881
Form 54 - non-linked 27
Total 28 279398 2131967 17544 2428910 2494260
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 1521650 2953664 333067 4808381 5264450
Form 51 - non-profit 42 (54999) 600557 138518 684077 649306
Form 52 43 540736 2816138 540446 3897320 4049112
Form 53 - linked 44 1512172 14791593 17771 16321536 13871193
Form 53 - non-linked 45 37587 107857 1605 147049 98467
Form 54 - linked 46 (8272) 7777 (291) (786) (27)
Form 54 - non-linked 47
Total 48 3548876 21277586 1031116 25857577 23932502
127
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 657108 614512 (10135) 1261485 1358305
Form 51 - non-profit 12 (21078) 599892 (31002) 547811 986257
Form 52 13 194865 1728577 94492 2017934 2080094
Form 53 - linked 14 1472683 16328467 8779 17809930 14910531
Form 53 - non-linked 15 48349 90914 (294) 138969 91159
Form 54 - linked 16 (11942) 11067 (438) (1313) 5854
Form 54 - non-linked 17
Total 18 2339986 19373428 61402 21774816 19432200
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22 229438 264652 12143 506233 991983
Form 52 23 6 6 6
Form 53 - linked 24 1863519 1863519 1370583
Form 53 - non-linked 25 12910 (5727) 7183 6479
Form 54 - linked 26 (3671) 3290 (146) (527) 5881
Form 54 - non-linked 27
Total 28 238684 2125734 11997 2376414 2374932
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 657108 614512 (10135) 1261485 1358305
Form 51 - non-profit 42 (250516) 335240 (43146) 41578 (5726)
Form 52 43 194859 1728577 94492 2017928 2080087
Form 53 - linked 44 1472683 14464948 8779 15946410 13539948
Form 53 - non-linked 45 35439 96641 (294) 131786 84680
Form 54 - linked 46 (8272) 7777 (291) (786) (27)
Form 54 - non-linked 47
Total 48 2101302 17247694 49405 19398401 17057268
128
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 110491 110491 138451
Form 51 - non-profit 12 25262 25262 23428
Form 52 13
Form 53 - linked 14
Form 53 - non-linked 15
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 135753 135753 161879
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22
Form 52 23
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 110491 110491 138451
Form 51 - non-profit 42 25262 25262 23428
Form 52 43
Form 53 - linked 44
Form 53 - non-linked 45
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 135753 135753 161879
129
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 88307 1381414 1469720 1499774
Form 51 - non-profit 12
Form 52 13
Form 53 - linked 14
Form 53 - non-linked 15
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 88307 1381414 1469720 1499774
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22
Form 52 23
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 88307 1381414 1469720 1499774
Form 51 - non-profit 42
Form 52 43
Form 53 - linked 44
Form 53 - non-linked 45
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 88307 1381414 1469720 1499774
130
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 455234 455234 470284
Form 51 - non-profit 12
Form 52 13
Form 53 - linked 14
Form 53 - non-linked 15
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 455234 455234 470284
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22
Form 52 23
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 455234 455234 470284
Form 51 - non-profit 42
Form 52 43
Form 53 - linked 44
Form 53 - non-linked 45
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 455234 455234 470284
131
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 52509 945866 998375 1198613
Form 51 - non-profit 12 4615 197852 202467 213823
Form 52 13 16766 629488 646254 653035
Form 53 - linked 14 11 178880 178890 147230
Form 53 - non-linked 15 4 5394 5398 5212
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 73904 1957480 2031384 2217913
Reinsurance - external
Form 51 - with-profits 21 116 116 56
Form 51 - non-profit 22 4114 5 4119 4503
Form 52 23 3 3 3
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28 4230 8 4238 4562
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 52393 945866 998259 1198557
Form 51 - non-profit 42 501 197847 198348 209320
Form 52 43 16766 629485 646251 653033
Form 53 - linked 44 11 178880 178890 147230
Form 53 - non-linked 45 4 5394 5398 5212
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 69674 1957473 2027147 2213352
132
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11
Form 51 - non-profit 12
Form 52 13 317914 165969 483884 520415
Form 53 - linked 14
Form 53 - non-linked 15
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 317914 165969 483884 520415
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22
Form 52 23
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41
Form 51 - non-profit 42
Form 52 43 317914 165969 483884 520415
Form 53 - linked 44
Form 53 - non-linked 45
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 317914 165969 483884 520415
133
Form 50
Long-term insurance business : Summary of mathematical reserves
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life UK Pension OverseasTotal Financial
year
Total Previous
year
1 2 3 4 5
Gross
Form 51 - with-profits 11 158116 11872 343202 513191 599079
Form 51 - non-profit 12 206240 73696 187211 467147 537051
Form 52 13 11197 292107 445954 749257 795577
Form 53 - linked 14 39479 147766 8991 196236 184015
Form 53 - non-linked 15 2144 5821 1900 9865 8575
Form 54 - linked 16
Form 54 - non-linked 17
Total 18 417176 531262 987258 1935696 2124297
Reinsurance - external
Form 51 - with-profits 21
Form 51 - non-profit 22 36485 6226 5548 48258 114767
Form 52 23
Form 53 - linked 24
Form 53 - non-linked 25
Form 54 - linked 26
Form 54 - non-linked 27
Total 28 36485 6226 5548 48258 114767
Reinsurance - intra-group
Form 51 - with-profits 31
Form 51 - non-profit 32
Form 52 33
Form 53 - linked 34
Form 53 - non-linked 35
Form 54 - linked 36
Form 54 - non-linked 37
Total 38
Net of reinsurance
Form 51 - with-profits 41 158116 11872 343202 513191 599079
Form 51 - non-profit 42 169755 67470 181664 418889 422285
Form 52 43 11197 292107 445954 749257 795577
Form 53 - linked 44 39479 147766 8991 196236 184015
Form 53 - non-linked 45 2144 5821 1900 9865 8575
Form 54 - linked 46
Form 54 - non-linked 47
Total 48 380691 525036 981711 1887438 2009530
134
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex RA Conventional whole life with-profits OB 3799 15431 514 9489
100 RL Conventional whole life with-profits OB 5632 26289 387 16056
100 RL Conventional whole life with-profits OB (with critical illness) 88 878 28 293
105 RL Conventional whole life with-profits IB 228404 167138 4080 120491
120 Ex RA Conventional endowment with-profits OB savings 6746 49791 2373 41062
120 RL Conventional endowment with-profits OB savings 9137 101305 3874 77620
125 Ex RA Conventional endowment with-profits OB target cash 4558 126446 2509 58224
125 RL Conventional endowment with-profits OB target cash 14942 331739 10682 267842
130 RL Conventional endowment with-profits IB 30786 92608 3548 73308
210 Ex RA Additional reserves with-profits OB (options and guarantees) 250
210 Ex RLA Additional reserves with-profits OB (expenses) 6594
210 Ex RLA Additional reserves with-profits OB (rate card charges) (11493)
210 RL Additional reserves with-profits OB (options and guarantees) 190
215 Ex RLA Additional reserves with-profits IB (expenses) 3631
215 Ex RLA Additional reserves with-profits IB (rate card charges) (6449)
135
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
300 Ex CL Regular premium non-profit WL/EA OB 707 5550 52 2059
300 Ex RA Regular premium non-profit WL/EA OB 6283 13711 55 11462
300 Ex SL Regular premium non-profit WL/EA OB 5105 10386 119 8253
300 Ex UFI regular premium non-profit WL/EA OB 13281 33701 470 17132
300 RL Regular premium non-profit WL/EA OB 2464 10169 37 7943
300 RL Regular premium non-profit WL/EA OB (Bancassurance) 15228 70116 4014 (9450)
300 RL Regular premium non-profit WL/EA OB (GRB) (Bancassurance) 1780 6084 381 (1098)
300 RL Regular premium non-profit WL/EA OB (GRB) (Scottish
Provident) 1604 744290 2216 (5544)
305 RL Single premium non-profit WL/EA OB 1 60 40
310 RL Non-profit IB 356065 34439 501 36752
325 Ex CL Level term assurance 13 346 1 1
325 Ex PLAL Level term assurance 25918 1584896 6383 1218
325 Ex RA Level term assurance 2005 73890 246 103
325 Ex SL Level term assurance 817 32234 122 256
325 Ex SMA Level term assurance 48481 6915397 15087 5051
136
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex SMA Level term assurance (per annum) 2393 56065 1072 (3555)
325 Ex SPL Level term assurance 16084 2094083 4773 2573
325 Ex SPL Level term assurance (per annum) 1421 28705 604 (1864)
325 Ex UFI Level term assurance 472 18124 100 61
325 Ex UFLA Level term assurance 5 157 0 0
325 RL Level term assurance 9978 341477 1277 1500
325 RL Level term assurance (Bancassurance) 5969 533655 1880 (2337)
325 RL Level term assurance (Bright Grey) 133392 24398302 53512 11912
325 RL Level term assurance (GRB) (Bright Grey) 15837 3454479 7101 (8070)
325 RL Level term assurance (GRB) (Scottish Provident) 4744 1629737 2720 (2336)
325 RL Level term assurance (per annum) (GRB) (Scottish Provident) 1551 48473 686 (1517)
325 RL Level term assurance (per annum) (Scottish Provident) 12747 406010 5370 (5131)
325 RL Level term assurance (Scottish Provident) 26890 7939806 13594 7060
330 Ex CL Decreasing term assurance 1 3 0
330 Ex PLAL Decreasing term assurance 35454 1845679 9812 (13085)
137
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 4)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
330 Ex RA Decreasing term assurance 269 5307 26 39
330 Ex SL Decreasing term assurance 662 9671 76 13
330 Ex SMA Decreasing term assurance 24866 1924222 6376 (5126)
330 Ex SPL Decreasing term assurance 6830 415449 1630 (1218)
330 Ex UFI Decreasing term assurance 171 1987 9 16
330 RL Decreasing term assurance 1636 56438 217 184
330 RL Decreasing term assurance (Bancassurance) 9870 817717 3307 (6418)
330 RL Decreasing term assurance (Bright Grey) 64704 8795389 20856 (11381)
330 RL Decreasing term assurance (GRB) (Bright Grey) 9691 1813447 3192 (3909)
330 RL Decreasing term assurance (GRB) (Scottish Provident) 2730 658319 1037 (1142)
330 RL Decreasing term assurance (Scottish Provident) 13278 2647594 4745 540
335 Ex RA Decreasing term assurance (rider benefits) 0
335 Ex UFI Decreasing term assurance (rider benefits) 247 4 0
335 RL Decreasing term assurance (rider benefits) 117788 437 584
340 Ex PLAL Accelerated critical illness (guaranteed premiums) 49115 2696517 21988 (11230)
138
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 5)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
340 Ex SMA Accelerated critical illness (guaranteed premiums) 107326 10474942 59340 48273
340 Ex SMA Accelerated critical illness (guaranteed premiums) (per
annum) 1099 22706 1122 (2959)
340 Ex SPL Accelerated critical illness (guaranteed premiums) 21678 1545614 9605 14199
340 Ex SPL Accelerated critical illness (guaranteed premiums) (per
annum) 283 4899 218 (468)
340 RL Accelerated critical illness (guaranteed premiums)
(Bancassurance) 13866 801446 7050 (16799)
340 RL Accelerated critical illness (guaranteed premiums) (Bright Grey) 39311 6067706 29817 (13948)
340 RL Accelerated critical illness (guaranteed premiums) (GRB) (Bright
Grey) 4917 822384 4368 (6436)
340 RL Accelerated critical illness (guaranteed premiums) (GRB)
(Scottish Provident) 7133 1066940 5327 (6532)
340 RL Accelerated critical illness (guaranteed premiums) (per annum)
(GRB) (Scottish Provident) 99 2802 151 (278)
340 RL Accelerated critical illness (guaranteed premiums) (per annum)
(Scottish Provident) 1419 33290 1552 (2380)
340 RL Accelerated critical illness (guaranteed premiums) (Scottish
Provident) 35282 5118470 27090 (14923)
340 RL Accelerated critical illness (guaranteed premiums) (Swiss Life) 433 13479 119 523
345 Ex SMA Accelerated critical illness (reviewable premiums) 9717 1079302 6391 5504
345 Ex SMA Accelerated critical illness (reviewable premiums) (per
annum) 55 1150 64 (194)
345 Ex SPL Accelerated critical illness (reviewable premiums) 318 24288 168 230
139
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 6)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
345 Ex SPL Accelerated critical illness (reviewable premiums) (per
annum) 7 106 4 (7)
345 RL Accelerated critical illness (reviewable premiums) (Bright Grey) 23518 2676268 14851 172
345 RL Accelerated critical illness (reviewable premiums) (GRB) (Bright
Grey) 436 57111 429 (554)
345 RL Accelerated critical illness (reviewable premiums) (GRB)
(Scottish Provident) 1176 170486 903 (896)
345 RL Accelerated critical illness (reviewable premiums) (per annum)
(GRB) (Scottish Provident) 12 211 11 (22)
345 RL Accelerated critical illness (reviewable premiums) (per annum)
(Scottish Provident) 122 2439 114 (136)
345 RL Accelerated critical illness (reviewable premiums) (Scottish
Provident) 5174 710823 3771 (944)
345 RL Accelerated critical illness (reviewable premiums) (Swiss Life) 2 67 1 4
350 Ex PLAL Stand-alone critical illness (guaranteed premiums) 646 36260 212 512
350 Ex SMA Stand-alone critical illness (guaranteed premiums) 8665 1832602 10112 13121
350 Ex SMA Stand-alone critical illness (guaranteed premiums) (per
annum) 165 5151 232 (506)
350 Ex SPL Stand-alone critical illness (guaranteed premiums) 3883 928211 4134 13571
350 Ex SPL Stand-alone critical illness (guaranteed premiums) (per
annum) 44 1940 72 (124)
350 RL Stand-alone critical illness (guaranteed premiums) (GRB)
(Scottish Provident) 586 131447 851 (1061)
350 RL Stand-alone critical illness (guaranteed premiums) (per annum)
(GRB) (Scottish Provident) 8 296 15 (29)
140
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 7)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
350 RL Stand-alone critical illness (guaranteed premiums) (per annum)
(Scottish Provident) 76 3643 149 (178)
350 RL Stand-alone critical illness (guaranteed premiums) (Scottish
Provident) 3283 816607 5079 (1418)
350 RL Stand-alone critical illness (guaranteed premiums) (Swiss Life) 358 12817 93 649
355 Ex SMA Stand-alone critical illness (reviewable premiums) 477 83407 502 552
355 Ex SMA Stand-alone critical illness (reviewable premiums) (per
annum) 8 161 8 (18)
355 Ex SPL Stand-alone critical illness (reviewable premiums) 97 14342 71 267
355 Ex SPL Stand-alone critical illness (reviewable premiums) (per
annum) 2 64 3 (3)
355 RL Stand-alone critical illness (reviewable premiums) (Bright Grey) 1094 469968 2646 (2904)
355 RL Stand-alone critical illness (reviewable premiums) (GRB)
(Scottish Provident) 45 8695 64 (44)
355 RL Stand-alone critical illness (reviewable premiums) (per annum)
(GRB) (Scottish Provident) 1 52 4 (2)
355 RL Stand-alone critical illness (reviewable premiums) (per annum)
(Scottish Provident) 10 313 19 (19)
355 RL Stand-alone critical illness (reviewable premiums) (Scottish
Provident) 250 52511 295 25
355 RL Stand-alone critical illness (reviewable premiums) (Swiss Life) 6 108 1 8
360 Ex SMA Income protection non-profit (guaranteed premiums) 14471 423662 11327 (43701)
360 Ex SPL Income protection non-profit (guaranteed premiums) 1059 48385 1156 (4127)
141
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 8)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
360 RL Income protection non-profit (guaranteed premiums) 167 1203 33 281
360 RL Income protection non-profit (guaranteed premiums) (Bright
Grey) 6678 151995 3932 (13578)
360 RL Income protection non-profit (guaranteed premiums) (Scottish
Provident) 5029 190138 4877 (19108)
360 RL Income protection non-profit (guaranteed premiums) (Swiss
Life) 45 380 14 32
365 Ex SMA Income protection non-profit (reviewable premiums) 905 25133 632 (2250)
365 Ex SPL Income protection non-profit (reviewable premiums) 56 1682 40 (125)
365 RL Income protection non-profit (reviewable premiums) (Scottish
Provident) 407 14086 365 (1316)
380 Ex RA Miscellaneous protection rider 1347 1 1
380 Ex SMA Miscellaneous protection rider 97 3688 366
380 Ex SMA Miscellaneous protection rider (per annum) 59453 2973
380 Ex SPL Miscellaneous protection rider (per annum) 12711 636
380 RL Miscellaneous protection rider (Bright Grey) 44682 1814
380 RL Miscellaneous protection rider (per annum) (Scottish Provident) 14676 734
380 RL Miscellaneous protection rider (Swiss Life) 473 156 6 2
385 Ex PLAL Income protection claims in payment 195 1072
142
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 9)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
385 Ex SMA Income protection claims in payment 121 13481
385 Ex SPL Income protection claims in payment 3998
385 RL Income protection claims in payment 8 309
385 RL Income protection claims in payment (Bright Grey) 2990
395 Ex RA Annuity non-profit (PLA) 193 107 690
395 Ex SL Annuity non-profit (PLA) (individual) 88 213 1870
395 RL Annuity non-profit (PLA) 145 88 560
395 RL Annuity non-profit (PLA) (Intermediary) (individual) 4 5 39
400 Ex SL Annuity non-profit (CPA) (group) 68 47 505
400 Ex SL Annuity non-profit (CPA) (individual) 95 691 4417
400 RL Annuity non-profit (CPA) (Intermediary) (group) 6 6 65
400 RL Annuity non-profit (CPA) (Intermediary) (individual) 4 13 111
410 Ex SL Group life 1721 5 1
420 Ex SL Group income protection 1 979 181 81
425 Ex SL Group income protection claims in payment 13255
143
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 10)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
435 Ex SMA Miscellaneous non-profit 210 437 55 163
435 Ex SPL Miscellaneous non-profit 12 1 1
440 Ex CL Additional reserves non-profit OB (extra premiums) 0
440 Ex CL Additional reserves non-profit OB (LAPR) 1
440 Ex RLA Additional reserves non-profit OB (expenses) 7136
440 Ex RLA Additional reserves non-profit OB (rate card charges) (11132)
440 Ex UFI Additional reserves non-profit OB (options and guarantees) 8
445 Ex RLA Additional reserves non-profit IB (expenses) 60495
445 Ex RLA Additional reserves non-profit IB (rate card charges) (81844)
144
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
300 Ex SL Regular premium non-profit WL/EA OB 155 4 99
300 RL Regular premium non-profit WL/EA OB (Bancassurance) 63104 1107 (628)
300 RL Regular premium non-profit WL/EA OB (GRB) (Bancassurance) 5476 12 34
300 RL Regular premium non-profit WL/EA OB (GRB) (Scottish
Provident) 708815 321 2988
325 Ex PLAL Level term assurance 761401 2385 4109
325 Ex SL Level term assurance 616 5 5
325 Ex SMA Level term assurance 2437568 4425 9672
325 Ex SMA Level term assurance (per annum) 21887 362 (958)
325 Ex SPL Level term assurance 1593689 3005 5229
325 Ex SPL Level term assurance (per annum) 22342 398 (1063)
325 Ex UFLA Level term assurance 126
325 RL Level term assurance (Bancassurance) 400199 523 757
325 RL Level term assurance (Bright Grey) 22156653 24352 43692
325 RL Level term assurance (GRB) (Bright Grey) 3151343 1770 5914
330 Ex PLAL Decreasing term assurance 1159766 4127 (520)
145
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
330 Ex SL Decreasing term assurance 516 3 0
330 Ex SMA Decreasing term assurance 455734 1430 558
330 Ex SPL Decreasing term assurance 298945 975 61
330 RL Decreasing term assurance (Bancassurance) 613287 1018 779
330 RL Decreasing term assurance (Bright Grey) 7691145 11130 9083
330 RL Decreasing term assurance (GRB) (Bright Grey) 1639863 1125 2944
336 Ex SMA Mortality risk premium reinsurance 4427193 6933 6793
336 Ex SMA Mortality risk premium reinsurance (per annum) 24358 235 97
336 Ex SPL Mortality risk premium reinsurance 54350 100 76
336 Ex SPL Mortality risk premium reinsurance (per annum) 411 4 (2)
336 RL Mortality risk premium reinsurance (GRB) (Scottish Provident) 2094646 813 3932
336 RL Mortality risk premium reinsurance (per annum) (GRB) (Scottish
Provident) 44297 184 416
336 RL Mortality risk premium reinsurance (per annum) (Scottish
Provident) 364295 2649 4628
336 RL Mortality risk premium reinsurance (Scottish Provident) 9644400 8131 24578
340 Ex PLAL Accelerated critical illness (guaranteed premiums) 1958973 13173 (11015)
146
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
340 Ex SMA Accelerated critical illness (guaranteed premiums) 6777426 30921 45181
340 Ex SMA Accelerated critical illness (guaranteed premiums) (per
annum) 16748 616 (690)
340 Ex SPL Accelerated critical illness (guaranteed premiums) 1205317 6545 16295
340 Ex SPL Accelerated critical illness (guaranteed premiums) (per
annum) 4213 169 (276)
340 RL Accelerated critical illness (guaranteed premiums)
(Bancassurance) 601094 2091 (1839)
340 RL Accelerated critical illness (guaranteed premiums) (Bright Grey) 4995269 11796 16202
340 RL Accelerated critical illness (guaranteed premiums) (GRB) (Bright
Grey) 740657 1123 2827
340 RL Accelerated critical illness (guaranteed premiums) (GRB)
(Scottish Provident) 961608 1580 4578
340 RL Accelerated critical illness (guaranteed premiums) (per annum)
(GRB) (Scottish Provident) 2550 64 121
340 RL Accelerated critical illness (guaranteed premiums) (per annum)
(Scottish Provident) 27305 842 430
340 RL Accelerated critical illness (guaranteed premiums) (Scottish
Provident) 4137281 11295 10878
340 RL Accelerated critical illness (guaranteed premiums) (Swiss Life) 13479 119 523
345 Ex SMA Accelerated critical illness (reviewable premiums) 646654 3061 1139
345 Ex SMA Accelerated critical illness (reviewable premiums) (per
annum) 770 30 (11)
345 Ex SPL Accelerated critical illness (reviewable premiums) 19037 118 257
147
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 4)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
345 Ex SPL Accelerated critical illness (reviewable premiums) (per
annum) 91 3 (4)
345 RL Accelerated critical illness (reviewable premiums) (Bright Grey) 2092952 9457 6782
345 RL Accelerated critical illness (reviewable premiums) (GRB) (Bright
Grey) 51496 232 192
345 RL Accelerated critical illness (reviewable premiums) (GRB)
(Scottish Provident) 153487 306 795
345 RL Accelerated critical illness (reviewable premiums) (per annum)
(GRB) (Scottish Provident) 190 4 5
345 RL Accelerated critical illness (reviewable premiums) (per annum)
(Scottish Provident) 1998 61 40
345 RL Accelerated critical illness (reviewable premiums) (Scottish
Provident) 579693 1605 2063
345 RL Accelerated critical illness (reviewable premiums) (Swiss Life) 67 1 4
350 Ex PLAL Stand-alone critical illness (guaranteed premiums) 18130 103 (8)
350 Ex SMA Stand-alone critical illness (guaranteed premiums) 1070805 4588 12616
350 Ex SMA Stand-alone critical illness (guaranteed premiums) (per
annum) 3447 112 (33)
350 Ex SPL Stand-alone critical illness (guaranteed premiums) 728316 2908 13042
350 Ex SPL Stand-alone critical illness (guaranteed premiums) (per
annum) 1654 57 (67)
350 RL Stand-alone critical illness (guaranteed premiums) (GRB)
(Scottish Provident) 118328 190 996
350 RL Stand-alone critical illness (guaranteed premiums) (per annum)
(GRB) (Scottish Provident) 270 5 12
148
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 5)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
350 RL Stand-alone critical illness (guaranteed premiums) (per annum)
(Scottish Provident) 2955 69 63
350 RL Stand-alone critical illness (guaranteed premiums) (Scottish
Provident) 626470 1707 2250
350 RL Stand-alone critical illness (guaranteed premiums) (Swiss Life) 12817 93 649
355 Ex SMA Stand-alone critical illness (reviewable premiums) 44108 188 263
355 Ex SMA Stand-alone critical illness (reviewable premiums) (per
annum) 82 3 (0)
355 Ex SPL Stand-alone critical illness (reviewable premiums) 11428 51 257
355 Ex SPL Stand-alone critical illness (reviewable premiums) (per
annum) 52 2 (1)
355 RL Stand-alone critical illness (reviewable premiums) (Bright Grey) 373015 1571 (523)
355 RL Stand-alone critical illness (reviewable premiums) (GRB)
(Scottish Provident) 7825 21 75
355 RL Stand-alone critical illness (reviewable premiums) (per annum)
(GRB) (Scottish Provident) 47 1 2
355 RL Stand-alone critical illness (reviewable premiums) (per annum)
(Scottish Provident) 247 8 5
355 RL Stand-alone critical illness (reviewable premiums) (Scottish
Provident) 39480 108 145
355 RL Stand-alone critical illness (reviewable premiums) (Swiss Life) 108 1 8
360 Ex SMA Income protection non-profit (guaranteed premiums) 336758 2490 (30874)
360 Ex SPL Income protection non-profit (guaranteed premiums) 36963 780 (2608)
149
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 6)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
360 RL Income protection non-profit (guaranteed premiums) (Bright
Grey) 87422 838 (2873)
360 RL Income protection non-profit (guaranteed premiums) (Scottish
Provident) 154052 145 (6616)
360 RL Income protection non-profit (guaranteed premiums) (Swiss
Life) 380 14 32
365 Ex SMA Income Protection non-profit (reviewable premiums) 20293 68 (1316)
365 Ex SPL Income Protection non-profit (reviewable premiums) 1288 27 (72)
365 RL Income Protection non-profit (reviewable premiums) (Scottish
Provident) 11338 11 (403)
380 Ex SMA Miscellaneous protection rider 2197 220
380 RL Miscellaneous protection rider (Swiss Life) 156 6 2
385 Ex SMA Income protection claims in payment 5 9052
385 Ex SPL Income protection claims in payment 2822
385 RL Income protection claims in payment (Bright Grey) 1212
425 Ex SL Group income protection claims in payment 13255
435 Ex SMA Miscellaneous non-profit 348 107
150
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
155 Ex RA Conventional pensions endowment with-profits 21346 313270 4109 163297
155 Ex RA Conventional pensions endowment with-profits (with GAR) 13482 182860 1159 135915
165 Ex RA Conventional deferred annuity with-profits 22384 37076 1637 321723
165 RL Conventional deferred annuity with-profits 116 135 2012
210 Ex RA Additional reserves with-profits OB (pension review) 6827
210 Ex RLA Additional reserves with-profits OB (expenses) 245
210 Ex RLA Additional reserves with-profits OB (rate card charges) (486)
210 Ex SL Additional reserves with-profits OB (asset share charges) (41112)
210 Ex SL Additional reserves with-profits OB (expenses) 13060
210 RL Additional reserves with-profits OB (UFI pension review) 13030
305 RL Single premium non-profit WL/EA OB (Intermediary) 110 74
325 Ex CL Level term assurance 7 166 1 2
325 Ex PLAL Level term assurance 4123 132065 630 (516)
325 Ex RA Level term assurance 1983 37166 188 246
325 Ex SL Level term assurance 123 5420 14 49
151
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex SMA Level term assurance 374 70194 178 (140)
325 Ex UFI Level term assurance 29 1205 5 7
325 Ex UFLA Level term assurance 29 2203 8 27
325 RL Level term assurance 911 40107 157 197
325 RL Level term assurance (Bright Grey) 736 141759 333 (214)
330 Ex SL Decreasing term assurance 3 363 0 1
330 Ex SMA Decreasing term assurance 108 14860 31 (52)
330 RL Decreasing term assurance (Bright Grey) 401 45942 133 (158)
380 RL Miscellaneous protection rider 5235 104 139
390 Ex RA Deferred annuity non-profit 4846 1631 17609
390 Ex SL Deferred annuity non-profit 37344 53 37312
390 Ex SL Deferred annuity non-profit (with GAR) 36807 60 37068
390 RL Deferred annuity non-profit (Intermediary) 1296 20635
390 RL Deferred annuity non-profit (Intermediary) (with GAR) 146 1245
400 Ex CL Annuity non-profit (CPA) 19 1 6
152
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
400 Ex PLAL Annuity non-profit (CPA) 10080 6032 92305
400 Ex RA Annuity non-profit (CPA) 771 171 1855
400 Ex RIL Annuity non-profit (CPA) 24 10 148
400 Ex SL Annuity non-profit (CPA) (group) 1063 1208 10091
400 Ex SL Annuity non-profit (CPA) (individual) 117 177 1886
400 Ex UFI Annuity non-profit (CPA) 4 1 24
400 Ex UFLA Annuity non-profit (CPA) 1 0 3
400 RL Annuity non-profit (CPA) 319 248 3850
400 RL Annuity non-profit (CPA) (Bancassurance) 6129 3441 60224
400 RL Annuity non-profit (CPA) (Intermediary) (group) 3117 4931 76687
400 RL Annuity non-profit (CPA) (Intermediary) (individual) 10460 15887 240585
410 Ex SL Group life 378 16719 40 18
435 Ex SL Miscellaneous non-profit 367 41 301
440 Ex CL Additional reserves non-profit OB (extra premiums) 0
440 Ex RLA Additional reserves non-profit OB (expenses) 2846
153
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 4)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
440 Ex RLA Additional reserves non-profit OB (rate card charges) (4916)
440 RL Additional reserves non-profit OB (DWP redress) 448
154
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex SL Level term assurance 30 0 0
325 Ex SMA Level term assurance 63261 90 268
325 Ex UFLA Level term assurance 1762
325 RL Level term assurance (Bright Grey) 128169 216 214
330 Ex SL Decreasing term assurance 305 0 1
330 Ex SMA Decreasing term assurance 13374 14 18
330 RL Decreasing term assurance (Bright Grey) 37612 75 (6)
380 RL Miscellaneous protection rider 4563 56 68
400 Ex SL Annuity non-profit (CPA) (group) 167 2106
400 Ex SL Annuity non-profit (CPA) (individual) 169 1162
400 RL Annuity non-profit (CPA) (Intermediary) (group) 3731 54256
400 RL Annuity non-profit (CPA) (Intermediary) (individual) 15091 206566
155
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
210 Ex RLA Additional reserves with-profits OB (expenses) 5476
210 Ex RLA Additional reserves with-profits OB (rate card charges) (10158)
215 Ex RLA Additional reserves with-profits IB (expenses) 7159
215 Ex RLA Additional reserves with-profits IB (rate card charges) (12612)
325 RL Level term assurance (Bright Grey) 2617 618141 1322 443
325 RL Level term assurance (Caledonian) 3553 1800723 3743 (2265)
330 RL Decreasing term assurance (Bright Grey) 2999 611596 1202 (664)
330 RL Decreasing term assurance (Caledonian) 6300 1239622 3127 (4037)
340 RL Accelerated critical illness (guaranteed premiums) (Bright Grey) 818 163845 807 (465)
340 RL Accelerated critical illness (guaranteed premiums) (Caledonian) 4653 467714 3086 (4432)
345 RL Accelerated critical illness (reviewable premiums) (Bright Grey) 457 79773 480 63
355 RL Stand-alone critical illness (reviewable premiums) (Bright Grey) 25 23542 125 (103)
360 RL Income protection non-profit (guaranteed premiums) (Bright
Grey) 60 2212 66 (243)
380 RL Miscellaneous protection rider (Bright Grey) 835 38
435 RL Miscellaneous non-profit (Caledonian) 1292 430601 914 (482)
156
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
440 Ex RLA Additional reserves non-profit OB (expenses) 19297
440 Ex RLA Additional reserves non-profit OB (rate card charges) (24728)
445 Ex RLA Additional reserves non-profit IB (expenses) 29982
445 Ex RLA Additional reserves non-profit IB (rate card charges) (43368)
157
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 RL Level term assurance (Bright Grey) 563494 721 1128
325 RL Level term assurance (Caledonian) 1637056 1113 3893
330 RL Decreasing term assurance (Bright Grey) 534414 695 214
330 RL Decreasing term assurance (Caledonian) 1121231 967 4296
340 RL Accelerated critical illness (guaranteed premiums) (Bright Grey) 132703 335 333
340 RL Accelerated critical illness (guaranteed premiums) (Caledonian) 330371 841 561
345 RL Accelerated critical illness (reviewable premiums) (Bright Grey) 64321 317 240
355 RL Stand-alone critical illness (reviewable premiums) (Bright Grey) 18773 75 (8)
360 RL Income protection non-profit (guaranteed premiums) (Bright
Grey) 1358 17 (60)
435 RL Miscellaneous non-profit (Caledonian) 392583 242 1546
158
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
105 Ex RA Conventional whole life with-profits IB 94741 98064 2130 80162
105 Ex RA Conventional whole life with-profits IB (with non-profit
recurring endowments) 781 169 3 166
105 Ex RA Conventional whole life with-profits IB (with with-profit
recurring endowments) 4495 4093 82 2505
130 Ex RA Conventional endowment with-profits IB 6821 22834 964 18982
130 Ex RA Conventional endowment with-profits IB (with additional
death benefits) 2049 17866 238 4092
130 Ex RA Conventional endowment with-profits IB (with non-profit
recurring endowments) 1528 4944 318 4583
310 Ex RA Non-profit IB 383600 14383 25262
159
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex UFI Conventional whole life with-profits OB 19891 92363 1426 50192
120 Ex UFI Conventional endowment with-profits OB savings 2918 18967 484 15703
125 Ex UFI Conventional endowment with-profits OB target cash 2526 44069 878 21728
210 Ex UFI Additional reserves with-profits OB (options and guarantees) 683
160
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
155 Ex UFI Conventional pensions endowment with-profits 172654 2271407 2421 1381414
161
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
105 Ex UFI Conventional whole life with-profits IB 453278 526623 9668 373976
105 Ex UFI Conventional whole life with-profits IB (with with-profit
recurring endowments) 218104 92604 2333 75375
130 Ex UFI Conventional endowment with-profits IB 3136 7332 241 5883
162
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex SL Conventional whole life with-profits OB 1264 8047 45 6297
120 Ex SL Conventional endowment with-profits OB savings 589 4815 75 4322
125 Ex SL Conventional endowment with-profits OB target cash 3566 47374 1727 41852
165 Ex SL Conventional deferred annuity with-profits 4 3 37
205 Ex SL Miscellaneous conventional with-profits 31 0
300 Ex SL Regular premium non-profit WL/EA OB 128 2 12
325 Ex SL Level term assurance 611 3 19
330 Ex SL Decreasing term assurance 0 0
335 Ex SL Decreasing term assurance (rider benefits) 52038 188 158
390 Ex SL Deferred annuity non-profit 159 25 287
410 Ex SL Group life 18279 49 12
420 Ex SL Group income protection 10 535 39 11
425 Ex SL Group income protection claims in payment 4114
435 Ex SL Miscellaneous non-profit 62 9
163
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex SL Conventional whole life with-profits OB 23 0 20
120 Ex SL Conventional endowment with-profits OB savings 16 1 12
125 Ex SL Conventional endowment with-profits OB target cash 28 1 84
205 Ex SL Miscellaneous conventional with-profits 141 14
335 Ex SL Decreasing term assurance (rider benefits) 28 0 0
425 Ex SL Group income protection claims in payment 4114
164
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
155 Ex SL Conventional pensions endowment with-profits 366057 2183 334012
155 Ex SL Conventional pensions endowment with-profits (with GAR) 901 445248 1748 507181
155 RL Conventional pensions endowment with-profits (Intermediary) 22 21
175 Ex SL Group conventional deferred annuity with-profits 561 2613 130 51355
185 Ex SL Group conventional pensions endowment with-profits 28461 195 24407
185 Ex SL Group conventional pensions endowment with-profits (with
GAR) 356 22721 70 28886
205 Ex SL Miscellaneous conventional with-profits 3 697 0 4
300 Ex SL Regular premium non-profit WL/EA OB 44 14501 13903
300 Ex SL Regular premium non-profit WL/EA OB (with GAR) 15407
325 Ex SL Level term assurance 65 3272 2 22
390 Ex SL Deferred annuity non-profit 5790 9472 73 130489
390 Ex SL Deferred annuity non-profit (with GAR) 2469 2704 15 37189
410 Ex SL Group life 79 181968 441 8
435 Ex SL Miscellaneous non-profit 47 44 63 833
165
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex SL Level term assurance 645 1 5
166
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex RLA Conventional whole life with-profits OB 13374 41678 883 36572
105 Ex RLA Conventional whole life with-profits IB 3633 6362 45 4764
105 Ex RLA Conventional whole life with-profits IB (Friends Provident) 52544 40016 818 32896
115 Ex RLA Conventional whole life with-profits OB (tax exempt) 421 347 1 476
120 Ex RLA Conventional endowment with-profits OB savings 6814 45119 1740 34485
125 Ex RLA Conventional endowment with-profits OB target cash 1046 22553 448 11024
130 Ex RLA Conventional endowment with-profits IB 1315 3207 150 2873
130 Ex RLA Conventional endowment with-profits IB (Friends Provident) 29543 33063 1603 27334
140 Ex RLA Conventional endowment with-profits OB (tax exempt) 54 76 1 77
210 Ex RLA Additional reserves with-profits OB 7606
215 Ex RLA Additional reserves with-profits IB 10
300 Ex RLA Regular premium non-profit WL/EA OB 6378 7686 85 7368
310 Ex RLA Non-profit IB 42033 27359 599 24348
310 Ex RLA Non-profit IB (Friends Provident) 153792 8087 12034
310 Ex RLA Non-profit IB (tax-exempt) 1006748 37472 756 109199
167
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex RLA Level term assurance OB 2164 122539 315 722
330 Ex RLA Decreasing term assurance OB 684 29344 108 188
345 Ex RLA Accelerated critical illness OB (reviewable premiums) 44 3053 11 7
355 Ex RLA Stand-alone critical illness OB (reviewable premiums) 478 25147 128 817
375 Ex RLA Protection menu policy OB 60331 12791333 23643 42428
395 Ex RLA Annuity non-profit OB (PLA) 212 360 3475
440 Ex RLA Additional reserves non-profit OB 5633
445 Ex RLA Additional reserves non-profit IB 20
168
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
375 Ex RLA Protection menu policy OB 10633363 16989 36485
169
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
165 Ex RLA Conventional deferred annuity with-profits OB 572 2977 81 11852
210 Ex RLA Additional reserves with-profits OB 20
325 Ex RLA Level term assurance OB 454 10480 32 231
375 Ex RLA Protection menu policy OB 6602 1457416 3043 6456
400 Ex RLA Annuity non-profit OB (CPA) 4699 3849 65929
440 Ex RLA Additional reserves non-profit OB 1080
170
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
375 Ex RLA Protection menu policy OB 1311675 2463 6226
171
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
100 Ex RLA Conventional whole life with-profits OB 2065 10354 496 7260
100 Ex RLA Conventional whole life with-profits OB (Caledonian) 554 6036 163 2824
105 Ex RLA Conventional whole life with-profits IB 11662 21765 412 14753
105 Ex RLA Conventional whole life with-profits IB (Irish Life) 56690 29449 42 28379
115 Ex RLA Conventional whole life with-profits OB (tax-exempt) 21 22 0 27
120 Ex RLA Conventional endowment with-profits OB savings 14799 167261 7295 116700
120 Ex RLA Conventional endowment with-profits OB savings
(Caledonian) 751 9990 496 7731
125 Ex RLA Conventional endowment with-profits OB target cash 4284 97965 2004 40679
130 Ex RLA Conventional endowment with-profits IB 14533 44883 2378 31800
130 Ex RLA Conventional endowment with-profits IB (Irish Life) 1860 19032 187 1334
140 Ex RLA Conventional endowment with-profits OB (tax exempt) 11 18 0 18
165 Ex RLA Conventional deferred annuity with-profits OB (Caledonian) 2796 49492 1203 73710
210 Ex RLA Additional reserves with-profits OB 17977
215 Ex RLA Additional reserves with-profits IB 10
300 Ex RLA Regular premium non-profit WL/EA OB 1422 4448 17 3848
172
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
300 Ex RLA Regular premium non-profit WL/EA OB (Caledonian) 198 752 12 564
310 Ex RLA Non-profit IB 47235 44127 1039 34800
310 Ex RLA Non-profit IB (Irish Life) 104175 23768 1078 19880
310 Ex RLA Non-profit IB (Irish Life) (tax-exempt) 734 1700 86
310 Ex RLA Non-profit IB (tax-exempt) 266959 12661 293 40219
325 Ex RLA Level term assurance OB 5210 372195 1072 3901
325 Ex RLA Level term assurance OB (Caledonian) 18095 3301708 10055 18064
330 Ex RLA Decreasing term assurance OB 402 34602 106 412
330 Ex RLA Decreasing term assurance OB (Caledonian) 42084 5482950 15209 (3442)
340 Ex RLA Accelerated critical illness OB (guaranteed premiums)
(Caledonian) 1825 163784 1024 699
355 Ex RLA Stand-alone critical illness OB (reviewable premiums) 817 54801 252 1873
390 Ex RLA Deferred annuity non-profit OB (Caledonian) 47 762 1148
400 Ex RLA Annuity non-profit OB (CPA) 268 515 8626
400 Ex RLA Annuity non-profit OB (CPA) (Caledonian) 927 3794 50228
435 Ex RLA Miscellaneous non-profit OB (Caledonian) 523 192161 454 747
173
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts) (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
440 Ex RLA Additional reserves non-profit OB 5635
445 Ex RLA Additional reserves non-profit IB 10
174
Form 51
Long-term insurance business : Valuation summary of non-linked contracts (other than accumulating with-profits contracts)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
325 Ex RLA Level term assurance OB (Caledonian) 2935132 8553 1599
330 Ex RLA Decreasing term assurance OB (Caledonian) 4823065 9684 2920
340 Ex RLA Accelerated critical illness OB (guaranteed premiums)
(Caledonian) 130243 646 677
435 Ex RLA Miscellaneous non-profit OB (Caledonian) 175855 327 351
175
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
500 Ex PLAL Life UWP single premium 1212 2 2
500 Ex RA Life UWP single premium 16264 16103 15796 15796
500 RL Life UWP single premium 6836 88326 87452 87426 87426
500 RL Life UWP single premium (Intermediary) 32 1510 1496 1473 1473
505 RL Life UWP whole life regular premium 2734 13818 1706 13818 13723 13723
506 RL Life UWP whole life regular premium (ISA) 12286 67053 5958 67053 66216 66216
510 Ex SL Life UWP endowment regular premium - savings 7 1 12 11 183 194
510 RL Life UWP endowment regular premium - savings (Intermediary) 1155 81 823 823 3 827
515 Ex SL Life UWP endowment regular premium – target cash 285 28 0 361 301 1363 1664
515 RL Life UWP endowment regular premium – target cash
(Intermediary) 66 6303 250 2285 2285 13 2298
516 Ex PLAL Life UWP endowment regular premium (ISA) 182 182
575 RL Miscellaneous UWP (single premium ISA) 4671 6715 6715 6703 6703
610 Ex RLA Additional reserves UWP (expenses) 217 217
610 Ex RLA Additional reserves UWP (rate card charges) (386) (386)
610 Ex SL Additional reserves UWP (asset share charges) (1469) (1469)
176
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
510 Ex SL Life UWP endowment regular premium - savings 0 0
515 Ex SL Life UWP endowment regular premium – target cash 3 5 5
515 RL Life UWP endowment regular premium – target cash
(Intermediary) 2435 1 1
177
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
525 Ex RA Individual pensions UWP 7138 30310 1491 30310 30296 1 30297
525 Ex SL Individual pensions UWP 180647 2934 180647 180738 2972 183710
525 RL Individual pensions UWP 161802 1281834 10205 1281834 1260270 92 1260362
525 RL Individual pensions UWP (Intermediary) 110842 2317 111042 110973 (161) 110812
525 RL Individual pensions UWP (with GAR) 9623 98046 1270 98046 76382 10128 86510
535 Ex SL Group money purchase pensions UWP 9563 310 9563 9581 6067 15648
535 Ex SL Group money purchase pensions UWP (final salary) 862 146 862 862 329 1190
535 RL Group money purchase pensions UWP (Intermediary) 11138 305 11138 11134 283 11418
535 RL Group money purchase pensions UWP (Intermediary) (final
salary) 1593 65 1593 1593 105 1697
580 Ex SL Term assurance rider 38744 161 40 40
580 RL Term assurance rider (Intermediary) 93137 288 72 72
595 RL Income protection rider (Intermediary) 24 6 6
605 Ex SL Miscellaneous protection rider 899 83 207 207
605 RL Miscellaneous protection rider (Intermediary) 2 2 2
610 Ex RLA Additional reserves UWP (expenses) 24947 24947
178
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
610 Ex RLA Additional reserves UWP (rate card charges) (36841) (36841)
610 Ex SL Additional reserves UWP (asset share charges) (18871) (18871)
610 Ex SL Additional reserves UWP (expenses) 2848 2848
610 RL Additional reserves UWP (pension review) 54523 54523
179
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
500 RL UWP single premium (Intermediary) 1779 104756 102479 100495 100495
610 Ex RLA Additional reserves UWP (expenses) 7197 7197
610 Ex RLA Additional reserves UWP (rate card charges) (13200) (13200)
180
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
510 Ex SL Life UWP endowment regular premium - savings 4503 276 3782 3782 3782
515 Ex SL Life UWP endowment regular premium – target cash 42866 1126 12997 12984 12984
181
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
510 Ex SL Life UWP endowment regular premium - savings 2
515 Ex SL Life UWP endowment regular premium – target cash 15745
182
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
525 Ex SL Individual pensions UWP 61713 828 61713 61642 61642
525 Ex SL Individual pensions UWP (with GAR) 23917 23917 3074 26991
525 RL Individual pensions UWP (Intermediary) 1121 3 1121 1117 1117
535 Ex SL Group money purchase pensions UWP 49408 134 51319 51244 51244
535 Ex SL Group money purchase pensions UWP (with GAR) 231 231 44 276
545 Ex SL Individual deposit administration with-profits 63 5056 21 5861 5740 261 6001
545 Ex SL Individual deposit administration with-profits (with GAR) 85214 14 108920 104696 110 104806
555 Ex SL Group deposit administration with-profits 37488 253360 381 359970 367329 5939 373267
555 Ex SL Group deposit administration with-profits (with GAR) 902 1205 1206 1206
580 Ex SL Term assurance rider 71075 326 438 438
580 RL Term assurance rider (Intermediary) 233 0 12 12
605 Ex SL Miscellaneous protection rider 461 122 236 236
610 Ex SL Additional reserves UWP 2253 22 2253 2253 2253
183
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
580 Ex SL Term assurance rider 473 2 2 2
605 Ex SL Miscellaneous protection rider 0 0
184
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
500 Ex PLAL Life UWP single premium 6207 121230 121230 120473 120473
505 Ex PLAL Life UWP whole life regular premium 3231 637 3231 3232 3232
510 Ex PLAL Life UWP endowment regular premium - savings 171121 11243 171121 171184 171184
516 Ex PLAL Life UWP endowment regular premium (ISA) 8789 23027 1955 23027 23026 23026
185
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
525 Ex PLAL Individual pensions UWP 165943 4585 165943 165958 165958
535 Ex PLAL Group money purchase pensions UWP 12 12 12 12
186
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
505 Ex RLA Life UWP whole life regular premium 7727 375 7727 7348 3848 11197
187
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
525 Ex RLA Individual pensions UWP 287221 1134 287268 279268 12839 292107
188
Form 52
Long-term insurance business : Valuation summary of accumulating with-profits contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
500 Ex RLA Life UWP single premium (Caledonian) 5756 329637 329249 309179 30190 339369
505 Ex RLA Life UWP whole life regular premium 20489 488 20489 20022 2507 22529
525 Ex RLA Individual pensions UWP 33103 967 33225 31622 3095 34717
525 Ex RLA Individual pensions UWP (with GAO) 32163 614 32341 26104 23234 49339
189
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
700 Ex CL Life property linked single premium 7 42 40 40 0 40
700 Ex PLAL Life property linked single premium 26813 585439 579642 579642 363 580005
700 Ex RA Life property linked single premium 7333 39743 38707 38707 478 39186
700 Ex SL Life property linked single premium 1993 59732 57367 57367 618 57985
700 Ex UFI Life property linked single premium 534 4161 4161 4161 195 4356
700 Ex UFLA Life property linked single premium 343 14090 12823 12823 40 12863
700 Ex UFLA Life property linked single premium (with mortality gtee) 373 14334 14192 14192 323 14515
700 RL Life property linked single premium 108 1620 1620 1620 4 1624
700 RL Life property linked single premium (Bancassurance) 7 85 84 84 84
700 RL Life property linked single premium (Intermediary) 595 24222 22984 22984 44 23028
710 Ex CL Life property linked whole life regular premium 274 13585 57 716 716 45 761
710 Ex PLAL Life property linked whole life regular premium 5445 125109 878 5880 5880 208 6087
710 Ex RA Life property linked whole life regular premium 2533 99791 895 7683 7683 609 8292
710 Ex SL Life property linked whole life regular premium 783 28765 262 3854 3854 75 3929
710 Ex SMA Life property linked whole life regular premium 70151 12778498 72814 108869 108869 28785 137655
190
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
710 Ex UFI Life property linked whole life regular premium 1560 27959 332 5478 5478 105 5583
710 Ex UFI Life property linked whole life regular premium (with critical
illness cover option) 297 8322 68 1151 1151 23 1173
710 Ex UFLA Life property linked whole life regular premium 4080 202083 1697 17786 17786 1813 19599
710 RL Life property linked whole life regular premium (Bancassurance) 25 215 2 1 1 3 4
710 RL Life property linked whole life regular premium (Scottish
Provident) 4827 3087060 4992 4750 4750 321 5072
715 Ex CL Life property linked endowment regular premium - savings 302 4018 136 3834 3834 8 3842
715 Ex PLAL Life property linked endowment regular premium - savings 39432 925298 13867 307864 307864 4548 312411
715 Ex RA Life property linked endowment regular premium - savings 28 275 5 275 275 275
715 Ex SL Life property linked endowment regular premium - savings 891 9802 203 8572 8572 76 8648
715 Ex UFI Life property linked endowment regular premium - savings 532 2423 51 2423 2423 3 2426
715 Ex UFLA Life property linked endowment regular premium - savings 99 2496 8 2496 2496 7 2504
715 RL Life property linked endowment regular premium - savings 109 1368 48 1367 1367 11 1378
715 RL Life property linked endowment regular premium - savings
(Intermediary) 237 2839 204 1376 1376 32 1407
720 Ex CL Life property linked endowment regular premium - target
cash 335 10792 176 7962 7962 392 8354
720 Ex SL Life property linked endowment regular premium – target
cash 14144 453655 8966 223505 223505 3207 226712
191
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
720 Ex UFI Life property linked endowment regular premium - target
cash 100 2853 73 1822 1822 2 1824
720 Ex UFLA Life property linked endowment regular premium - target
cash 424 14782 237 9778 9778 25 9803
720 RL Life property linked endowment regular premium – target cash
(Intermediary) 504 17193 629 6780 6780 177 6957
775 Ex SL Accelerated critical illness rider 104764 339 339
775 RL Accelerated critical illness rider (Intermediary) 16851 48 48
780 Ex SL Stand-alone critical illness rider 12439 74 74
780 Ex UFI Stand-alone critical illness rider 24 537 6 84 84 0 85
780 Ex UFLA Stand-alone critical illness rider 26595
780 RL Stand-alone critical illness rider (Intermediary) 481 2 2
785 Ex UFI Income protection rider 4 8 1 16 16 0 16
785 Ex UFLA Income protection rider 16301
790 Ex SL Miscellaneous protection rider 76 157 157
790 Ex UFI Miscellaneous protection rider 84 3 3 3
790 Ex UFLA Miscellaneous protection rider 995 25 4741 4741
790 RL Miscellaneous protection rider (Intermediary) 18 14 14
192
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 4)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
795 Ex SMA Miscellaneous property linked (term assurance) 1578 182952 828 6739 6739 381 7120
800 Ex CL Additional reserves property linked (extra premiums) 1 1
800 Ex RLA Additional reserves property linked (expenses) 1494 1494
800 Ex RLA Additional reserves property linked (rate card charges) (1972) (1972)
800 Ex SMA Additional reserves property linked (extra premiums &
IBNR) 528 528 528
193
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
710 Ex PLAL Life property linked whole life regular premium 51056 197
710 Ex SL Life property linked whole life regular premium 1955 3 3
710 Ex SMA Life property linked whole life regular premium 6515772 8111 8111
710 Ex UFI Life property linked whole life regular premium 17985
710 Ex UFI Life property linked whole life regular premium (with critical
illness cover option) 5737
710 Ex UFLA Life property linked whole life regular premium 147438
710 RL Life property linked whole life regular premium (Scottish
Provident) 2224118 25 25
715 Ex PLAL Life property linked endowment regular premium - savings 279318 1217
715 Ex SL Life property linked endowment regular premium - savings 25 0 0
715 RL Life property linked endowment regular premium - savings
(Intermediary) 7 0 0
720 Ex SL Life property linked endowment regular premium – target
cash 39886 16 16
720 Ex UFI Life property linked endowment regular premium - target
cash 825
720 Ex UFLA Life property linked endowment regular premium - target
cash 4003
720 RL Life property linked endowment regular premium – target cash
(Intermediary) 6388 2 2
775 Ex SL Accelerated critical illness rider 82559 267 267
194
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
775 RL Accelerated critical illness rider (Intermediary) 12844 36 36
780 Ex SL Stand-alone critical illness rider 9688 57 57
780 Ex UFI Stand-alone critical illness rider 362
780 Ex UFLA Stand-alone critical illness rider 21276
780 RL Stand-alone critical illness rider (Intermediary) 385 2 2
785 Ex UFLA Income protection rider 13041
790 Ex SL Miscellaneous protection rider 22 61 61
790 Ex UFI Miscellaneous protection rider 67 2 2
790 Ex UFLA Miscellaneous protection rider 796 3807 3807
790 RL Miscellaneous protection rider (Intermediary) 13 10 10
795 Ex SMA Miscellaneous property linked (term assurance) 94510 251 251
800 Ex SMA Additional reserves property linked (extra premiums &
IBNR) 261 261 261
195
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
725 Ex CL Individual pensions property linked 2866 40103 115 38166 38166 516 38682
725 Ex CL Individual pensions property linked (with GAR) 215 1456 9 1456 1456 905 2362
725 Ex PLAL Individual pensions property linked 111669 718529 22455 715015 715015 8960 723975
725 Ex RIL Individual pensions property linked 93845 1246456 1273 1246456 1246456 2279 1248735
725 Ex SL Individual pensions property linked 77317 858991 10774 1032040 1032040 (7853) 1024186
725 Ex SL Individual pensions property linked (with GAR) 40970 510028 2511 510028 510028 (11421) 498607
725 Ex UFI Individual pensions property linked 19071 295274 2010 295274 295274 5054 300328
725 Ex UFLA Individual pensions property linked 7056 131259 925 123270 123270 610 123880
725 RL Individual pensions property linked 8188 78158 2113 78158 78158 1380 79538
725 RL Individual pensions property linked (Bancassurance) 2803 24258 2022 24258 24258 4 24262
725 RL Individual pensions property linked (Intermediary) 396259 9736736 579440 10540116 10540116 70542 10610659
735 Ex PLAL Group money purchase pensions property linked 18138 93185 1119 93204 93204 244 93448
735 Ex SL Group money purchase pensions property linked 28911 229750 1479 269442 269442 (689) 268753
735 Ex SL Group money purchase pensions property linked (final
salary) 4301 166851 1992 166851 166851 1955 168805
735 Ex SL Group money purchase pensions property linked (with GAR) 854 17169 162 17169 17169 (193) 16976
196
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
735 RL Group money purchase pensions property linked
(Bancassurance) 1742 3464 262 3464 3464 2 3467
735 RL Group money purchase pensions property linked (Intermediary) 32359 443984 13454 543842 543842 3733 547575
735 RL Group money purchase pensions property linked (Intermediary)
(final salary) 1147 421667 5518 421667 421667 4940 426607
750 Ex SL Income drawdown property linked 349 24230 23175 23175 (120) 23055
750 RL Income drawdown property linked (Intermediary) 4482 188583 179088 179088 773 179861
755 Ex SL Trustee investment plan 2083 2083 2083 2083
755 Ex UFLA Trustee investment plan 474 474 474 1 476
770 Ex UFI Term assurance rider 1 34957 86 3770 3770 3 3772
790 Ex UFI Miscellaneous protection rider 659 22 24 24
790 Ex UFLA Miscellaneous protection rider 301 15 15 15
800 Ex CL Additional reserves property linked (extra premiums) 0 0
800 Ex RIL Additional reserves property linked (pension review) 6271 6271
800 Ex RLA Additional reserves property linked (expenses) 17302 17302
800 Ex RLA Additional reserves property linked (rate card charges) (19474) (19474)
800 Ex UFI Additional reserves property linked (pension review) 4575 4575
197
Form 53
Long-term insurance business : Valuation summary of property linked contracts (Sheet 3)
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
800 Ex UFLA Additional reserves property linked (pension review) 50 50
800 RL Additional reserves property linked (contingency) 524 524
198
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
725 Ex SL Individual pensions property linked 18863 18863 18863
725 Ex UFLA Individual pensions property linked 6391
725 RL Individual pensions property linked (Intermediary) 1559278 1559278 (5759) 1553519
735 Ex SL Group money purchase pensions property linked 52007 52007 52007
735 RL Group money purchase pensions property linked (Intermediary) 227050 227050 227050
750 Ex SL Income drawdown property linked 1350 1350 1350
750 RL Income drawdown property linked (Intermediary) 4972 4972 4972
770 Ex UFI Term assurance rider 24950
790 Ex UFI Miscellaneous protection rider 527 20 20
790 Ex UFLA Miscellaneous protection rider 240 12 12
199
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
700 RL Life property linked single premium (Intermediary) 91 8868 8779 8779 5 8784
800 Ex RLA Additional reserves property linked (expenses) 852 852
800 Ex RLA Additional reserves property linked (rate card charges) (1151) (1151)
200
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
715 Ex SL Life property linked endowment regular premium - savings 1 12 0 11 11 4 14
201
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
725 Ex SL Individual pensions property linked (with GAR) 172300 172300 5067 177366
735 Ex SL Group money purchase pensions property linked (with GAR) 6580 6580 328 6908
202
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
700 Ex RLA Life property linked single premium 1528 14692 14692 14692 114 14806
710 Ex RLA Life property linked whole life regular premium 6808 24464 882 24464 24464 2011 26475
715 Ex RLA Life property linked endowment regular premium - savings 32 322 4 322 322 19 341
203
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
725 Ex RLA Individual pensions property linked 40085 146497 3026 146538 146497 5821 152318
800 Ex RLA Additional reserves property linked 1269 1269 1269
204
Form 53
Long-term insurance business : Valuation summary of property linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
700 Ex GRE Life property linked single premium 68 1590 1590 1590 5 1595
710 Ex GRE Life property linked whole life regular premium 160 1037 171 1037 1037 478 1516
710 Ex RLA Life property linked whole life regular premium 1166 3981 155 3981 3981 844 4825
725 Ex RLA Individual pensions property linked 6375 2384 91 2389 2384 572 2956
205
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
901 RL Index linked income protection claims in payment (Swiss Life) 188 188 188
905 Ex SL Index linked annuity (individual) 5 17 157 157 157
910 RL Miscellaneous index linked (Bright Grey) 8108 187385 4425 (12229) (12229) (12229)
910 RL Miscellaneous index linked (GRB) (Bright Grey) 277 5733 78 (203) (203) (203)
910 RL Miscellaneous index linked (Swiss Life) 283 1711 67 144 144 144
206
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Life / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
901 RL Index linked income protection claims in payment (Swiss Life) 188 188 188
910 RL Miscellaneous index linked (Bright Grey) 132369 1620 (4031) (4031) (4031)
910 RL Miscellaneous index linked (GRB) (Bright Grey) 5238 27 28 28 28
910 RL Miscellaneous index linked (Swiss Life) 1711 67 144 144 144
207
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
905 Ex SL Index linked annuity (group) 1 397 3993 3993 3993
905 Ex SL Index linked annuity (individual) 3 255 1585 1585 1585
905 RL Index linked annuity (Intermediary) (group) 22 28 485 485 485
905 RL Index linked annuity (Intermediary) (individual) 71 178 3733 3733 3733
910 RL Miscellaneous index linked 2013 21555 1272 1272 1272
208
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
UK Pension / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
905 Ex SL Index linked annuity (group) 61 691 691 691
905 Ex SL Index linked annuity (individual) 135 919 919 919
905 RL Index linked annuity (Intermediary) (group) 4 69 69 69
905 RL Index linked annuity (Intermediary) (individual) 65 1611 1611 1611
209
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Gross
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
910 RL Miscellaneous index linked (Bright Grey) 151 4667 124 (438) (438) (438)
210
Form 54
Long-term insurance business : Valuation summary of index linked contracts
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Overseas / Reinsurance ceded external
Product
code
number
Product description
Number of
policyholders /
scheme
members
Amount of
benefit
Amount of
annual office
premiums
Nominal value
of units
Discounted
value of unitsOther liabilities
Amount of
mathematical
reserves
1 2 3 4 5 6 7 8 9
910 RL Miscellaneous index linked (Bright Grey) 3222 43 (146) (146) (146)
211
Form 55
Long-term insurance business : Unit prices for internal linked funds
Name of insurer The Royal London Mutual Insurance Society Limited
Total business
Financial year ended 31 December 2013
Units £000
Fund name Type of fund Net assets Main series
Unit
management
charge
Price at
previous
valuation date
Price at current
valuation date
Change in
price during
year
1 2 3 4 5 6 7 8
Royal London ANL Managed Fund 02 - life - balanced managed fund 796935 1.00 2.688962 3.103889 15.43
SL Managed Fund 02 - life - balanced managed fund 205974 0.75 7.112470 8.049610 13.18
SL Global Managed Pension Fund11 - individual pension - stock market managed
fund 1976935 1.00 6.986695 8.606173 23.18
Royal London ANL Pension Managed Fund 12 - individual pension - balanced managed fund 348085 1.00 3.259873 3.764796 15.49
Royal London Stakeholder Managed Fund 12 - individual pension - balanced managed fund 260745 1.00 3.180069 3.663854 15.21
RIL Pension Managed Fund 12 - individual pension - balanced managed fund 930312 Series 1 1.05 8.490112 9.756920 14.92
RIL Pension Managed Fund 12 - individual pension - balanced managed fund 161873 Series 2 1.05 8.490112 9.756920 14.92
SL Adventurous Managed Pension Fund 12 - individual pension - balanced managed fund 395527 1.00 1.600163 1.873496 17.08
SL Managed Pension Fund 12 - individual pension - balanced managed fund 2317459 1.00 8.754494 10.025243 14.52
UFI Series 1 - Pension UK Managed Fund 12 - individual pension - balanced managed fund 237997 UFI Policyholders 0.25 8.782557 9.972963 13.55
UFLA Series 2 - Pension Managed Fund 12 - individual pension - balanced managed fund 124937 1.00 9.913215 11.899222 20.03
SL Defensive Managed Pension Fund 13 - individual pension - defensive managed fund 522527 1.00 2.512334 2.728655 8.61
SL UK Ethical Pension Fund 15 - individual pension - UK equity 112668 1.00 1.551308 1.946070 25.45
SL UK Equity Pension Fund 15 - individual pension - UK equity 1120465 1.00 12.371743 15.105757 22.10
SL UK Income Specialist (Invesco Perpetual
Income) Pension Fund15 - individual pension - UK equity 113583 1.70 1.348923 1.700370 26.05
SL UK Mid Cap Pension Fund 15 - individual pension - UK equity 174375 1.00 2.278061 3.160045 38.72
SL European Pension Fund 16 - individual pension - overseas equity 159360 1.00 17.949622 22.475659 25.22
SL Property Pension Fund 17 - individual pension - property 1092805 1.00 6.796902 7.411760 9.05
21
2
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
473049 3.90 4.36 4.50
194460 3.90 4.36 4.50
36752 3.90 4.36 4.50
(174639) 3.90 4.36 4.50
120408 3.90 4.36 4.50
72920 4.38 4.58
89 2.50 3.13 3.63
182 3.13 3.63
31395 2.50 3.13 3.63
4521 3.13 3.63
626093 4.38 4.58
13060 3.13 3.63
(26384) 4.38 4.58
223645 4.00 4.14
1717900 4.38 4.58
(70) 3.13 3.63
87393 3.13 3.63
(21512) 4.38 4.58
105771 n/a n/a 11.22
Total 3485033
UK L&GA ex SMA OB NP PHI Form 53 Non-unit reserves
Product group
1
UK L&GA RL and ex RA OB WP Form 51 Assurances (excl
Option and Guarantee)
UK L&GA RL IB WP Form 51 Assurances
UK L&GA RL IB NP Form 51 Assurances
UK L&GA RL, ex CL, ex RA, ex SL, ex UFI, ex UFLA, ex SMA, ex
SPL and ex PLAL OB NP Form 51 Assurances (except PHI and
gross roll up protection (GRB))UK L&GA OB WP Form 52 Unit Reserves (excl ISA and RL Life
UWP single premium (Intermediary))
UK L&GA RLOB WP Form 52 ISA
UK L&GA OB WP Form 52 Non-Unit Reserves (excl PLAL ISA
and ex RLA code 610)
UK L&GA ex PLAL OB WP Form 52 ISA sterling reserves
UK L&GA OB NP Form 53 Non-Unit Reserves (excl
Contingency, PHI and ex RLA code 800)
UK Pens OB NP Form 53 Non-Unit Reserves (excl Pensions
Review, Contingency and ex RLA code 800)
OLAB RL OB NP Form 51 (Caledonian) level and decreasing
term assurance, accelerated critical illness and miscellaneous
Misc
UK Pens RL and ex RA OB WP Form 51 Assurances and
Deferred Annuities (excl Pens Review)
UK Pens ex SL OB WP Form 51 Expense Provision
UK L&GA gross roll up and Pens RL, ex CL, ex PLAL, ex RA, ex
SMA, ex UFI and ex UFLA OB NP Form 51 Assurances
UK Pens OB NP Form 51 Annuities in Payment and RL Misc
Protection Rider
UK Pens OB WP Form 52 Unit Reserves and GAR Reserve
UK Pens OB WP Form 52 Non-Unit Reserves (excl GAR, Pens
Review and ex RLA code 610)
213
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
111008 3.90 4.21 4.38
25262 3.90 4.21 4.38
Total 136270
Product group
1
UK L&GA ex RA IB WP Form 51 Assurances
UK L&GA ex RA IB NP Form 51 Assurances
214
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
87839 3.60 4.21 4.34
1381450 4.13 4.34
683 n/a n/a 4.34
Total 1469972
Product group
1
UK L&GA ex UFI OB WP Form 51 Assurances
UK Pens ex UFI OB WP Form 51 Assurances
Misc
215
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
457092 4.30 4.54 4.74
Total 457092
Product group
1
UK L&GA ex UFI IB WP Form 51 Assurances
216
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
69509 2.60 3.08 3.33
1092902 3.13 3.23
203241 3.13 3.23
496100 3.13 3.59
541 n/a n/a 3.28
Total 1862294
Product group
1
UK L&GA WP Form 51 excluding £0.037m reserve and UK
L&GA WP Form 52
UK Pens WP Form 51 and UK Pens Form 52 excluding deposit
administration
UK Pens NP Form 51 and UK Pens Form 53 other liabilities
UK Pens WP Form 52 deposit administration
Misc
217
Form 57
Long-term insurance business: Analysis of valuation interest rate
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
294888 3.70 4.12 4.40
23026 4.13 4.40
165969 4.13 4.40
Total 483884
Product group
1
UK L&GA OB WP Form 52 Unit Reserves (Excl ISA)
UL L&GA OB WP Form 52 ISA Unit Reserves
UK Pens OB WP Form 52 Unit Reseves
218
Form 57
Long-term insurance business: Analysis of valuation interest rate (Sheet 1)
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
67912 3.13 3.13 3.40
145601 3.13 3.13 3.40
90240 3.13 3.13 3.40
20679 3.13 3.13 3.40
7380 3.13 3.13 3.40
3848 3.13 3.13 3.26
2144 3.13 3.13 3.26
11872 3.13 3.40
1541 3.13 3.40
65929 3.75 3.87
280682 3.13 3.40
12839 3.13 3.26
5821 3.13 3.26
343256 3.13 3.40
122810 3.13 3.40
58854 3.75 3.87
388882 3.13 3.40
59027 2.63 2.72
1900 2.63 2.72
Total
UK Pens ex RLA OB NP Form 51 Annuities in Payment
Product group
1
UK L&GA ex RLA IB WP Form 51 Assurances
UK L&GA ex RLA IB NP Form 51 Assurances
UK L&GA ex RLA OB WP Form 51 Assurances
UK L&GA ex RLA OB NP Form 51 Assurances
UK L&GA ex RLA OB WP Form 52 Unit Reserves
UK L&GA ex RLA OB WP Form 52 Non-Unit Reserves
UK L&GA ex RLA OB NP Form 53 Non-Unit Reserves
UK Pens ex RLA OB WP Form 51 Assurances and Deferred
Annuities
UK Pens ex RLA OB NP Form 51 Assurances
OLAB ex RLA OB WP Form 52 Unit Reserves
OLAB ex RLA OB WP Form 52 Non-Unit Reserves
OLAB ex RLA OB NP Form 53 Non-Unit Reserves
UK Pens ex RLA OB WP Form 52 Unit Reserves
UK Pens ex RLA OB WP Form 52 Non-Unit Reserves
UK Pens ex RLA OB NP Form 53 Non-Unit Reserves
OLAB ex RLA IB & OB WP Form 51 Assurances and Deferred
Annuities
OLAB ex RLA IB and OB NP Form 51 Assurances
OLAB ex RLA OB NP Form 51 Annuities in Payment
219
Form 57
Long-term insurance business: Analysis of valuation interest rate (Sheet 2)
Name of insurer The Royal London Mutual Insurance Society Limited
Subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Net mathematical
reserves
Net valuation
interest rate
Gross valuation
interest rate
Risk adjusted
yield on
matching assets
2 3 4 5
3475 n/a n/a 3.87
Total 1694692
Product group
1
Misc
220
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Summary
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 25909987 23978651
Bonus payments in anticipation of a surplus 12 266041 236655
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14
Subtotal (11 to 14) 15 26176027 24215306
Mathematical reserves 21 25857577 23932502
29 318450 282804
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 318450 282804
Total 39 318450 282804
Distribution of surplus
Bonus paid in anticipation of a surplus 41 266041 236655
Cash bonuses 42
Reversionary bonuses 43 52410 46149
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 318450 282804
Net transfer out of fund / part of fund 47
Total distributed surplus (46+47) 48 318450 282804
Surplus carried forward 49
Total (48+49) 59 318450 282804
Percentage of distributed surplus allocated to policyholders
Current year 61
Current year - 1 62
Current year - 2 63
Current year - 3 64
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
221
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal London IB & OB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 19430657 17083732
Bonus payments in anticipation of a surplus 12 97163 90641
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14
Subtotal (11 to 14) 15 19527820 17174373
Mathematical reserves 21 19398401 17057268
29 129419 117105
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33 5472 4872
Surplus arising since the last valuation 34 123947 112233
Total 39 129419 117105
Distribution of surplus
Bonus paid in anticipation of a surplus 41 97163 90641
Cash bonuses 42
Reversionary bonuses 43 32256 26464
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 129419 117105
Net transfer out of fund / part of fund 47
Total distributed surplus (46+47) 48 129419 117105
Surplus carried forward 49
Total (48+49) 59 129419 117105
Percentage of distributed surplus allocated to policyholders
Current year 61 100.00 100.00
Current year - 1 62 100.00 100.00
Current year - 2 63 100.00 100.00
Current year - 3 64 100.00 100.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
222
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Refuge Assurance IB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 136270 162544
Bonus payments in anticipation of a surplus 12 16223 12394
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14 1860 1451
Subtotal (11 to 14) 15 154353 176389
Mathematical reserves 21 135753 161879
29 18600 14510
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 18600 14510
Total 39 18600 14510
Distribution of surplus
Bonus paid in anticipation of a surplus 41 16223 12394
Cash bonuses 42
Reversionary bonuses 43 517 665
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 16740 13059
Net transfer out of fund / part of fund 47 1860 1451
Total distributed surplus (46+47) 48 18600 14510
Surplus carried forward 49
Total (48+49) 59 18600 14510
Percentage of distributed surplus allocated to policyholders
Current year 61 90.00 90.00
Current year - 1 62 90.00 90.00
Current year - 2 63 90.00 90.00
Current year - 3 64 90.00 90.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
223
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly OB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 1469972 1499946
Bonus payments in anticipation of a surplus 12 11367 9901
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14 1291 1119
Subtotal (11 to 14) 15 1482630 1510967
Mathematical reserves 21 1469720 1499774
29 12909 11193
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 12909 11193
Total 39 12909 11193
Distribution of surplus
Bonus paid in anticipation of a surplus 41 11367 9901
Cash bonuses 42
Reversionary bonuses 43 252 172
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 11618 10074
Net transfer out of fund / part of fund 47 1291 1119
Total distributed surplus (46+47) 48 12909 11193
Surplus carried forward 49
Total (48+49) 59 12909 11193
Percentage of distributed surplus allocated to policyholders
Current year 61 90.00 90.00
Current year - 1 62 90.00 90.00
Current year - 2 63 90.00 90.00
Current year - 3 64 90.00 90.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
224
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund United Friendly IB Subfund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 457092 471395
Bonus payments in anticipation of a surplus 12 19032 19604
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14 2321 2302
Subtotal (11 to 14) 15 478445 493301
Mathematical reserves 21 455234 470284
29 23211 23017
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 23211 23017
Total 39 23211 23017
Distribution of surplus
Bonus paid in anticipation of a surplus 41 19032 19604
Cash bonuses 42
Reversionary bonuses 43 1858 1111
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 20890 20715
Net transfer out of fund / part of fund 47 2321 2302
Total distributed surplus (46+47) 48 23211 23017
Surplus carried forward 49
Total (48+49) 59 23211 23017
Percentage of distributed surplus allocated to policyholders
Current year 61 90.00 90.00
Current year - 1 62 90.00 90.00
Current year - 2 63 90.00 90.00
Current year - 3 64 90.00 90.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
225
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Scottish Life Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 2041184 2227598
Bonus payments in anticipation of a surplus 12 84017 74261
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14
Subtotal (11 to 14) 15 2125201 2301859
Mathematical reserves 21 2027147 2213352
29 98055 88507
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 98055 88507
Total 39 98055 88507
Distribution of surplus
Bonus paid in anticipation of a surplus 41 84017 74261
Cash bonuses 42
Reversionary bonuses 43 14037 14246
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 98055 88507
Net transfer out of fund / part of fund 47
Total distributed surplus (46+47) 48 98055 88507
Surplus carried forward 49
Total (48+49) 59 98055 88507
Percentage of distributed surplus allocated to policyholders
Current year 61 100.00 100.00
Current year - 1 62 100.00 100.00
Current year - 2 63 100.00 100.00
Current year - 3 64 100.00 100.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
226
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund PLAL With-Profits Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 483884 520415
Bonus payments in anticipation of a surplus 12 21334 20138
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14
Subtotal (11 to 14) 15 505218 540553
Mathematical reserves 21 483884 520415
29 21334 20138
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 21334 20138
Total 39 21334 20138
Distribution of surplus
Bonus paid in anticipation of a surplus 41 21334 20138
Cash bonuses 42
Reversionary bonuses 43
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 21334 20138
Net transfer out of fund / part of fund 47
Total distributed surplus (46+47) 48 21334 20138
Surplus carried forward 49
Total (48+49) 59 21334 20138
Percentage of distributed surplus allocated to policyholders
Current year 61 100.00 100.00
Current year - 1 62 100.00 100.00
Current year - 2 63 100.00 100.00
Current year - 3 64 100.00 100.00
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
227
Form 58
Long-term insurance business : Distribution of surplus
Name of insurer The Royal London Mutual Insurance Society Limited
Total business / subfund Royal Liver Assurance Fund
Financial year ended 31 December 2013
Units £000
Financial year Previous year
1 2
Valuation result
Fund carried forward 11 1890928 2013021
Bonus payments in anticipation of a surplus 12 16905 9715
Transfer to non-technical account 13
Transfer to other funds / parts of funds 14
Subtotal (11 to 14) 15 1907833 2022736
Mathematical reserves 21 1887438 2009530
29 20395 13206
Composition of surplus
Balance brought forward 31
Transfer from non-technical account 32
Transfer from other funds / parts of fund 33
Surplus arising since the last valuation 34 20395 13206
Total 39 20395 13206
Distribution of surplus
Bonus paid in anticipation of a surplus 41 16905 9715
Cash bonuses 42
Reversionary bonuses 43 3490 3491
Other bonuses 44
Premium reductions 45
Total allocated to policyholders (41 to 45) 46 20395 13206
Net transfer out of fund / part of fund 47
Total distributed surplus (46+47) 48 20395 13206
Surplus carried forward 49
Total (48+49) 59 20395 13206
Percentage of distributed surplus allocated to policyholders
Current year 61 100.00 100.00
Current year - 1 62 100.00 100.00
Current year - 2 63 100.00
Current year - 3 64
Surplus including contingency and other reserves held towards
the capital requirements (deficiency) (15-21)
228
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal London Mutual Insurance Society
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 8163 2459 n/a UWP N 8163
Endowment assurance 15 12530 3372 n/a CWP N 12530
Endowment assurance 20 19638 3962 n/a CWP N 19638
Endowment assurance 25 30785 5806 n/a CWP N 30785
Regular premium pension 5 14096 1546 n/a UWP N 14096
Regular premium pension 10 32009 5085 n/a UWP N 32009
Regular premium pension 15 50788 13306 n/a CWP N 52359
Regular premium pension 20 83332 28472 n/a CWP N 85909
Single premium pension 5 14865 3897 n/a UWP N 14865
Single premium pension 10 18718 5873 n/a UWP N 18718
Single premium pension 15 19362 6966 n/a CWP N 19960
Single premium pension 20 38452 21543 n/a CWP N 39642
22
9
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal London Mutual Insurance Society
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 1911 168 0 UWP Y 11250
Endowment assurance 10 8163 2459 0 UWP Y 11250
Endowment assurance 15 9248 1977 n/a CWP N 22343
Endowment assurance 20 17149 2928 n/a CWP N 25427
With-profits bond 2 11910 2090 0 UWP Y 12537
With-profits bond 3 11729 1988 0 UWP Y 12922
With-profits bond 5 15964 5986 0 UWP Y 16961
With-profits bond 10 20157 8472 0 UWP Y 20274
Single premium pension 2 10863 674 0 UWP Y 10863
Single premium pension 3 11943 1464 0 UWP Y 11943
Single premium pension 5 14865 3897 0 UWP Y 14865
Single premium pension 10 18718 5873 0 UWP Y 18718
23
0
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Refuge Assurance
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 12452 3667 n/a CWP N 12452
Endowment assurance 20 18619 3726 n/a CWP N 18619
Endowment assurance 25 31094 6022 n/a CWP N 31094
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 n/a n/a n/a n/a n/a n/a
Regular premium pension 15 47052 10548 n/a CWP N 47052
Regular premium pension 20 78088 7732 n/a CWP N 78088
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
Single premium pension 15 25142 0 n/a CWP N 25142
Single premium pension 20 45040 0 n/a CWP N 45040
23
1
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Refuge Assurance
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 9767 2465 n/a CWP N 20763
Endowment assurance 20 16768 3087 n/a CWP N 23248
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 n/a n/a n/a n/a n/a n/a
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
23
2
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer United Friendly Insurance
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 n/a n/a n/a n/a n/a n/a
Endowment assurance 20 17664 3662 n/a CWP N 17664
Endowment assurance 25 30404 7682 n/a CWP N 30404
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 n/a n/a n/a n/a n/a n/a
Regular premium pension 15 n/a n/a n/a n/a n/a n/a
Regular premium pension 20 67053 7450 n/a CWP N 67053
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
Single premium pension 15 n/a n/a n/a n/a n/a n/a
Single premium pension 20 29049 429 n/a CWP N 29049
23
3
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer United Friendly Insurance
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 n/a n/a n/a n/a n/a n/a
Endowment assurance 20 17210 3615 n/a CWP N 23250
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 n/a n/a n/a n/a n/a n/a
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
23
4
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Scottish Life
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 13292 4399 n/a CWP N 13292
Endowment assurance 20 20269 7546 n/a CWP N 20269
Endowment assurance 25 32802 13652 n/a CWP N 32802
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 n/a n/a n/a n/a n/a n/a
Regular premium pension 15 56648 20152 n/a CWP N 56648
Regular premium pension 20 79728 22982 n/a CWP N 79728
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
Single premium pension 15 18618 5841 n/a CWP N 18618
Single premium pension 20 38038 14704 n/a CWP N 38038
23
5
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Scottish Life
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 13292 4399 n/a CWP N 11250
Endowment assurance 20 19641 6868 n/a CWP N 24768
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 n/a n/a n/a n/a n/a n/a
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
23
6
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Phoenix Life Assurance Limited / Abbey National Life
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 13043 3523 n/a UWP N 13043
Endowment assurance 20 21165 4551 n/a UWP N 21165
Endowment assurance 25 n/a n/a n/a n/a n/a n/a
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 n/a n/a n/a n/a n/a n/a
Regular premium pension 15 58333 19444 n/a UWP N 58333
Regular premium pension 20 98647 44642 n/a UWP N 98647
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
Single premium pension 15 23295 6774 n/a UWP N 23295
Single premium pension 20 45390 18642 n/a UWP N 45390
23
7
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Phoenix Life Assurance Limited / Abbey National Life
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 12536 3386 0 UWP Y 27948
Endowment assurance 20 23776 5512 0 UWP Y 32931
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 16566 5522 0 UWP Y 16566
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 19314 7749 0 UWP Y 19314
23
8
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Caledonian Life
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 9374 0 n/a CWP N 9374
Endowment assurance 20 14876 0 n/a CWP N 14876
Endowment assurance 25 23134 0 n/a CWP N 23134
Regular premium pension 5 15038 0 n/a CWP N 15038
Regular premium pension 10 34920 0 n/a CWP N 34920
Regular premium pension 15 60304 0 n/a CWP N 60304
Regular premium pension 20 106576 0 n/a CWP N 106576
Single premium pension 5 15334 0 n/a CWP N 15334
Single premium pension 10 18326 0 n/a CWP N 18326
Single premium pension 15 23177 0 n/a CWP N 23177
Single premium pension 20 40420 0 n/a CWP N 40420
23
9
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Caledonian Life
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 9489 0 n/a CWP N 15046
Endowment assurance 20 15037 0 n/a CWP N 18233
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 13818 3582 0 UWP Y 13818
With-profits bond 10 13956 1820 0 UWP Y 13956
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 8475 0 n/a CWP N 11577
Single premium pension 5 8917 0 n/a CWP N 12762
Single premium pension 10 12233 0 n/a CWP N 16288
24
0
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal Liver Assurance (UK)
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 5794 383 n/a CWP N 5794
Endowment assurance 15 9995 560 n/a CWP N 9995
Endowment assurance 20 15707 133 n/a CWP N 15707
Endowment assurance 25 24591 1513 n/a CWP N 37308
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 n/a n/a n/a n/a n/a n/a
Regular premium pension 15 46645 6777 n/a UWP N 46645
Regular premium pension 20 85093 11099 n/a UWP N 85093
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
Single premium pension 15 20047 2306 n/a UWP N 20047
Single premium pension 20 33864 3896 n/a UWP N 33864
24
1
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal Liver Assurance (UK)
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 n/a n/a n/a n/a n/a n/a
Endowment assurance 15 9478 0 n/a CWP N 17623
Endowment assurance 20 14326 0 n/a CWP N 35926
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 13841 2496 n/a UWP N 13841
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 n/a n/a n/a n/a n/a n/a
24
2
Form 59A
Long-term insurance business : With-profits payouts on maturity (normal retirement)
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal Liver Assurance (ROI)
Date of maturity value / open market option 01 March 2014
Category of with-profits policyOriginal term
(years)
Maturity value / open market
optionTerminal bonus MVA
CWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 10 5945 530 n/a CWP N 5945
Endowment assurance 15 9937 502 n/a CWP N 9937
Endowment assurance 20 15798 222 n/a CWP N 15798
Endowment assurance 25 25026 1733 n/a CWP N 25026
Regular premium pension 5 n/a n/a n/a n/a n/a n/a
Regular premium pension 10 30934 2849 n/a UWP N 30934
Regular premium pension 15 50260 5458 n/a UWP N 50260
Regular premium pension 20 91335 6058 n/a UWP N 91335
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 16444 2665 n/a UWP N 16444
Single premium pension 15 22533 880 n/a UWP N 22533
Single premium pension 20 51873 2023 n/a UWP N 51873
24
3
Form 59B
Long-term insurance business : With-profits payouts on surrender
Name of insurer The Royal London Mutual Insurance Society Limited
Original insurer Royal Liver Assurance (ROI)
Date of surrender value 01 March 2014
Category of with-profits policy
Duration at
surrender
(years)
Surrender value Terminal bonus MVACWP /
UWP
MVA
permitted?Death benefit
1 2 3 4 5 6 7 8
Endowment assurance 5 n/a n/a n/a n/a n/a n/a
Endowment assurance 10 4550 0 n/a CWP N 16349
Endowment assurance 15 9131 0 n/a CWP N 17623
Endowment assurance 20 14246 0 n/a CWP N 35931
With-profits bond 2 n/a n/a n/a n/a n/a n/a
With-profits bond 3 n/a n/a n/a n/a n/a n/a
With-profits bond 5 n/a n/a n/a n/a n/a n/a
With-profits bond 10 15154 3355 n/a UWP N 15154
Single premium pension 2 n/a n/a n/a n/a n/a n/a
Single premium pension 3 n/a n/a n/a n/a n/a n/a
Single premium pension 5 n/a n/a n/a n/a n/a n/a
Single premium pension 10 16444 2665 0 UWP Y 16444
24
4
Form 60
Long-term insurance capital requirement
Name of insurer The Royal London Mutual Insurance Society Limited
Global business
Financial year ended 31 December 2013
Units £000
LTICR
factor
Gross
reserves /
capital at
risk
Net
reserves /
capital at
risk
Reinsurance
factor
LTICR
Financial
year
LTICR
Previous
year
1 2 3 4 5 6
Insurance death risk capital component
Life protection reinsurance 11 0.0%
Classes I (other), II and IX 12 0.1% 280992 239676 140 148
Classes I (other), II and IX 13 0.15% 989705 113876 742 726
Classes I (other), II and IX 14 0.3% 139623780 23768664 209436 210251
Classes III, VII and VIII 15 0.3% 17933682 9520768 0.53 28562 30695
Total 16 158828159 33642983 238881 241819
Insurance health risk and life protection reinsurance capital component
Class IV supplementary
classes 1 and 2 and life
protection reinsurance
21 6795 7524
Insurance expense risk capital component
Life protection and permanent
health reinsurance31 0%
Classes I (other), II and IX 32 1% 8168977 7625398 0.93 76254 80895
Classes III, VII and VIII
(investment risk)33 1% 2718888 2712093 1.00 27121 26969
Classes III, VII and VIII
(expenses fixed 5 yrs +)34 1% 2472534 2472534 1.00 24725 21663
Classes III, VII and VIII
(other)35 25% 13206 11598
Class IV (other) 36 1% 926 (19850) 0.85 8 (240)
Class V 37 1%
Class VI 38 1%
Total 39 141314 140885
Insurance market risk capital component
Life protection and permanent
health reinsurance41 0%
Classes I (other), II and IX 42 3% 8168977 7625398 0.93 228762 242684
Classes III, VII and VIII
(investment risk)43 3% 2718888 2712093 1.00 81363 80907
Classes III, VII and VIII
(expenses fixed 5 yrs +)44 0% 2472534 2472534
Classes III, VII and VIII
(other)45 0% 14977573 13119812
Class IV (other) 46 3% 926 (19850) 0.85 24 (719)
Class V 47 0%
Class VI 48 3%
Total 49 28338897 25909987 310148 322872
Long term insurance capital
requirement51 697138 713100
0.50
245
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
246
Structure of the long term business The Royal London Mutual Insurance Society Limited (“RL”) acquired United Assurance Group plc (“UAG”) on 18 April 2000. The long term businesses of the five insurance subsidiaries of UAG, Refuge Assurance plc (“RA”); United Friendly Insurance plc (“UFI”); Refuge Investments Limited (“RIL”); United Friendly Life Assurance Limited (“UFLA”) and Canterbury Life Assurance Company Limited (“CL”) were transferred to RL on 1 January 2001 by way of a scheme of transfer under Section 49 and Schedule 2C of the Insurance Companies Act 1982 (“the UAG Scheme”). RL acquired The Scottish Life Assurance Company (“SL”) by way of a demutualisation of SL. The long term business of SL was transferred to RL on 1 July 2001 by way of a scheme of transfer under Section 49 and Schedule 2C of the Insurance Companies Act 1982 (“the SL Scheme”). RL acquired Phoenix Life Assurance Limited (“PLAL”) together with Self Assurance and Pegasus protection business from Scottish Mutual Assurance Limited (“SMA”) and Scottish Provident Limited (“SPL”) in August 2008. The PLAL long term business was transferred to RL on 29 December 2008 by way of a scheme of transfer under Part VII of the Financial Services and Markets Act 2000 (“the PLAL Scheme”). The long term business acquired from SMA and SPL was similarly transferred to RL on 29 December 2008 by way of a scheme of transfer (“the RL Scheme”). RL acquired Royal Liver Assurance Limited (“RLA”) on 1 July 2011 by way of a scheme of transfer under Section 86 of the Insurance Companies Act 1992 (“the RLA scheme”). RL transferred the long term business of GRE Life Ireland Limited (a wholly owned subsidiary) into the Royal Liver Assurance Fund on 1 July 2012. The transfer of business was effected under an Irish Court scheme (“the GRELI Scheme”) in accordance with Section 13 of the Assurance Companies Act 1909 (Ireland) and the European Communities (Life Assurance) Framework Regulations 1994. These transfers have resulted in the creation of a number of separate categories of business allocated to separate with-profits funds within RL (as defined in IPRU(INS)) as follows:
Royal London IB & OB Subfund From 31 December 2006 this consists of the industrial assurance business of RL and all of the Society’s ordinary branch business with the exception of ordinary branch business allocated to the PLAL With-Profits Fund, the Scottish Life Fund, the Royal Liver Assurance Fund and the United Friendly OB Subfund. The subfund remains open to new ordinary business. PLAL With-Profits Fund This is the PLAL With-Profits Fund established under the PLAL Scheme, mentioned above. This consists of the investment element of the PLAL unitised with-profits business. It is closed to new business, other than new entrants under group schemes and increments to certain policies. Refuge Assurance IB Subfund This consists of the industrial assurance business relating to RA. New business is no longer accepted. Royal Liver Assurance Fund This fund was established under the RLA scheme mentioned above. This consists of the industrial and ordinary branch business sold in the UK and ROI relating to RLA. With the exception of increments to existing contracts, policies created as a result of options exercised under existing contracts and annuities set-up upon maturity of pension contracts, the fund is closed to new business.
Scottish Life Fund This is the Scottish Life Fund established under the SL Scheme, mentioned above. This consists of the SL conventional with-profits business, the investment element of the unitised with-profits business, deposit administration business and a small amount of non-profit business. It also has responsibility for the liabilities in respect of guaranteed annuity options under policies sold by SL, including policies where the basic liability is allocated to the Royal London IB & OB Subfund. It is closed to new business, other than new entrants under group schemes and increments up to the level of premium payable at the date of transfer. United Friendly IB Subfund This consists of the industrial assurance business relating to UFI. New business is no longer accepted. United Friendly OB Subfund This consists of the with-profits ordinary business of UFI. New business is no longer accepted.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
247
Contract identification Within this document, reference is made to the following categories of policies:
RL Business – contracts originally sold by RL and all new business sold by divisions of the Society from 1 July 2001. RL (bancassurance) – Royal London branded contracts sold after 1 January 2009, a subset of RL business. RL (intermediary) – Scottish Life branded contracts sold after 1 July 2001, a subset of RL Business. Bright Grey – Bright Grey branded contracts, a subset of RL Business. Caledonian – Caledonian branded contracts, a subset of RL Business. Scottish Provident – Scottish Provident branded contracts, a subset of RL Business. Former CL Business - contracts transferred in from CL. Former GRELI Business – contracts transferred in from GRELI. Former PLAL Business – contracts transferred in from PLAL. Former RA Business – contracts transferred in from RA. Former RIL Business - contracts transferred in from RIL. Former RLA Business- contracts transferred in from RLA. Former SL Business - contracts transferred in from SL. Former SMA Business – contracts transferred in from SMA. Former SPL Business - contracts transferred in from SPL. Former UFI Business - contracts transferred in from UFI. Former UFLA Business - contracts transferred in from UFLA.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
248
Introduction
1. (1)
This investigation relates to 31 December 2013.
1. (2)
The previous investigation related to 31 December 2012.
1. (3)
There were no interim investigations during 2013 within the scope of Rule 9.4, except those required for the realistic balance sheet submission as at 30 June 2013.
Product Range
2.
Royal London IB & OB Subfund
This subfund is open to new with-profits and non-profit business.
Bright Grey Relevant Life Plan – a separate version of the Business Protection Plan was launched in June 2013.
New versions of Pension Portfolio, Individual Stakeholder, Retirement Solutions Group Personal Pension, Retirement Solutions Group Stakeholder and Retirement Solutions Company Pension Plan have been introduced to facilitate different adviser remuneration options.
A new version of the RL Plus Guaranteed Lifetime Plan was introduced in June 2013. This version does not have the guarantee of return of premiums upon death claim.
Other Subfunds
There were no changes to the product range in the PLAL With-Profits Fund, Refuge Assurance IB Subfund, Royal Liver Assurance Fund, Scottish Life Fund, United Friendly IB Subfund and United Friendly OB Subfund during the year. These subfunds are closed to new business except by increment.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
249
Discretionary charges and benefits
3. (1)
Market value reductions have applied to unitised with-profits benefits during the year in accordance with policy conditions. Details are provided in the following tables:
Royal London IB & OB Subfund
Product name Date effective Affecting units originally purchased in RL Insurance ISA From 1 January Nil RL Unitised With-Profits Savings Plans From 1 January Nil European With-Profits Bond and With Profits Bond Plus From 1 January 2006 to 2007 From 15 August Nil RL Unitised Whole Life Assurance From 1 January Nil RA Unitised Whole Life Assurance From 1 January Nil RL With-Profits Bond (series 3) From 1 January Nil RA Unitised Personal Pension Series 1 From 1 January Nil RL Unitised Personal Pension Series 2 From 1 January Nil Profitbuilder, Budget Plan (TP1) and Budget Plan (TP2) From 1 January Nil Talisman, Retirement Solutions, Pension Portfolio and Individual ranges
From 1 January Nil
Crest Growth From 1 January Nil PLAL With-Profits Fund
Market value reductions have not been applied during the year on contracts in the PLAL with-profits fund.
Royal Liver Assurance Fund
Product Name Date effective Affecting units originally purchased in UK unitised with profits pension From 1 January 1998 to 2001 From 1 July 1999 UK unitised with profits investment plan From 1 January 2001 to 2006 From 1 July 2001, 2003, 2005, 2006 ROI unitised with profits pension From 1 January 1998 to 2006 ROI unitised with profits investment plan From 1 January 2003 to 2006 From 1 July 2004 to 2006 ROI Caledonian with profits bond From 1 January 2001, 2005 to 2008, 2010 From 1 April 2001, 2005 to 2008 From 1 July 2001, 2006 to 2008
Scottish Life Fund
Product name Date effective Affecting units originally purchased in Profitbuilder, Budget Plan (TP1) and Budget Plan (TP2) From 1 January Nil Talisman Series 1 and 2 From 1 January 2000 Talisman and Retirement Solutions ranges From 1 January Nil Crest Growth From 1 January Nil Crest Secure From 1 January Nil
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
250
3. (2)
There were no changes during the year to the premiums charged on a small number of reviewable contracts administered by Swiss Life on the Society’s behalf.
There were no changes during the year to the premiums charged on a small number of Former RLA reviewable contracts.
Certain contracts sold under the Bright Grey brand contain reviewable premiums. Approximately 24,500 policies were reviewed during 2013. Of these 15,900 had their premium increased by 4.7% or 4.8% and 2,700 has their premium reduced by between 4.0% and 7.2%.
Certain contracts sold under the Self Assurance brand contain reviewable premiums. Approximately 3,100 policies were reviewed during 2013. Of these 1,900 had their premium increased by between 2.1% and 4.4% and 300 had their premium reduced by 3.3%.
3. (3)
The rates of interest added to deposit administration policies are included in paragraph 10. (1) below.
3. (4)
The following changes were made to service charges on unit-linked policies during the year:
Profitbuilder
For policies issued after 11 July 1999 the monthly administration charge increased by 2.9% for policies with an anniversary date on or after 12 July 2013. For policies with an anniversary date prior to 12 July 2013, the rate of increase was 3.5%.
Talisman Group Pension Plan – Series 1 to 6, Talisman CPS – Series 1 to 6:
For policies where a member charge is levied, the charge increased by 3.3% for policies with a renewal date on or after 1 July 2013. For policies with a renewal date prior to 1 July 2013, the rate of increase was 3.9%.
Talisman Executive Pension Plan – 98 Series 1 and 2, Talisman Personal Pension Plan – 98 Series 1 and 2, Talisman Buyout Bond – 98 Series 1, Talisman Freestanding AVC Plan – 98 Series 1 and 2, Talisman Income Drawdown Personal Pension Plan – 98 Series 1:
For policies where a policy charge is levied, the charge increased by 3.3% for policies with an anniversary date on or after 1 July 2013. For policies with a renewal date prior to 1 July 2013, the rate of increase was 3.9%.
Former RA policies
Policy fees on Former RA Unitised With-Profits personal pension contracts were maintained at the current rates in 2013.
Former PLAL policies
Policy fees on Former PLAL unit-linked products were increased by 2.9% on 1 January 2013. Policy fees on N&P products were increased by 1.50% on 1 January 2013.
Former SMA and Scottish Provident policies
Policy fees on Former SMA and Scottish Provident Pegasus unit-linked contracts were increased by 2.9% on 1 January 2013.
3. (5)
There were no changes to benefit charges on unit-linked policies during the year.
3. (6)
There were no changes to notional charges on accumulating with-profits business during the year.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
251
3. (7)
(a) (i)-(iv) Definition of terms used in pricing of internal linked funds. Accumulation Unit A unit in respect of which income is credited periodically to the capital value of the fund.
Asset Units The number of units in the fund, used to determine the price when creating or cancelling units in internal funds.
NAV The Net Asset Value is the market value of assets in the fund, on the pricing basis chosen, including costs of purchase or sale, tax provisions, accrued income and accrued charges as defined by the policy conditions.
Creation Price The NAV calculated on market Offer Prices including costs of purchase with tax provisions calculated on a consistent basis, divided by the number of Asset Units.
Cancellation Price The NAV calculated on market Bid Prices less costs of sale with tax provisions calculated on a consistent basis, divided by the number of Asset Units.
Bare Price Creation Price or Cancellation Price, depending on which pricing basis is being used (see below for details).
Offer Price Price quoted to policyholders which is used when allocating units from premiums and other payments.
Bid Price Price quoted to policyholders to value their unit holdings and to cancel units to pay for charges as allowed in the policy conditions.
Initial Charge The percentage used to calculate the quoted Offer Price from the Bare Price.
Bid-Offer Spread The difference between Bid and Offer Prices.
CIV Collective Investment Vehicle – generally a Unit Trust or an Open Ended Investment Company (OEIC).
ROI Republic of Ireland
Pricing basis The pricing basis depends on whether the unit-linked fund is expanding or contracting. The pricing basis is reviewed regularly. Generally, funds are considered to be expanding unless they have been in decline for at least three consecutive months prior to the review. Special Bid and Offer Prices may be used for large transactions, or series of transactions, in order to maintain fairness between policyholders. Method used for allocation and de-allocation of units RL Business stakeholder pension plan Whenever units are created the fund is increased by an amount equal to the number of units created multiplied by the price. Whenever units are cancelled the fund is decreased by an amount equal to the number of units cancelled multiplied by the price. The fund operates with a single price for the purchase and sale of units equal to the Creation Price.
Creations and cancellations are effected at the same time as units are priced. The price is rounded to the nearest multiple of 0.01 pence. Units are allocated to and cancelled from policies at this price.
Unit prices are calculated daily, with the holdings of the investments of the unit-linked funds being those applicable at 4.30 pm on the working day before the pricing. CIV holdings are valued at the Creation Prices. The price for CIVs is that applicable at 12 noon on the day of the pricing, this being the price applicable to transactions effected on the morning of that day.
To provide the liquidity needed to deal with daily fluctuation in net cash flows the Society operates a box system whereby the number of units in issue exceeds the matching unit liability by a specified margin. Investment profits and losses on the box accrue to the Society.
All units are accumulation units.
Riley Bond Whenever units are created the fund is increased by an amount equal to the number of units created multiplied by the Creation Price. Creation is effected at the same time as units are priced.
Whenever existing units in a fund are cancelled, the fund is decreased by an amount equal to the number of units cancelled multiplied by the Cancellation Price. Cancellation is effected at the same time as units are priced.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
252
The actual price will be set at a level between the Creation and Cancellation Prices depending upon the prevailing cash flows. Units are allocated to and cancelled from policies at this price.
All units are accumulation units.
Former PLAL, RL (bancassurance), Former SMA and Scottish Provident Funds
Whenever units are created the fund is increased by an amount equal to the number of units created multiplied by the Creation Price. Whenever units are cancelled the fund is decreased by an amount equal to the number of units cancelled multiplied by the Cancellation Price.
Units are allocated to policies at the quoted Offer Price which, for a particular day, is the Bare Price divided by (1 minus the Initial Charge) and rounded up by no more than 0.1p. Units are cancelled from policies at the quoted Bid Price which equals the quoted Offer Price adjusted for the Bid-Offer Spread and rounded to the lower 0.1p.
Former RLA Funds
Whenever units are created the fund is increased by an amount equal to the number of units created multiplied by the Creation Price. Creation is effected at the same time as units are priced. Whenever units are cancelled the fund is decreased by an amount equal to the number of units cancelled multiplied by the Cancellation Price. Cancellation is effected at the same time as units are priced.
Where the fund is priced on an offer basis, the Offer Price is calculated by using the NAV calculated on market Offer Prices (including purchase costs with tax provisions calculated on a consistent basis), divided by the number of Asset Units. This is then multiplied by 1.01 and divided by 0.95. The answer is rounded down by no more than 0.1p. The Bid Price calculated on an offer pricing basis is 95% of the Offer Price rounded to one decimal place.
Where the fund is priced on a bid pricing basis the Bid Price is calculated by using the NAV calculated on market Bid Prices (less costs of sale with tax provisions calculated on a consistent basis), divided by the number of Asset Units. This is then multiplied by 0.99 and rounded up by no more than 0.1p. The Offer Price on a bid pricing basis is the Bid Price divided by 95% rounded to one decimal place.
All other funds Whenever units are created the fund is increased by an amount equal to the number of units created multiplied by the Creation Price. Creation is effected at the same time as units are priced.
Whenever existing units in a fund are cancelled, the fund is decreased by an amount equal to the number of units cancelled multiplied by the Cancellation Price. Cancellation is effected at the same time as units are priced.
Units are allocated to policies at the Offer Price. The maximum Offer Price of a unit is calculated as the maximum value of the portion of the fund attributable to such units divided by the number of units then in issue plus, for certain funds, an initial charge, the result being rounded. The actual Offer Price may be below this level.
Units are cancelled from policies at the Bid Price. The minimum Bid Price of a unit is calculated as the minimum value of the portion of the fund attributed to such units divided by the number of units then in issue, the result being rounded. The actual Bid Price may be above this level.
For Retirement Solutions, Individual Pension Plans and Pension Portfolio units are allocated to and cancelled from a policy at a single price, which is the Bid Price of the fund. For all other products, the price at which units are allocated to a policy is the Offer Price and the price at which units are cancelled is the Bid Price.
All units are accumulation units.
Basis of Valuation of Assets
At the valuation date, the ruling Bid Price was equal to the minimum Bid Price for the following funds:
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
253
RL Business All funds Former RA and Former RIL Business All funds Former CL Business Pension Exempt Managed
Life Managed RL (intermediary) and Former SL Business
All life funds Pension Managed Fund Pension Defensive Managed Fund Pension UK Equity Fund Pension UK Mid Cap Fund Pension UK Ethical Pension Pacific Fund Pension European Fund Pension Fixed Interest Fund Pension Index Linked Fund Pension Short (5yr) Gilt Fund Pension Medium (10yr) Gilt Fund Pension Far East (Ex Japan) Fund
Former UFI and Former UFLA Business All funds Former GRELI business All funds Former PLAL Business Royal London ANL Managed
Royal London ANL Deposit Royal London ANL International Royal London ANL UK Equity Royal London ANL Pension Managed Fund Royal London ANL Pension Deposit Fund Royal London ANL UK Equity Pension Royal London ANL Stakeholder Managed Fund Royal London ANL Cautious Growth Royal London ANL Higher Growth Royal London ANL Steady Growth Royal London ANL Merrill Lynch Royal London ANL Newton Managed Royal London ANL Stakeholder UK Equity Fund
Former SMA and Scottish Provident Business Pegasus Aggressive Pegasus Balanced Pegasus Cautious
Former RLA Business All funds At the valuation date the ruling Offer Price was equal to the maximum Offer Price for the following funds:
Former CL Business Pension Fixed Interest Pension Managed Series 2 Life Fixed Interest Life Gilt Life Managed Series 2
RL (intermediary) and Former SL Business All pension funds other than those listed above
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
254
Former PLAL Business Royal London ANL Pension International Royal London ANL Stakeholder UK Equity Tracker Royal London ANL Stakeholder International Royal London ANL Stakeholder Annuity Protector Royal London ANL Stakeholder Deposit Fund Royal London ANL Stakeholder Managed Fund 2 Royal London ANL Stakeholder International Fund 2 Royal London ANL Stakeholder Annuity Protector Fund 2 Royal London ANL Stakeholder Deposit Fund 2
Former SMA and Scottish Provident Business Pegasus Growth Pegasus Opportunity Pegasus Safety
Riley bond All funds The values of Stock Exchange securities are based on quoted prices. The values of investments in real or heritable property are based on valuations prepared and certified by independent valuers adjusted to take into account the variations in prices between valuations. The values of other assets are determined by the Society.
Former PLAL, RL (bancassurance), Former SMA and Scottish Provident business
The prices used for transactions on a particular day are determined based on the asset position of the fund at 12 noon on the previous working day (except Broker Managed Funds which are priced at close of business). All funds use Forward Pricing, the timing of the transaction relative to the time at which the policyholder requested the trade varies by product and is defined in the policy conditions.
All other funds
The holdings of the investments of the unit-linked funds are those applicable at 12 noon on the day of the pricing. For direct investments, the price is also that applicable at 12 noon on the day of the pricing. At each valuation each internal fund is charged with a management charge calculated as a percentage of the current maximum value of the fund multiplied by the number of days since the previous valuation.
Unit prices are calculated as follows:
RL Life Business Weekly, usually Tuesday RL Pension Business Weekly, usually Thursday Former CL Business Monthly, first working day of each month Former RA and Former RIL Business Weekly, usually Wednesday Former RLA UK Business Weekly, usually Wednesday Former RLA ROI Business Weekly, usually Tuesday Former GRELI business Weekly, usually Friday All other business Daily
To provide the liquidity needed to deal with daily fluctuation in net cash flows the Society operates a box system on funds priced daily whereby the number of units in creation exceeds the matching unit liability by a specified margin. A box system is also adopted for the weekly RL and Former RLA ROI Business Funds. Investment profits and losses on the box accrue to the Society.
(b)
There are no circumstances in which different pricing bases apply to different policies within the same fund at any one time.
(c) Former RLA Business The prices used to value funds invested in CIVs are the previous day’s closing prices.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
255
All other business For CIVs provided by Royal London Unit Trust Managers (“RLUTM”), the price is that applicable to transactions effected on the morning of the day of the unit-linked pricing and for external CIVs the price is that applicable to transactions effected on the morning of the day before the unit-linked pricing. 3. (8)
Riley Bond
No deduction is made for deferred tax in respect of realised or unrealised chargeable gains or losses in the internal linked funds. Instead each Riley Bond has an associated tax account reflecting the accrued tax liability on the investments backing the fund, the value of which is deducted from any claim payment. The internal linked funds into which Riley Bonds invest include a provision for withholding tax on overseas investment income at the appropriate rate. All other life funds
Each individual linked fund is treated as a separate entity for the purpose of tax. Fixed interest income and interest are taxed at the standard rate and this is reflected in the unit price. The calculation of the unit price includes, as appropriate, a charge for realised and unrealised capital gains net of indexation relief or a credit for realised or unrealised losses where there is a reasonable prospect of recognising those losses in the future. Unrealised gains and losses are carried forward to the next accounting period and allowance will be made in the unit price where there is a realistic likelihood of the tax being paid or relieved as appropriate in the short to medium term.
The rate of tax charge on gains is the policyholder tax rate discounted to reflect timing until the tax is paid, including allowance for spreading of gains under the deemed disposal rules where the underlying holding is a CIV.
Where there is little prospect of any losses being relieved in the short to medium term, the rate of CGT applying to realised and unrealised losses is currently set to zero and the total amount of the losses is being retained in a separate memorandum account.
That part of the allowance which represents the tax payable if the fund is assessed as a stand-alone entity for tax purposes is settled for cash annually, with the exception of unrealised gains/losses in the RA Special Situations Fund and the property funds where cash settlement is only made for realised gains.
Where benefits under Former CL Endowment Investment and Endowment Investment Escalator Plans become payable, the linked Scottish Widows Global Growth OEIC (Class A) shares are deemed sold and the proceeds adjusted for an amount equal to the tax due, at the current rate on the indexed gain as if the policyholder had directly purchased the shares. The rate used during the report period was 20%.
For some of the equity and property based life unit linked funds substantial capital losses have arisen in prior years and these losses are sufficient to absorb some subsequent capital gains. Therefore the tax rates applied in computing the capital gains tax liabilities have been reduced to reflect these losses with any remaining surplus being carried forward to be utilised in future years.
For the other equity and property based life unit linked funds the charge for unrealised capital gains tax has been determined at the rates specified below which have been discounted to reflect the period of time over which the liabilities will crystallise.
Fund Start End Rate* CL Life Managed Fund 1 January 2013 31 December 2013 19% CL Life Managed Fund (Series 2)
RA Equity Fund RA International Fund RA Managed Fund Royal London Equity Fund SL American Fund SL Pacific Fund UFLA American Fund (Series 2) UFLA Equity Fund (Series 2) UFLA Equity Income Fund (Series 2) UFLA Far East Fund (Series 2) UFLA Managed Fund (Series 2)
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
256
Fund Start End Rate* Pegasus Safety Fund Royal London European Fund 1 January 2013 21 March 2013 10% Royal London International Fund 22 March 2013 31 December 2013 19% UFLA European Fund (Series 2)
UFLA World Fund (Series 2) Pegasus Growth Fund
Royal London Mixed Fund 1 January 2013 6 February 2013 0% 7 February 2013 23 May 2013 10% 24 May 2013 31 December 2013 19% SL UK Equity Fund 1 January 2013 6 February 2013 10% 7 February 2013 31 December 2013 19% SL Worldwide Fund 1 January 2013 21 March 2013 0% 22 March 2013 23 May 2013 10% 24 May 2013 31 December 2013 19% SL European Fund 1 January 2013 23 August 2013 0% 24 August 2013 25 October 2013 5% 26 October 2013 31 December 2013 0% UFI Equity Fund 1 January 2013 3 May 2013 10%
4 May 2013 31 December 2013 19%
Pegasus Opportunity Fund 1 January 2013 3 May 2013 0% 4 May 2013 23 May 2013 5% 24 May 2013 23 August 2013 10% 24 August 2013 21 November 2013 15% 22 November 2013 17 December 2013 19% 18 December 2013 31 December 2013 15% Royal London ANL Managed 1 January 2013 3 May 2013 0% 4 May 2013 23 May 2013 10% 24 May 2013 21 November 2013 15% 22 November 2013 17 December 2013 19% 18 December 2013 31 December 2013 15% Royal London ANL UK Equity 1 January 2013 21 March 2013 0% 22 March 2013 23 May 2013 10% 24 May 2013 21 November 2013 5% 22 November 2013 31 December 2013 10% Royal London ANL International 1 January 2013 3 May 2013 0% 4 May 2013 23 May 2013 10% 24 May 2013 21 November 2013 15% 22 November 2013 31 December 2013 19% Royal London ANL Cautious Growth 1 January 2013 21 November 2013 0% 22 November 2013 31 December 2013 5% Royal London ANL Steady Growth 1 January 2013 3 May 2013 0% Royal London ANL Higher Growth 4 May 2013 21 November 2013 5% 22 November 2013 31 December 2013 10%
*For all realised/unrealised gains and losses.
RA Special Situations Fund 20% for unrealised/realised gains from 1 January 2013 to 31 December 2013 18% for realised losses from 1 January 2013 to 31 December 2013 15% for unrealised losses from 1 January 2013 to 31 December 2013
Former RLA business 20% for unrealised/realised gains/losses from 1 January 2013 to 31 December 2013
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
257
3. (9)
Tax provisions for internal linked UK life funds are established for deferred tax in respect of realised and unrealised chargeable gains and losses as follows: Riley Bond
No provision is made for deferred tax in respect of realised or unrealised chargeable gains or losses in the internal linked funds. Instead each Riley Bond has an associated tax account reflecting the accrued tax liability on the investments backing the fund, the value of which is deducted from any claim payment. The internal linked funds into which Riley Bonds invest include a provision for withholding tax on overseas investment income at the appropriate rate. All other life funds
Each internal fund is treated as an independent entity for the purposes of assessing capital gains tax. A rate of tax is levied on the gain net of any indexation relief and capital losses, as appropriate.
The maximum rate of tax for realised capital gains is the policyholder rate of tax for the period in question. Where appropriate, this may be reduced to reflect the period between the realisation of the gain and the date when the tax is actually due to be paid.
The maximum rate of tax for unrealised capital gains is the rate for realised capital gains. This is normally discounted to reflect the period of time over which the liabilities will crystallise.
The rates of tax charge and credit for realised and unrealised gains and losses applying during the reporting period are shown in sub-paragraph 3. (8). Allowance for realised and unrealised losses is made in the unit price where there is a realistic likelihood of the loss being relieved. If there is little prospect of the losses being relieved in the short to medium term, no credit is given in the unit price but the value of the losses is retained in a loss memorandum account to be offset against future gains. 3. (10)
RL Stakeholder Pension Plan
CIVs managed by the Society's wholly-owned subsidiary company RLUTM are held by the Royal London Stakeholder Pension Managed Fund. Purchase and sale of these CIVs is at the NAV per Share but may be subject to a dilution levy which is applied with the manager’s discretion following principles set out in RLAM’s Dilution Levy and Adjustment Policy. The NAV per Share is used in the calculation of the daily price of the internal linked fund passing the full benefit on to the policyholder. The whole of the regular management charge made on each CIV together with audit, trustee, regulatory and custody fees incurred by each CIV are refunded to the fund to ensure that no additional charges are incurred by the policyholders. Other than RL Stakeholder Pension Plan
CIVs managed by the Society's wholly-owned subsidiary company RLUTM are held by some of the internal linked funds. Purchase and sale of these CIVs is at the NAV per Share but may be subject to a dilution levy which is applied with the manager’s discretion following principles set out in RLAM’s Dilution Levy and Adjustment Policy. The NAV per Share is used in the calculation of the daily price of the internal linked fund passing the full benefit on to the policyholder. Some internal funds hold, as investments, units in CIVs operated by external fund managers. Units may be purchased from these fund managers at a discount from the full purchase price, the benefit of which is passed on to the policyholder. This discount varies according to the external fund manager in question. In respect of the purchase of shares of the Scottish Widows Global Growth OEIC to which the benefits of the Former CL Endowment Investment and Endowment Investment Escalator Plans are linked, the Society receives a discount on the initial charge of such shares. This discount is not passed on to policyholders, but is used to defray the Society’s costs. The management service charge is rebated as follows: RL Business
The whole of the regular management charge made on CIVs managed by RLUTM is rebated to the relevant internal linked funds to ensure that policyholders pay only the same management charges as if the underlying assets had been held directly by the internal
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
258
linked fund. Former CL, Former GRELI, Former RA, Former RIL, Former UFI and Former UFLA Business The whole of the regular management charge made on CIVs managed by RLUTM is rebated to the relevant internal linked funds to ensure that policyholders pay only the same management charges as if the underlying assets had been held directly by the internal linked fund. RL (intermediary), Former SL Business, Former RLA Business, Former PLAL, RL (bancassurance), Former SMA and Scottish Provident Business The whole of the regular management charge made on CIVs managed by RLUTM is rebated to the relevant internal linked funds to ensure that policyholders pay only the same management charges as if the underlying assets had been held directly by the internal linked fund. Annual fund management charges for external CIVs are accrued and collected by the fund managers on holdings in respect of the internal linked funds. Rebates of part of the management charges are payable on some of these funds, the benefit of these rebates being passed on to the policyholder. The rebates are as follows: RL (intermediary) and Former SL Business
Name Annual
Percentage Rate
SL/Towry Defensive Portfolio 1.300% SL/Towry Growth Portfolio 1.300% SL/Towry Mixed Portfolio 1.300% SL/Neptune Global Alpha 1.000% SL/Newton Balanced 1.000% SL/Newton Managed 1.000% SL/Newton Balanced 'A' 1.000% SL/Newton Managed 'A' 1.000% SL/GLG Balanced Managed 1.000% SL/GLG Stockmarket Managed 1.000% SL/Sarasin Agrisar 0.880% SL/Neptune Global Equity 0.875% SL/Investec Cautious Managed 0.875% SL/BlackRock Gold & General 0.875% SL Europe Specialist (Neptune European Opportunities) 0.875% SL/Investec UK Blue Chip 0.850% SL/Investec UK Blue Chip 'A' 0.850% SL/Neptune US Opportunities 0.800% SL/Neptune Balanced 0.800% SL/Invesco Perpetual UK Growth 'A' 0.800% SL Global Managed Equity Specialist (Invesco Perpetual Global Equity) 0.800% SL UK Equity Specialist (Invesco Perpetual UK Growth) 0.800% SL/M&G Global Dividend 0.750% SL/Invesco Perpetual High Income 0.750% SL/Investec UK Special Situations 0.750% SL/M&G Global Leaders 0.750% SL/Threadneedle Latin America 0.750% SL/Newton Global Higher Income 0.750% SL/Newton Real Return 0.750% SL/M&G Recovery 0.750% SL/M&G Global Basics 0.750% SL/Legg Mason US Smaller Companies 0.750% SL/Investec Emerging Markets Local Currency Debt 0.750%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
259
Name Annual
Percentage Rate
SL/Investec Global Energy 0.750% SL/Henderson China Opportunities 0.750% SL/JPMorgan New Europe 0.750% SL Emerging Markets Core Plus (JPM Emerging Markets) 0.750% SL/JPMorgan Natural Resources 0.750% SL Asia Pacific Core Plus (Invesco Perpetual Asian) 0.750% SL UK Income Core Plus (Artemis Income) 0.750% SL Japan Specialist (Invesco Perpetual Japan) 0.750% SL UK Equity Specialist (Artemis UK Special Situations) 0.750% SL US Specialist (JPMorgan US) 0.750% SL UK Income Specialist (Invesco Perpetual Income) 0.750% SL UK Mid Cap Specialist (Franklin UK Midcap) 0.750% SL/Jupiter European Special Situations 0.650% SL/Schroder Income Maximiser 0.650% SL/Jupiter Ecology 0.650% SL/Jupiter Financial Opportunities 0.650% SL/Jupiter India 0.650% SL/Jupiter Merlin Balanced Portfolio 0.650% SL/Jupiter Merlin Growth Portfolio 0.650% SL/Jupiter Merlin Income Portfolio 0.650% SL/Jupiter Merlin Worldwide Portfolio 0.650% SL/Schroder Global Property Securities 0.650% SL/Schroder US Mid Cap 0.650% SL Global Managed Equity Specialist (Investec Global Free Enterprise) 0.650% SL UK Small Cap Specialist (Investec UK Smaller Companies) 0.650% SL Japan Core Plus (Schroder Tokyo) 0.650% SL UK Equity Specialist (Schroder UK Alpha Plus) 0.650% SL/Threadneedle Absolute Return Bond 0.625% SL/M&G Optimal Income 0.625% SL/M&G High Yield Corporate Bond 0.625% SL/JPMorgan Cautious Managed 0.625% SL/Invesco Perpetual Distribution 0.575% SL/Invesco Perpetual Monthly Income Plus 0.550% SL/UBS Global Allocation 'A' 0.550% SL/UBS Global Allocation 0.550% SL/Fidelity South East Asia 0.500% SL/M&G Strategic Corporate Bond 0.500% SL/M&G Corporate Bond 0.500% SL/Fidelity Emerging Europe Middle East and Africa 0.500% SL/Fidelity Strategic Bond 0.500% SL/Fidelity Moneybuilder Income 0.500% SL Europe Core Plus (Fidelity European Blended) 0.500% SL GlbBlendCorePls (Rathbone Glb Alpha ex Fid Int) 0.500% SL/Fidelity UK Growth 0.500% SL/Fidelity Special Situations Blended 0.500% SL US Core Plus (Fidelity American) 0.500% SL UK Equity Core Plus (Schroder UK Equity) 0.500% SL/Invesco Perpetual Corporate Bond 0.400% SL/Invesco Perpetual Global Bond 0.400%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
260
Name Annual
Percentage Rate
SL/UBS Global Blend (50:50) 0.350% SL/UBS Global Blended (50:50) 'A' 0.350% SL/Cazenove Multi-Manager Diversity Balanced 0.100% SL/Cazenove Multi-Manager Diversity Tactical 0.100% SL/Cazenove Multi-Manager Global (ex UK) 0.100% SL/Cazenove Multi-Manager UK Growth 0.100% SL/Cazenove Multi-Manager Diversity 0.100% SL/HSBC FTSE 100 Index 0.100% SL/BlackRock UK Equity 'A' 0.100% SL/BlackRock UK Equity 0.100% SL/BlackRock Aquila Global Blend 0.004%
Former RLA Business
Name Annual
Percentage Rate
Global Equity Life Pooled 0.750% Global Equity Pension Pooled 0.750% High Yield Life Pooled 0.750% High Yield Pension Pooled 0.750%
Former PLAL, RL (bancassurance), Former SMA and Scottish Provident business
Name Annual
Percentage Rate
Pegasus Growth Fund 1.000% Royal London ANL Newton Managed 1.000% Royal London ANL Merrill Lynch 0.750% Royal London ANL Cautious Growth 0.400% Royal London ANL Higher Growth 0.400% Royal London ANL Steady Growth 0.400%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
261
Valuation basis (other than special reserves)
4. (1)
The mathematical reserves have been calculated as follows:
(i) for non-linked business, other than accumulating with-profits business, mathematical reserves have been calculated using the gross premium method as the total of the present value of benefits (including existing annual bonus) plus the value of future expenses less the present value of future office premiums. Where appropriate, allowance has been made for payments in accordance with reinsurance treaties. There are a few exceptions which are detailed below.
With the exception of Former RLA business, mathematical reserves for Industrial Branch whole life assurance contracts with a contractual premium cessation date in the future are calculated assuming that the benefits will be paid at the premium cessation date.
Mathematical reserves on most with-profits contracts incorporate an allowance for a persistency decrement. Surrender values have been assumed to be equal to policy reserves for this purpose.
Negative mathematical reserves are permitted for Bright Grey protection products, Former PLAL, RL and RL (bancassurance) protection products, Former SMA, Former SPL and Scottish Provident branded Self Assurance products, Caledonian business and Former RLA protection products. With the exception of Former RLA business, all other mathematical reserves were subject to a minimum of the surrender value of guaranteed benefits.
Allowance is made when calculating expense reserves in the Royal London IB & OB Subfund for some contracts which are valued in the Royal Liver Assurance and Scottish Life funds. Allowance is made when calculating reserves in the Royal Liver Assurance and Scottish Life funds for any future monies payable to the Royal London IB & OB Subfund.
(ii) for accumulating with-profits business, in accordance with INSPRU 1.2.70R to INSPRU 1.2.72G, mathematical reserves have been calculated as the greater of a bonus reserve valuation and the lower of the surrender value under the policy having regard to the representations of the Society and that amount disregarding all discretionary adjustments. For the accumulating with-profits elements of Crest Growth Final Salary business, the reserve has been taken as the value of the units deemed allocated to policies in force at the valuation date, such amount being greater than the reserve required under INSPRU 1.2.70R to INSPRU 1.2.72G.
For Unitised Personal Pension Plan (Series 1 and 2), Budgetplan (TP1 and TP2), Profitbuilder, Crest Growth, Talisman Executive Pension Plan - 98 Series 1 and 2, Talisman Personal Pension Plan - 98 Series 1 and 2, Talisman Buyout Bond – 98 Series 1, Talisman Group Pension Plan - Series 1 to 6, Talisman CPS – Series 1 to 6, Talisman Freestanding AVC Pension Plan – 98 Series 1 and 2, Retirement Solutions - Group Personal Pensions, Retirement Solutions – Company Pension Scheme, Individual Executive Pension Plan, Pension Portfolio, Individual Section 32 Buy Out Plan, Former PLAL and Former RLA products with unitised with-profits benefits, a sterling reserve has been assessed in a similar manner as described below for linked business.
(iii) for linked business, mathematical reserves have been calculated as a combination of a unit reserve and a sterling reserve, where the sterling reserve is determined on a cash flow approach by calculating the projected outgo and the projected amount available to meet the outgo. Each year’s projected net cash flow was discounted to the valuation date. A series of summations was then carried out to determine the sterling reserve ensuring that, if the valuation assumptions were fulfilled, no valuation strains would emerge in future years. For premium paying policies, the sterling reserve for an individual policy was determined as the greater of: • sterling reserve assuming the policy continues as premium paying, and • sterling reserve assuming the policy becomes paid up at the valuation date. Policy fees payable by customers were assumed to inflate where there is an established practice of increasing such fees. The valuation assumed no changes from current levels of risk benefit charges for these policies. No sterling reserves were set up for pension policies in the Scottish Life Fund as the liability is in respect of guaranteed annuity options on unit-linked liabilities which are included in the Royal London IB & OB Subfund.
With the exception of material lines of protection business issued at an extra premium, policies on under-average lives, issued at an extra premium or with a contingent debt upon the sum assured, have been valued at the true ages as if the policies in all cases had been issued for the full sum assured at ordinary rates. An additional reserve of the current year's extra premiums has been included.
Certain assurances accepted at an increased rate of premium are valued at corresponding increased ages. For material lines of protection business issued at an extra premium, the extra premiums have been included within the gross premium cashflows valued. The extra risks associated with policies issued at an extra premium are allowed for either explicitly or implicitly in the demographic assumptions used.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
262
In accordance with INSPRU 1.2.9R, no allowance has been made for final bonuses within the valuation of with-profits policies. In addition, as a realistic basis life firm, no allowance has been made for future annual bonuses except for Former UFI business in the United Friendly OB Subfund. UFI guaranteed a minimum annual bonus on its with-profits policies issued before 1987 at the rate of 1.50% for whole life assurances and 1.00% for endowment assurances. This minimum bonus has been valued as a liability throughout the remaining duration of the policies.
No additional reserves are held for investment performance guarantees.
Additional reserving information by origin of business:
RL Business
(i) The value of office premiums has been reduced to reflect a concession whereby the Society gives credit for LAPR not received from the Inland Revenue in respect of a small number of cases issued on or before 13 March 1984.
(ii) Most whole life assurances under which premiums are payable throughout life have been valued as though premium payments cease at the policy anniversary preceding age 85 for ordinary branch business and at an advanced age for industrial branch business, in view of a concession currently in operation.
(iii) For waiver of premium business other than RL (bancassurance), Bright Grey and Self Assurance (both direct business and reinsurance ceded), the reserve is the annual office premium. For RL (bancassurance), Bright Grey and Self Assurance a standard gross premium valuation method is used with a minimum reserve of zero. In all cases an additional reserve in respect of claims currently being paid is held.
(iv) In the valuation of some group deferred annuities, the reserve has been taken as the sum of:
(a) the present value of pensions purchased up to and including 5 April 2013, with allowance for future expenses of 2.25% of the pension, and
(b) the premiums paid between 6 April 2013 and 31 December 2013 (which are not allocated to purchase pensions until 5 April 2014).
(v) The reserve for group life policies, for most of which the premiums are due monthly on the 6th
(vi) For permanent health insurance policies, additional reserves have been included in respect of claims currently being paid.
of each month, has been taken as the total of premiums paid between 6 July 2013 and 6 December 2013, both dates inclusive.
(vii) Individual Executive Pension Plan and Pension Portfolio Lump Sum Benefits - the reserve is the proportion of the year’s premium required to meet the unexpired risk.
Former CL Business
(i) The mathematical reserves include explicit provisions in respect of the cost of undertakings given by the company to certain policyholders whose applications were under consideration at the time of the removal of Life Assurance Premium Relief.
Former PLAL Business
(i) The net unit liability shown on Form 53 includes an additional unit reserve to provide for the cost of loyalty bonuses available on certain products. The following table shows the rate of loyalty bonus applying to each product line.
Former PLAL Product Loyalty Bonus Low Cost Endowment, Low Start Endowment, Personal Pension Single, Top-up Pension Single
0.75% annually from year 10 onwards
Personal Pension Regular, Top-up Pension Regular 0.35% annually from year 10 onwards N&P Low Cost Endowment 0.75% annually from year 1 or 6 depending on series N&P Low Start Endowment 0.75% annually from year 1 or 11 depending on series N&P Flexible Lifetime, N&P Regular Savings Plan 0.75% annually from year 1 N&P Personal Pension Regular, N&P Top-up Pension Regular 0.75% annually from year 6 or 11 depending on series
Former RLA business (i) For Caledonian deferred annuity contracts the value of the benefits has been taken to be the larger of the present value of the
deferred annuity and the present value of the guaranteed cash option (where available).
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
263
Former SL Business
Individual Contracts
(i) In cases where free cover had been granted at the outset of the contract a reserve equal to 6 months’ chargeable premiums in respect of the sum at risk was held.
(ii) The reserves in the following classes were calculated as follows:
(1) Sovereign Plan - the reserve for the temporary assurance benefit is calculated as the proportion of the year’s premium required to meet the unexpired risk.
(2) Talisman Executive Pension Plan - Series 1 and 2 Lump Sum and Widow’s Death in Service Benefits, Talisman Executive Pension Plan - 98 Series 1 and 2 Lump Sum Benefits, Talisman Freestanding AVC Pension Plan - 98 Series 1 and 2 Lump Sum Benefits and Talisman Personal Pension Plan - 98 Series 1 and 2 Lump Sum Benefits - the reserve is the proportion of the year’s premium required to meet the unexpired risk.
(3) Capital Investment Bond & Flexible Life Plan – an additional mortality reserve equal to 1/6 of qx
(4) Waiver of Premium Benefit – the reserve is the annual office premium plus an additional reserve in respect of claims currently being paid.
times sum at risk is held.
(5) Profitbuilder Plan – for contracts including Living Cover (Critical Illness) Benefit, the reserve for that benefit is calculated as one full year’s risk premium.
(6) Mortgage Interest Benefit – the reserve is the proportion of the year’s premium required to meet the unexpired risk.
Group Contracts
(i) For Group Deferred Annuities (including the Section 591 Buy Out Bond), Group Deferred Cash and Group Endowments the liability was obtained by taking the present value of the benefits purchased by the actual premiums paid to the date of valuation. Adjustments were made in respect of premiums paid to the date of valuation which had not been used to purchase benefits as at the valuation date and in respect of exits which had not been fully processed. Similar adjustments were made under Crest Growth Plan and Crest Secure Plan. The method of valuation used in dealing with these adjustments was such as to reproduce approximately the correct reserve according to the basis described elsewhere in these Returns.
(ii) The reserves for the following classes were calculated as follows:
(1) Group Life Assurances and Death in Service Widow’s Benefit - the proportion of the year’s premium required to meet the unexpired risk, including allowances for possible late notification of claims and any rate guarantees.
(2) Group Permanent Health Policies - the proportion of the year’s premium required to meet the unexpired risk, including allowances for possible late notification of claims and any rate guarantees plus an additional reserve in respect of claims currently being paid.
Former UFI and UFLA Business
(i) Whole life policies with recurring endowments issued before 6 April 1979 in the United Friendly IB Subfund are valued on the assumption that the policyholder will take whatever endowment sum is due on the quinquennial policy anniversary next following the valuation date.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
264
4. (2)
The following table shows the valuation interest rates used to calculate the liabilities at this valuation together with the interest rates assumed in the previous investigation:
PLAL With-Profits Fund
Scottish Life Fund Royal Liver Assurance Fund
All other subfunds
2013 2012 2013 2012 2013 2012 2013 2012 UK Life assurance:
Conventional and accumulating with-profits business
3.70% 3.90% 2.60% 2.50% 3.125% 3.00% Note 1 Note 1
Conventional non-profit business n/a n/a 2.60% 2.50% 3.125% 3.00% Note 1 Note 1
Sterling reserve discount rate - life business - PHI business
n/a n/a
n/a n/a
2.50%
n/a
1.80%
n/a
3.125%
n/a
2.25%
n/a
2.50% 3.125%
1.80% 2.25%
Purchased life annuities: - gross - net
n/a n/a
n/a n/a
n/a n/a
n/a n/a
3.75%
n/a
3.25%
n/a
4.00% 3.20%
4.125% 3.30%
Conventional PHI & sickness benefits n/a n/a 4.0% 4.125% 3.125% 3.00% 4.375% 4.625%
Pensions, Insurance ISA, Overseas Business:
Conventional and accumulating with-profits business
4.125% 4.375% 3.125% 3.00% 3.125% 3.00% Note 2 Note 2
Conventional non-profit business n/a n/a 3.125% 3.00% 3.125% 3.00% 4.375% 4.625%
Sterling reserve discount rate n/a n/a 3.125% 2.25% Note 3 Note 3 3.125% 2.25%
Compulsory purchase pension annuities in payment – RPI linked
n/a n/a n/a n/a n/a n/a -0.125% -0.50%
Compulsory purchase pension annuities in payment
n/a n/a n/a n/a 3.75% 3.25% 4.000% 4.125%
Notes:
1) For conventional life business, the 2013 & 2012 valuation interest rates differ by subfund and are shown in the following table:
RA IB subfund UF IB subfund UF OB subfund RL IB & OB subfund
2013 2012 2013 2012 2013 2012 2013 2012
Conventional and accumulating with-profits business
3.90% 4.10% 4.30% 5.00% 3.60% 3.50% 3.90% 4.30%
Conventional non-profit business *
3.90% 4.10% 4.30% 5.00% 3.60% 3.50% 3.90% 4.30%
* Conventional non-profit business sold prior to 1/1/2013 is valued on the net rates shown above. Post 1/1/2013 conventional non-profit business is subject to gross roll up taxation and is valued using the equivalent gross rates applied to Pensions , Insurance ISA and Overseas business.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
265
2) For conventional pensions, insurance ISA & overseas business, the 2013 & 2012 interest rates differ by subfund and are shown in the following table:
RL IB & OB subfund UF OB subfund
2013 2012 2013 2012
Conventional and accumulating with-profits business
4.375% 4.625% 4.125% 4.00%
Paragraph 4. (1) (ii) stated that the reserves for certain accumulating with-profits contracts consisted of a with-profits benefit reserve and a sterling reserve. These calculations used the appropriate valuation interest rates from the table.
The valuation of certain deferred annuity contracts and deferred cash contracts with an annuity rate guarantee used a stochastic approach described in paragraph 5. (1). The interest rates used have not been provided.
3) The sterling reserve discount rates for the Royal Liver Assurance Fund are 3.125% for pensions business (2.25% in 2012) and 2.625% for overseas business (1.875% in 2012).
4) UK life assurance business in the Royal Liver Assurance Fund has been valued using gross rates of interest reflecting the tax status of the fund.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
266
4. (3) The yields on assets have been adjusted in accordance with INSPRU 3.1.41R as set out below:
(i) UK Equities The yields were reduced by a 5% margin and the risk adjusted return was subject to a maximum of the UK FTSE Actuaries 15 year gilt yield index plus 5.5%.
(ii) Overseas Equities The risk adjustment was consistent with that made in respect of UK equities, but with a 7.5% margin.
(iii) Land The yields were reduced by a fixed margin of 0.5% and the risk adjusted return was subject to a maximum of the UK FTSE Actuaries 15 year gilt yield index plus 5.5%.
(iv) Other fixed interest securities The yields were reduced by a margin which varied by rating and term to maturity, with external ratings used where available otherwise equivalent internal ratings were used. The margins were as follows:
Outstanding Term AAA AA A BBB BB B C 0 to 1 year 0.07% 0.22% 0.35% 0.52% 1.78% 4.08% 10.93% 1 to 2 years 0.07% 0.23% 0.36% 0.56% 1.84% 4.11% 10.08% 2 to 3 years 0.08% 0.25% 0.38% 0.59% 1.88% 4.11% 9.36% 3 to 4 years 0.09% 0.26% 0.39% 0.62% 1.92% 4.08% 8.74% 4 to 5 years 0.09% 0.27% 0.40% 0.65% 1.94% 4.03% 8.21% 5 to 6 years 0.10% 0.28% 0.41% 0.66% 1.96% 3.96% 7.75% 6 to 7 years 0.10% 0.29% 0.42% 0.68% 1.97% 3.89% 7.36% 7 to 8 years 0.11% 0.30% 0.43% 0.69% 1.97% 3.81% 7.01% 8 to 9 years 0.12% 0.30% 0.43% 0.70% 1.96% 3.73% 6.72% 9 to 10 years 0.12% 0.31% 0.44% 0.71% 1.96% 3.65% 6.47% 10 to 11 years 0.13% 0.32% 0.45% 0.72% 1.95% 3.57% 6.25% 11 to 12 years 0.13% 0.32% 0.45% 0.72% 1.93% 3.50% 6.06% 12 to 13 years 0.14% 0.33% 0.46% 0.72% 1.92% 3.43% 5.88% 13 to 14 years 0.14% 0.34% 0.46% 0.73% 1.90% 3.36% 5.73% 14 to 15 years 0.15% 0.34% 0.47% 0.73% 1.88% 3.30% 5.60% 15 to 16 years 0.15% 0.35% 0.47% 0.73% 1.87% 3.24% 5.48% 16 to 17 years 0.16% 0.35% 0.48% 0.73% 1.85% 3.18% 5.37% 17 to 18 years 0.16% 0.36% 0.48% 0.73% 1.83% 3.13% 5.28% 18 to 19 years 0.17% 0.36% 0.48% 0.73% 1.82% 3.08% 5.19% 19 to 20 years 0.17% 0.36% 0.48% 0.73% 1.80% 3.04% 5.12% 20 to 21 years 0.17% 0.37% 0.49% 0.72% 1.78% 3.00% 5.05% 21 to 22 years 0.18% 0.37% 0.49% 0.72% 1.77% 2.96% 4.98% 22 to 23 years 0.18% 0.37% 0.49% 0.72% 1.75% 2.92% 4.92% 23 to 24 years 0.19% 0.37% 0.49% 0.72% 1.74% 2.89% 4.87% 24 to 25 years 0.19% 0.38% 0.49% 0.72% 1.73% 2.86% 4.82% 25 to 26 years 0.19% 0.38% 0.49% 0.72% 1.71% 2.83% 4.77% 26 to 27 years 0.20% 0.38% 0.49% 0.71% 1.70% 2.80% 4.73% 27 to 28 years 0.20% 0.38% 0.50% 0.71% 1.69% 2.78% 4.70% 28 to 29 years 0.20% 0.38% 0.50% 0.71% 1.68% 2.75% 4.67% 29 to 30 years 0.20% 0.39% 0.50% 0.71% 1.67% 2.73% 4.63% ….. 39 to 40 years 0.22% 0.40% 0.50% 0.70% 1.63% 2.63% 4.55% ….. 49+ years 0.23% 0.40% 0.50% 0.70% 1.63% 2.61% 4.55%
Adjusted yields were capped at 5% above the gilt yield for the same term for corporate bonds and 4% above the gilt yield for the same term for European government bonds. Negative yields were set to zero.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
267
4. (4)
The following table shows the valuation mortality assumptions used to calculate the liabilities at this valuation together with the equivalent assumptions from the previous investigation:
2013 2012
Industrial branch business
- RL, Former RA & Former UFI business 82.08% ELT16(M) 79.8% ELT16(M)
- Former RLA business 77.76% ELT16(M) 70.875% ELT15(M)
Ordinary branch business:
RL Life and pension business a) annuities currently in payment, and b) deferred annuities in possession
111% PPMV00 CMI(2013) 2%p.a. (males) & 96% PPFV00 CMI(2013) 2% p.a. (females) See note [1].
CMI_2011_M[2%] + 0.75 + 0.01 * {year of birth -1944} & CMI_2011_F[2%] + 0.70 – 0.033 * {year of birth -1944} See note [2].
Former SL Life and pension business a) annuities currently in payment, and b) deferred annuities in possession
101% PPMV00 CMI(2013) 2% p.a. (males) & 92% PPFV00 CMI(2013) 2% p.a. (females) See note [1].
CMI_2011_M[2%] + 0.75 + 0.01 * {year of birth -1944} & CMI_2011_F[2%] + 0.70 – 0.033 * {year of birth -1944} See note [2].
Pensions in deferment:
- RL (intermediary) and Former SL group business 56.12% AM92 & 57.96% AF92 63.65% AM92 & 54.15% AF92 - RL (intermediary) and Former SL individual business 62.56% AM92 & 60.72% AF92 64.6% AM92 & 62.7% AF92 - Former RA business and Former UF business (non-linked pure endowments)
Nil Nil
- Former RA business (non-linked other) 105.80% PPMD00 & 102.12% PPFD00
106.875% AM92 & 118.75% AF92
- RL business (non-linked) and Former UF business (non-linked other)
124.20% PPMD00 & 119.88% PPFD00
118.125% AM92 & 131.25% AF92
- RL business, Former CL business, Former RIL business, Former UF business and Former UFLA business (linked)
89.64% AM92 & 118.8% AF92 105% AM92 & 115.5% AF92
- Former PLAL Pension Term Assurance 92.88% TMS00 sel & 95.04% TFS00 sel (smoker) 88.56% TMN00 sel & 90.72% TFN00 sel (non-smoker)
96.6% TMS00 sel & 80.9% TFS00 sel (smoker) 89.3% TMN00 sel & 92.4% TFN00 sel (non-smoker)
- Former PLAL Pensions other than Stakeholder, Flexi and AVC
138.24% AM92 & 172.80% AF92 (smoker) 69.12% AM92 & 86.40% AF92 (non-smoker)
134.4% AM92 & 168% AF92 (smoker) 67.2% AM92 & 84% AF92 (non-smoker)
- Former PLAL Stakeholder, Flexi and AVC Pensions 75.6% AM92 & 75.6% AF92 73.5% AM92 & 73.5% AF92 - Former RLA UWP pensions 88.32% AM92 & 98.44% AF92 78.85% AM92 & 85.50% AF92 - Former RLA Traditional Pensions with GAOs 88.32% AM92 & 98.44% AF92 78.85% AM92 & 85.50% AF92 - Former RLA Traditional Pensions without GAOs 88.32% AM92 & 98.44% AF92 78.85% AM92 & 85.50% AF92 Assured Lives:
- RL (intermediary) and Former SL business 57.24% AM92 & 91.80% AF92 55.65% AM92 & 89.25% AF92 - Bright Grey Protection Plan Life cover (UK and overseas) (level)
76.68% TMS00 sel & 78.84% TFS00 sel (smoker) 64.80% TMN00 sel & 66.96% TFN00 sel (non-smoker)
76.65% TMS00 sel & 82.95% TFS00 sel (smoker) 65.10% TMN00 sel & 66.15% TFN00 sel (non-smoker)
- Bright Grey Protection Plan Life cover (UK and overseas) (decreasing)
84.24% TMS00 sel & 73.44% TFS00 sel (smoker) 71.28% TMN00 sel & 62.64% TFN00 sel (non-smoker)
89.25% TMS00 sel & 88.20% TFS00 sel (smoker) 68.25% TMN00 sel & 65.10% TFN00 sel (non-smoker)
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
268
2013 2012
- RL safe combinationTM 86.40% AM92 & 86.40% A92
105% AM80 – 1 yr & 105% AF80 – 1 yr
- European Bond, With Profits Bond Plus (UK and overseas)
73.60% AM92 & 73.60% AF92
95% AM80 – 1 yr & 95% AF80 – 1 yr
- RL business, Former CL business, Former RA business and Former UF business (non-linked)
78.84% AM92 & 113.4% AF92 76.65% AM92 & 110.25% AF92
- RL business, Former CL business, Former RA business, Former RIL business, Former UF business and Former UFLA business (linked)
89.64% AM92 & 118.80% AF92
105% AM92 & 115.5% AF92
- Former PLAL and RL (bancassurance) Life Term Assurance (level)
92.88% TMS00 sel & 95.04% TFS00 sel (smoker) 88.56% TMN00 sel & 90.72% TFN00 sel (non-smoker)
96.6% TMS00 sel & 80.9% TFS00 sel (smoker) 89.3% TMN00 sel & 92.4% TFN00 sel (non-smoker)
- Former PLAL and RL (bancassurance) Life Term Assurance (decreasing)
89.64% TMS00 sel & 100.44% TFS00 sel (smoker) 85.32% TMN00 sel & 96.12% TFN00 sel (non-smoker)
88.2% TMS00 sel & 86.1% TFS00 sel (smoker) 74.6% TMN00 sel & 92.4% TFN00 sel (non-smoker)
- Former PLAL Protection Plan Stand-Alone CI Nil Nil - Former PLAL Whole of life & Endowment Assurances 108% AM92 & 135% AF92
(smoker) 57.24% AM92 & 57.24% AF92 (non-smoker)
105% AM92 & 131.25% AF92 (smoker) 55.65% AM92 & 55.65% AF92 (non-smoker)
- Former PLAL WP Bond and ISA 54% AM92 & 64.8% AF92 52.5% AM92 & 63% AF92 - Former PLAL and RL (bancassurance) Investment Bonds
54% AM92 & 75.6% AF92 52.5% AM92 & 73.5% AF92
- Former PLAL Stand-Alone CIC, N&P Life 138.24% AM92 & 172.8% AF92 (smoker) 69.12% AM92 & 86.4% AF92 (non-smoker)
134.4% AM92 & 168% AF92 (smoker) 67.2% AM92 & 84% AF92 (non-smoker)
- Former SMA, Former SPL and Scottish Provident branded Self Assurance (death only) (level)
93.96% TMS00 sel & 83.16% TFS00 sel (smoker) 79.92% TMN00 sel & 70.2% TFN00 sel (non-smoker)
95.55% TMS00 sel & 80.85% TFS00 sel (smoker) 75.6% TMN00 sel & 72.45% TFN00 sel (non-smoker)
- Former SMA, Former SPL and Scottish Provident branded Self Assurance (death only) (decreasing)
89.64% TMS00 sel & 103.68% TFS00 sel (smoker) 75.6% TMN00 sel & 87.48% TFN00 sel (non-smoker)
91.35% TMS00 sel & 87.15% TFS00 sel (smoker) 74.55% TMN00 sel & 77.7% TFN00 sel (non-smoker)
- Former SMA and Scottish Provident branded Unit-Linked Pegasus (death only)
101.52% TMS00 sel & 79.92% TFS00 sel (smoker) 77.76% TMN00 sel & 61.56% TFN00 sel (non-smoker)
85.05% TMS00 sel & 87.15% TFS00 sel (smoker) 73.5% TMN00 sel & 59.85% TFN00 sel (non-smoker)
- RL (bancassurance) Guaranteed Lifetime Plan Modified reinsurers’ risk rates. See note [3].
Modified reinsurers’ risk rates. See note [4].
- Former RLA business 103.68% AM92 & 115.56% AF92
87.15% AM92 & 95.55% AF92
- Former RLA Progress Modified TM92 & TF92 See Note [5].
Modified TM92 & TF92 See Note [5].
- Former RLA (Caledonian) Broker Term Assurance 77.76% TMS00 sel & 96.12% TFS00 sel (smoker) 61.56% TMN00 sel & 95.04% TFN00 sel (non-smoker)
65.625% TMS00 sel & 110.25% TFS00 sel (smoker) 65.625% TMN00 sel & 89.25% TFN00 sel (non-smoker)
- Former RLA & RL (Caledonian) EBS Term Assurance 86.40% TMS00 sel & 97.20% TFS00 sel (smoker) 81.00% TMN00 sel & 103.68% TFN00 sel (non smoker)
89.25% TMS00 sel & 68.25% TFS00 sel (smoker) 68.25% TMN00 sel & 97.125% TFN00 sel (non smoker)
- RL (Caledonian) Level Broker Term Assurance 83.16% TMS00 sel & 89.64% TFS00 sel (smoker) 70.20% TMN00 sel & 71.28% TFN00 sel (non-smoker)
80.85% TMS00 sel & 86.10% TFS00 sel (smoker) 67.20% TMN00 sel & 71.40% TFN00 sel (non-smoker)
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
269
2013 2012
- RL (Caledonian) Decreasing Broker Term Assurance 96.12% TMS00 sel & 95.04% TFS00 sel (smoker) 73.44% TMN00 sel & 70.20% TFN00 sel (non-smoker)
73.50% TMS00 sel & 70.35% TFS00 sel (smoker) 65.10% TMN00 sel & 66.15% TFN00 sel (non-smoker)
Ultimate rates of mortality are used unless indicated otherwise.
Note [1]: Annuities currently in payment and deferred pension annuities in possession 2013 The mortality basis is displayed as a % of base table mortality in 2000 projected in line with the CMI model mortality improvements and a % per annum long term improvement rate. Note [2]: Annuities currently in payment and deferred pension annuities in possession 2012 A description of the 2012 assumption can be found on page 270 of the 2012 Annual FSA Insurance Returns. For annuities currently in payment, the required complete expectation of life information is contained in the following table:
Sex Age Royal London 2013
Scottish Life 2013
Royal London 2012
Scottish Life 2012
Male 65 24.36 25.11 25.14 25.14 Female 65 27.79 28.11 26.95 26.95 Male 75 15.11 15.73 15.60 15.60
Female 75 17.66 17.95 17.41 17.41 For deferred annuity pension contracts, the required complete expectation of life information is contained in the following table:
Sex Age Royal London 2013
Scottish Life 2013
Royal London 2012
Scottish Life 2012
Male 45 27.17 27.93 28.50 28.50 Female 45 30.47 30.79 29.45 29.45 Male 55 25.75 26.51 26.75 26.75
Female 55 29.12 29.44 28.21 28.21 Note [3]: RL (bancassurance) Guaranteed Lifetime Plan 2013 The mortality assumptions for these contracts are based on proportions of the reinsurer’s rates, the proportions varying by gender only. The minimum age of entry for this plan is 40, hence rates are not provided at ages 25 and 35. Sample mortality rates are:
Age Male Female 45 0.005069 0.004191 55 0.009860 0.006849
Note [4]: RL (bancassurance) Guaranteed Lifetime Plan 2012 A description of the 2012 assumption can be found on page 271 of the 2012 Annual FSA Insurance Returns Note [5]: Former RLA Progress 2012 & 2013 Mortality rates for Progress business are based upon adjustments to standard tables TM92 ultimate and TF92 ultimate. Sample mortality rates are:
Age Male non-
smoker Male
smoker Female non-
smoker Female smoker
25 0.000506 0.000819 0.000207 0.000353 35 0.000454 0.000821 0.000350 0.000628 45 0.000946 0.002024 0.000834 0.001745 55 0.002822 0.006563 0.002117 0.004876
There is sufficient margin within the mortality rates assumed in the valuation to allow for significant changes in the incidence of disease or developments in medical science. No additional provision has been made.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
270
4. (5)
The following table shows the valuation morbidity assumptions used to calculate the liabilities at this valuation together with the equivalent assumptions from the previous investigation:
2013 2012
Bright Grey Protection Plan Life or Critical Illness cover (UK and overseas) – reviewable business
116.15% modified AC04 See note [1]
111.1% modified AC04 See note [2]
Bright Grey Protection Plan Life or Critical Illness cover (UK and overseas) – guaranteed business
120.75% modified AC04 See note [1]
115.5% modified AC04 See note [2]
Bright Grey Protection Plan Critical Illness cover (UK and overseas) – reviewable business
116.15% modified SAC04 See note [3]
111.1% modified SAC04 See note [4]
Bright Grey Protection Plan Income Cover for Sickness (UK and overseas)
Modified IPM 1991-1998 See note [5]
Modified IPM 1991-1998 See note [6]
Former UFLA Protection Plan – critical illness benefit Modified reinsurer’s risk rates See note [7]
Modified reinsurer’s risk rates See note [7]
Former UFLA Protection Plan – income replacement benefit
Modified reinsurer’s risk rates See note [8]
Modified reinsurer’s risk rates See note [8]
RL (intermediary) and Former SL Profitbuilder – critical illness benefit
Modified reinsurer’s risk rates See note [9]
Modified reinsurer’s risk rates See note [9]
Former PLAL and RL (bancassurance) with stand-alone critical illness benefit
135.240% SACMSL04 & 160.598% SACFSL04 (smoker) 143.693% SACMNL04 & 171.465% SACFNL04 (non-smoker)
132.8% SACMSL04 & 164.0% SACFSL04 (smoker) 146.7% SACMNL04 & 164.0% SACFNL04 (non-smoker)
Former PLAL and RL (bancassurance) with accelerated critical illness benefit sold before 1st
100.223% ACMSL04 & 119.543% ACFSL04 (smoker) April 2010 106.260% ACMNL04 & 126.788% ACFNL04 (non-smoker)
98.2% ACMSL04 & 121.3% ACFSL04 (smoker) 108.6% ACMNL04 & 121.3% ACFNL04 (non-smoker)
RL (bancassurance) with accelerated critical illness benefit sold after 1st
101.676% ACMSL04 & 121.993% ACFSL04 (smoker) April 2010 107.801% ACMNL04 & 129.387% ACFNL04 (non-smoker)
99.6% ACMSL04 & 123.8% ACFSL04 (smoker) 110.1% ACMNL04 & 123.8% ACFNL04 (non-smoker)
Former PLAL unit-linked business (including N&P branded business)
Modified reinsurer’s risk rates See note [10]
Modified reinsurer’s risk rates See note [11]
Former SMA, Former SPL, Scottish Provident branded Self Assurance with critical illness
Modified AC04 (ACIC) / Modified SAC04 (SACIC) See note [12]
Modified AC04 (ACIC) / Modified SAC04 (SACIC) See note [13]
Former SMA, Former SPL, Scottish Provident branded Self Assurance PHI
Modified IPM 1991-1998 See note [14]
Modified IPM 1991-1998 See note [15]
Former SMA and Scottish Provident branded Pegasus with stand-alone critical illness benefit
131.4795% SACMSL04 & 132.664% SACFSL04 (smoker) 149.247% SACMNL04 & 150.4315% SACFNL04 (non-smoker)
131.4% SACMSL04 & 162.0% SACFSL04 (smoker) 133.7% SACMNL04 & 162.0% SACFNL04 (non-smoker)
Former SMA and Scottish Provident branded Pegasus with accelerated critical illness benefit
108.974% ACMSL04 & 130.295% ACFSL04 (smoker) 124.3725% ACMNL04 & 148.0625% ACFNL04 (non-smoker)
107.635% ACMSL04 & 135.96% ACFSL04 (smoker) 113.3% ACMNL04 & 139.359% ACFNL04 (non-smoker)
Former RLA critical illness cover Modified reinsurer’s risk rates. See note [16].
Modified reinsurer’s risk rates. See note [16].
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
271
Note [1]: Bright Grey Protection Plan Life or Critical Illness Cover 2013 For calculating the valuation reserves for this cover a loading of 16.15% (reviewable business) or 20.75% (guaranteed business) above modified AC04 risk rates has been used. The risk rates apply to the ‘own occupation’ definition of total permanent disability. Where a ‘working tasks’ definition of total permanent disability is used, the risk rates are reduced. Sample risk rates before the 16.15% or 20.75% loading is applied are as follows: Contracts sold before 23 May 2011
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000776 0.000774 0.000565 0.000645 35 0.001114 0.001644 0.001393 0.001514 45 0.002570 0.005072 0.003020 0.004770 55 0.008011 0.015228 0.006714 0.011232
Due to amendments to critical illness definitions the following further loadings apply cumulatively to contracts sold from the dates given.
Male Female 23/05/2011 1.55% 1.70% 28/05/2012 0.55% 0.55% 16/09/2013 0.10% 0.10%
An allowance for a future deterioration of 0.3% (males) or 0.4% (females) per annum was also made for Accelerated Critical Illness Cover morbidity. Note [2]: Bright Grey Protection Plan Life or Critical Illness Cover 2012 A description of the 2012 assumption can be found on page 273 of the 2012 Annual FSA Insurance Returns. Note [3]: Bright Grey Protection Plan Critical Illness Cover 2013 For calculating the valuation reserves for this cover a loading of 16.15% above modified SAC04 risk rates has been used. The risk rates apply to the ‘own occupation’ definition of total permanent disability. Where a ‘working tasks’ definition of total permanent disability is used or where total permanent disability benefit is not included, the risk rates are reduced. Sample risk rates before the 16.15% loading is applied are as follows: Contracts sold before 23 May 2011
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000619 0.000452 0.000470 0.000544 35 0.001030 0.001427 0.001219 0.001239 45 0.002543 0.005504 0.002586 0.003809 55 0.008548 0.014267 0.005810 0.008946
Due to amendments to critical illness definitions the following further loadings apply cumulatively to contracts sold from the dates given.
Male Female 23/05/2011 2.25% 2.40% 28/05/2012 0.55% 0.55% 16/09/2013 0.10% 0.10%
An allowance has been made for applications received under which instant cover is provided. An allowance for a future deterioration of 0.6% (males) or 0.8% (females) per annum was also made for Stand-Alone Critical Illness Cover morbidity. Note [4]: Bright Grey Protection Plan Critical Illness Cover 2012 A description of the 2012 assumption can be found on page 273 of the 2012 Annual FSA Insurance Returns. Note [5]: Bright Grey Protection Plan Income Cover for Sickness 2013: Inception rates are based on IPM 1991-98 rates adjusted to take account of expected office experience. Sample inception rates for a class 1 occupation with a deferred period of 13 weeks and an own occupation definition of incapacity, prior to the 20.75% valuation loading are as follows:
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
272
Age Male Non-smoker Male Smoker Female Non-smoker Female smoker
25 0.000784 0.001250 0.001187 0.001886 35 0.000518 0.000825 0.000783 0.001245 45 0.001209 0.001928 0.001830 0.002909 55 0.003460 0.005517 0.005237 0.008322
Recovery rates are based on CMIR 12 recovery rates adjusted for expected office experience. Sample recovery rates for deferred periods of 13 weeks are as follows:
Male Female Age Sickness duration
2 years Sickness duration
5 years Sickness duration
2 years Sickness duration
5 years 25 0.024862 0.063432 0.019125 0.048794 35 0.018860 0.046941 0.014508 0.036108 45 0.012806 0.030033 0.009857 0.023102 55 0.006699 0.012697 0.005153 0.009767
Note [6]: Bright Grey Protection Plan Income Cover for Sickness 2012 A description of the 2012 assumption can be found on page 274 of the 2012 Annual FSA Insurance Returns Note [7]: Former UFLA Protection Plan – critical illness benefit 2012 and 2013 For calculating the valuation reserves for this benefit, risk rates supplied by a leading reinsurer have been used. The risk rates are ultimate and the benefit ceases at age 65. Sample ultimate risk rates are as follows:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000271 0.000469 0.000287 0.000497 35 0.000623 0.001079 0.000763 0.001321 45 0.002353 0.004075 0.001911 0.003309 55 0.006593 0.011417 0.004772 0.008264
No allowance has been made for deterioration of future experience. Note [8]: Former UFLA Protection Plan – income replacement benefit 2012 and 2013 For calculating the valuation reserves for this benefit, risk rates supplied by a leading reinsurer have been used. The risk rates are ultimate. Sample ultimate risk rates for a level benefit ceasing at age 65, deferred period 13 weeks, class 1 occupation are as follows:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.003105 0.004140 0.004658 0.006210 35 0.003708 0.004944 0.005562 0.007416 45 0.009090 0.012120 0.013635 0.018180 55 0.024489 0.032652 0.036734 0.048978
Additional loadings apply for occupation classes 2, 3 or 4. No allowance has been made for deterioration of future experience. Note [9]: RL (intermediary) and Former SL Profitbuilder – critical illness benefit 2012 and 2013 Living Cover (Critical Illness) Benefit under Profitbuilder contracts has been valued using the risk rates supplied by a leading reinsurer. Sample ultimate risk rates for accelerated comprehensive critical illness including total and permanent disability (own occupation) are as follows:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000876 0.001512 0.000684 0.001164 35 0.001092 0.001908 0.001440 0.002568 45 0.003024 0.005280 0.003576 0.006288 55 0.009612 0.016728 0.007944 0.013692
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
273
Note [10]: Former PLAL Unit-Linked Business (including N&P branded business) 2013 For Former PLAL Unit-Linked Endowment Mortgages and Flexible Lifetime Plan together with N&P branded policies, the rates of morbidity are based on the reinsurer’s rates. Sample valuation rates are:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000425 0.000606 0.000490 0.000715 35 0.000837 0.001290 0.001047 0.001641 45 0.003410 0.005409 0.002333 0.003605 55 0.006718 0.010158 0.005609 0.008301
Note [11]: Former PLAL Unit-Linked Business (including N&P branded business) 2012 A description of the 2012 assumption can be found on page 275 of the 2012 Annual FSA Insurance Returns Note [12]: Former SMA, Former SPL and Scottish Provident branded Self Assurance with critical illness 2013 For calculating the valuation reserves for this cover a loading of 16.15% (reviewable business) or 20.75% (guaranteed business) above the modified AC04 risk rates has been used. The risk rates apply to the ‘own occupation’ definition of total permanent disability Where a ‘working tasks’ definition of total permanent disability is used or where total permanent disability benefit is not included, the risk rates are reduced. Sample risk rates before the 16.15% or 20.75% loading is applied are as follows: Mortality & Critical Illness (with Total Permanent Disability) – Policies Entered Pre 01/01/2005
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000647 0.000623 0.000544 0.000602 35 0.000928 0.001325 0.001339 0.001413 45 0.002141 0.004087 0.002904 0.004452 55 0.006676 0.012271 0.006455 0.0010483
Mortality & Critical Illness (with Total Permanent Disability) – Policies Entered Post 01/01/2005
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000715 0.000691 0.000538 0.000596 35 0.001026 0.001469 0.001326 0.001399 45 0.002368 0.004530 0.002875 0.004407 55 0.007382 0.013601 0.006391 0.010376
Due to amendments to critical illness definitions the following further loadings apply cumulatively to contracts sold from the dates given.
Male Female 23/05/2011 1.60% 1.90% 28/05/2012 0.55% 0.55% 16/09/2013 1.60% 1.60%
An allowance for a future deterioration of 0.3% (males) and 0.4% (females) per annum was made for Accelerated Critical Illness Cover morbidity. Critical Illness For calculating the valuation reserves for this cover a loading of 16.15% above modified SAC04 risk rates has been used. The risk rates apply to the ‘own occupation’ definition of total permanent disability. Where a ‘working tasks’ definition of total permanent disability is used or where total permanent disability benefit is not included, the risk rates are reduced. Sample risk rates before the 16.15% loading is applied are as follows:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000577 0.000410 0.000569 0.000640 35 0.000960 0.001295 0.001477 0.001457 45 0.002370 0.004995 0.003132 0.004479 55 0.007968 0.012948 0.007036 0.010519
Due to amendments to critical illness definitions the following further loadings apply cumulatively to contracts sold from the dates given.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
274
Male Female
23/05/2011 2.25% 2.70% 28/05/2012 0.55% 0.55% 16/09/2013 1.60% 1.60%
An allowance for a future deterioration of 0.6% (males) or 0.8% (females) per annum was also made for Critical Illness Cover morbidity. Note [13]: Former SMA, Former SPL and Scottish Provident branded Self Assurance with critical illness 2012 A description of the 2012 assumption can be found on page275 of the 2012 Annual FSA Insurance Returns. Note [14]: Former SMA, Former SPL and Scottish Provident branded Self Assurance PHI 2013 Inception rates are based on IPM 1991-98 rates adjusted to take account of expected office experience. Sample inception rates for a class 1 occupation with a deferred period of 13 weeks and an own occupation definition of incapacity, prior to the 20.75% valuation loading are as follows:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000869 0.001399 0.001314 0.002077 35 0.000574 0.000923 0.000867 0.001371 45 0.001340 0.002157 0.002026 0.003203 55 0.003834 0.006172 0.005798 0.009164
Recovery rates are based on CMIR 12 recovery rates adjusted for expected office experience. Sample recovery rates for deferred periods of 13 weeks are as follows:
Male Female Age Sickness duration
2 years Sickness duration
5 years Sickness duration
2 years Sickness duration
5 years 25 0.024862 0.063432 0.019125 0.048794 35 0.018860 0.046941 0.014508 0.036108 45 0.012806 0.030033 0.009857 0.023102 55 0.006699 0.012697 0.005153 0.009767
Note [15]: Former SMA, Former SPL and Scottish Provident branded Self Assurance PHI 2012. A description of the 2012 assumption can be found on page 276 of the 2012 Annual FSA Insurance Returns. Note [16]: Former RLA Business 2012 & 2013 For Progress business, sample stand alone critical illness rates are provided below:
Age Male non-smoker Male smoker Female non-smoker Female smoker 25 0.000378 0.000454 0.000479 0.000566 35 0.000755 0.001174 0.001226 0.001337 45 0.002366 0.005257 0.002378 0.003513 55 0.006694 0.014131 0.005296 0.009027
For Caledonian business, critical illness rates are used split by sex, smoker status and term. Sample rates are provided below:
Male non-smoker Policy term Age 5 10 15 20 25 25 0.000848 0.000879 0.000909 0.000940 0.000971 35 0.001226 0.001270 0.001314 0.001359 0.001403 45 0.002860 0.002963 0.003067 0.003170 0.003273 55 0.007530 0.007802 0.008074 0.008346 0.008619
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
275
Male smoker Policy term
Age 5 10 15 20 25 25 0.001374 0.001424 0.001473 0.001523 0.001573 35 0.001957 0.002028 0.002099 0.002169 0.002240 45 0.005628 0.005831 0.006034 0.006238 0.006441 55 0.016230 0.016816 0.017403 0.017990 0.018576
Female non-smoker Policy term Age 5 10 15 20 25 25 0.000630 0.000653 0.000676 0.000698 0.000721 35 0.001346 0.001394 0.001443 0.001491 0.001540 45 0.003259 0.003377 0.003495 0.003613 0.003731 55 0.006968 0.007220 0.007472 0.007724 0.007976
Female smoker Policy term Age 5 10 15 20 25 25 0.001015 0.001051 0.001088 0.001125 0.001161 35 0.002346 0.002431 0.002516 0.002601 0.002686 45 0.005863 0.006075 0.006286 0.006498 0.006710 55 0.013813 0.014312 0.014811 0.015310 0.015810
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
276
4. (6)
Royal London IB & OB Subfund
Expense assumptions are provided in the following table: Current year assumptions Prior year assumptions
Per Policy (per
annum)
% Office Premium
Investment Per Policy (per
annum)
% Office Premium
Investment
CWP savings endowment (120)
Note 1 5.4% 0.097% Note 2 5.0% 0.090%
CWP target cash endowment (125) Note 1 5.4% 0.097% Note 2 5.0% 0.090%
CWP pensions (155/165)
Note 3 4.32% 0.075% Note 4 4.0% 0.071%
Term assurance (325/330) £16.47 0% 0.065% £16.79 0% 0.06%
Critical illness (340/345/350/355) £19.57 0% 0.065% Note 5 0% 0.06%
Income protection (360/365) £19.57 0% 0.065% Note 5 0% 0.06%
Annuity (400)
Note 6 n/a 0.065% £25.88 n/a 0.06%
UWP bond (500)
Note 1 n/a 0.097% Note 2 n/a 0.090%
UWP regular premium pension (525/545)
Note 1 5.4% 0.097% Note 2 5.0% 0.090%
UWP single premium pension (525/545)
Note 1 n/a 0.097% Note 2 n/a 0.090%
UWP group regular premium pension (535)
£40.38 0% 0.081%-0.097%
£39.37 0% 0.074%-0.09%
UWP group single premium pension (535)
£38.89 n/a 0.081%-0.097%
£37.77 n/a 0.074%-0.09%
UL bond (700) Note 7 n/a 0.122% Note 8 n/a 0.113% UL savings endowment (715) Note 9 0% 0.122% Note 10 0% 0.113% UL target cash endowment (720) £51.39 0% 0.065% £39.82 0% 0.06% UL regular premium pensions (725) £40.38 0% 0.065% £39.37 0% 0.06% UL single premium pensions (725) £38.89 n/a 0.065% £37.77 n/a 0.06% UL group regular premium pension (735)
£53.97 0% 0.065% £53.03 0% 0.06%
UL group single premium pension (735)
£49.15 n/a 0.065% £48.68 n/a 0.06%
Notes: 1) Per policy expenses for CWP savings endowment, CWP target cash endowment, UWP bond, UWP regular premium pension and
UWP single premium pension relate to RL business and are shown in the following table:
2014 2015 2016 2017 2018 £9.42 £10.29 £11.42 £12.54 £13.67
All expenses are given in 2014 terms and are assumed to inflate for future years.
2) A description of the 2012 assumption can be found on page 278 of the 2012 Annual FSA Insurance Returns.
3) Per policy expenses for CWP pensions relate to Former RA business and are shown in the following table:
2014-2016 2017+ £9.37 £13.41
All expenses are given in 2014 terms and are assumed to inflate for future years.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
277
4) A description of the 2012 assumption can be found on page 278 of the 2012 Annual FSA Insurance Returns.
5) A description of the 2012 assumption can be found on page 279 of the 2012 Annual FSA Insurance Returns.
6) Per policy expenses for the annuity relate to Former PLAL business and are shown in the following table:
2014 2015 2016 2017+ £12.70 £12.78 £12.84 £12.91
7) Per policy expenses for the UL bond relate to Former PLAL business and are shown in the following table:
2014 2015 2016 2017+ £14.60 £14.70 £14.77 £14.84
All expenses are given in 2014 terms and are assumed to inflate for future years.
8) A description of the 2012 assumption can be found on page 279 of the 2012 Annual FSA Insurance Returns.
9) Per policy expenses for the UL savings endowment also relate to Former PLAL business and are shown in the following table. These expenses apply to both regular premium and paid up policies.
2014 2015 2016 2017+ £24.21 £24.36 £24.49 £24.61
All expenses are given in 2014 terms and are assumed to inflate for future years.
10) A description of the 2012 assumption can be found on page 279 of the 2012 Annual FSA Insurance Returns.
11) For unit-linked business the investment expenses shown are for the unit fund. In addition, investment expenses of 0.065% per annum [2012: 0.06%] were assumed on sterling reserves.
12) References to 0.081% [2012: 0.074%] relate to policies with benefits in the Scottish Life Fund with expenses incurred by the Royal London IB & OB Subfund.
PLAL With-Profits Fund All expenses relating to policies and benefits allocated to this subfund are incurred by the Royal London IB & OB Subfund. No separate disclosure is necessary. Royal Liver Assurance Fund Expense assumptions are provided in the following table:
Current year assumptions Prior year assumptions
Per Policy (per
annum)
% Office Premium
Investment Per Policy (per
annum)
% Office Premium
Investment
£46.83 CWP savings endowment (120) 0% 0.26% £46.17 0% 0.26% £46.83 CWP target cash endowment (125) 0% 0.26%
£46.17 0% 0.26%
£47.33 CWP Pensions (165) 0% 0.26% £46.03 0% 0.26% £47.33 Term assurance (325/330) 0% 0.26% £46.03 0% 0.26% £47.33 Critical illness (340/345/355) 0% 0.26% £46.03 0% 0.26% £30.13 Annuity (400) n/a 0.26% £29.71 n/a 0.26% £47.33 UWP bond (500) n/a 0.26% £46.03 n/a 0.26% £46.83 UWP regular and single premium pension
(525) 0% 0.26% £46.17 0% 0.26%
£30.13 UL bond (700) n/a 0.26% £29.71 n/a 0.26% £30.13 UL savings endowment (715) 0% 0.26% £29.71 0% 0.26% £30.13 UL regular and single premium pension
(725) 0% 0.26% £29.71 0% 0.26%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
278
Scottish Life Fund Expense assumptions are provided in the following table:
Current year assumptions Prior year assumptions
Per Policy (per
annum)
% Office Premium
Investment Per Policy (per
annum)
% Office Premium
Investment
CWP savings endowment (120) £37.55 0% 0.081% £30.65 0% 0.074% CWP target cash endowment (125) £37.55 0% 0.081% £30.65 0% 0.074% CWP pensions (155/165) £37.68 0% 0.081% £32.13 0% 0.074% UWP regular premium pension (525/545)
£37.68 0% 0.081% £32.13 0% 0.074%
UWP single premium pension (525/545)
£34.18 0% 0.081% £30.08 0% 0.074%
United Friendly OB Subfund Expense assumptions are provided in the following table:
Current year assumptions Prior year assumptions
Per Policy (per
annum)
% Office Premium
Investment Per Policy (per
annum)
% Office Premium
Investment
CWP savings endowment (120) Note 1 4.32% 0.076% Note 2 4.0% 0.072% CWP target cash endowment (125) Note 1 4.32% 0.076% Note 2 4.0% 0.072% CWP pensions (155) 0.00 0.0% 0.184% 0.00 0.0% 0.172%
Notes: 1) Per policy expenses are shown in the following table:
2014-2016 2017+ £9.37 £13.41
All expenses are given in 2014 terms and are assumed to inflate for future years.
2) A description of the 2012 assumption can be found on page 280 of the 2012 Annual FSA Insurance Returns.
All expenses across all subfunds are shown gross. In calculating expense reserves UK life business expenses were netted down for tax relief at 20% except for the Royal Liver Assurance Fund where UK life business is treated as gross due to the tax position of the fund. 4. (7)
The following unit growth assumptions were used to calculate non unit liabilities for unit-linked business: 2013 2012
Life assurance business 5.70% 4.70% ROI business 4.50% 4.50% Pension, overseas (non-ROI) and PHI business 6.00% 5.00%
The following inflation assumptions were used in the valuation of linked and non linked business:
2013 2012
Inflation Rate for Future Expenses (ROI) 3.00% 3.00% Inflation Rate for Future Expenses (non-ROI) 4.50% 3.50% Inflation Rate for Policy Charges on Former PLAL, Former SMA, RL(bancassurance) and Scottish Provident branded linked business
3.50% 2.50%
Inflation Rate for Policy Charges on other linked Business 4.50% (see note) 3.50% (see note) Note: An inflation rate is applied to policy charges only where there is an established practice of annual increases. For other business it is assumed that policy charges do not increase. The growth rate is before the deduction of regular management charges.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
279
4. (8)
As a realistic basis firm no specific reserve has been made for future bonus within the valuation of conventional or unitised with-profits business except for certain contracts in the United Friendly OB Subfund as described in paragraph 4. (1).
4. (9)
Royal London IB & OB Subfund Average lapse, surrender and PUP rates are provided in the following table. All rates apply to ordinary business unless indicated otherwise.
Product Average lapse / surrender / paid-up rates for the policy years 1-5 6-10 11-15 16-20 Level term lapse 11.56 7.75 5.05 5.01 Decreasing term lapse 10.45 8.51 7.18 7.18 Accelerated critical illness lapse 13.41 9.38 6.21 6.21 Income protection lapse 11.74 8.66 5.50 5.50 CWP savings endowment surrender n/a n/a 1.73 1.39 CWP savings endowment (IB) surrender n/a n/a 0.80 0.80 CWP target cash endowment surrender n/a n/a 1.64 1.59 UL savings endowment surrender n/a 4.40 4.16 3.68 UL target cash endowment surrender n/a 4.00 4.00 3.92 UWP bond surrender n/a 5.00 5.00 5.00 UWP bond automatic withdrawals n/a 100%
current 100%
current 100%
current UL bond surrender 5.60 5.60 5.12 4.40 UL bond automatic withdrawals 2.50 2.50 2.50 2.50 CWP pension regular premium PUP n/a n/a n/a n/a CWP pension regular premium surrender n/a n/a n/a n/a CWP pension single premium surrender 0.80 0.80 0.80 0.80 UWP indiv pension regular premium PUP 0.00 0.00 0.00 0.00 UWP indiv pension regular premium surrender 0.00 0.00 0.00 0.00 UWP indiv pension single premium surrender 0.00 0.00 0.00 0.00 UL indiv pension regular premium PUP See Note 2 See Note 2 See Note 2 See Note 2 UL indiv pension regular premium surrender 2.47 3.03 2.80 2.82 UL group pension regular premium PUP See Note 2 See Note 2 See Note 2 See Note 2 UL group pension regular premium surrender 0.64 1.52 2.00 2.00 UL indiv pension single premium surrender 3.39 3.72 3.61 3.60
The following notes apply:
1) Allowance is made for lapses in the valuation of Bright Grey, Former PLAL, RL (bancassurance), Former SMA, Former SPL, Caledonian and Scottish Provident branded protection business only. The lapse rates shown above are average best estimate lapse rates. Within the valuation of Bright Grey business, Scottish Provident Self Assurance business and Caledonian business, best estimate lapse rates are reduced by 20% when the mathematical reserve net of reinsurance is positive and increased by 20% when the net reserve is negative. Within the valuation of other protection business, reserves are calculated using best estimate lapse rates and with best estimate lapse rates increased and reduced by 20%. The reserve for each policy is set at the highest of the three reserves calculated.
2) Paragraph 4. (1) (iii) describes the method used to calculate sterling reserves for regular premium business. No additional allowance is made for conversions to paid up status after the valuation date.
PLAL With-Profits Fund
Average surrender and withdrawal rates are provided in the following table. Product Average surrender rates for the policy years 1-5 6-10 11-15 16-20 UWP bond surrender n/a n/a 7.50 7.50 UWP bond automatic withdrawals n/a n/a 5.00 5.00
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
280
Refuge Assurance IB Subfund Average surrender rates are provided in the following table.
Product Average surrender rates for the policy years 1-5 6-10 11-15 16-20 CWP savings endowment (IB) surrender n/a n/a 0.80 0.80
Royal Liver Assurance Fund Average lapse rates are provided in the following table.
ROI Products Average lapse rates for the policy years 1-5 6-10 11-15 16-20 Level term lapse 9.20% 5.80% 5.90% 4.90% Decreasing term lapse 11.20% 9.50% 9.50% 9.50% Accelerated critical illness lapse 9.20% 5.80% 5.90% 4.90%
The following notes apply:
1) Within the valuation of Royal Liver business, best estimate lapse rates are reduced by 20% when the mathematical reserve net of reinsurance is positive and increased by 20% when the net reserve is negative.
Scottish Life Fund Average lapse, surrender and PUP rates are provided in the following table.
Product Average lapse / surrender / paid-up rates for the policy years 1-5 6-10 11-15 16-20 Level term lapse n/a n/a 0.00 0.00 Decreasing term lapse n/a n/a 0.00 0.00 Income protection lapse n/a n/a n/a n/a CWP savings endowment surrender n/a n/a 0.00 0.00 CWP target cash endowment surrender n/a n/a 0.00 0.00 UWP savings endowment surrender n/a n/a 4.00 3.92 UWP target cash endowment surrender n/a n/a 4.00 3.92 UL savings endowment surrender n/a n/a n/a n/a CWP pension regular premium PUP n/a n/a 0.00 0.00 CWP pension regular premium surrender n/a n/a 2.23 2.23 CWP pension single premium surrender n/a n/a 2.64 2.49 UWP indiv pension regular premium PUP n/a n/a 0.00 0.00 UWP indiv pension regular premium surrender n/a n/a 2.38 2.75 UWP indiv pension single premium surrender n/a n/a 3.06 3.06 UL indiv pension regular premium PUP n/a n/a 0.00 0.00 UL group pension regular premium PUP n/a n/a 0.00 0.00
United Friendly IB Subfund Average surrender rates are provided in the following table.
Product Average surrender rates for the policy years 1-5 6-10 11-15 16-20 CWP savings endowment (IB) surrender n/a n/a n/a 0.80
UK products Average lapse rates for the policy years 1-5 6-10 11-15 16-20 Level term lapse 6.50% 5.90% 2.90% 2.50% Decreasing term lapse 6.50% 5.90% 2.90% 2.50% Accelerated critical illness lapse 6.50% 5.90% 2.90% 2.50%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
281
United Friendly OB Subfund Average surrender and PUP rates are provided in the following table.
Product Average surrender / paid-up rates for the policy years 1-5 6-10 11-15 16-20 CWP savings endowment surrender n/a n/a 0.80 1.20 CWP target cash endowment surrender n/a n/a n/a 1.20 CWP pension regular premium PUP n/a n/a n/a 0.00 CWP pension regular premium surrender n/a n/a n/a 0.50 CWP pension single premium surrender 0.40 0.40 0.40 0.40
4. (10)
There are no other material basis assumptions.
4. (11) No allowance is made for derivatives in the determination of long-term non-RLA fund liabilities except for the valuation of a small number of other derivative based contracts where generally derivatives are held within unit-linked funds. Any remaining derivatives held in each non-RLA subfund are held for efficient portfolio management or to reduce investment risk. The RLA Fund holds currency forwards in order to hedge the currency risk associated with investing in overseas assets. The RLA Fund holds equity put options in order to hedge against market risk. No explicit allowance has been made for this when valuing the liabilities as these derivatives are not assumed to back liabilities. 4. (12)
Not applicable.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
282
Options and guarantees
5. (1)
Royal London IB & OB Subfund
(a) The mathematical reserves established for RL deferred retirement annuity personal pension policies incorporate an allowance for the guaranteed roll up and pension conversion rates contained in these policies. The addition to the reserves was determined by capitalising any shortfall in the projected pension calculated using the valuation basis, including future contributions where appropriate, compared to the guaranteed amount, discounted back to the valuation date. The take-up rate assumption was 85% for policies vesting in 2014-2023 and then rising linearly by 1% per annum to a maximum of 95% for policies vesting in 2033 and later years.
The valuation interest rate used to value these guarantees at retirement was determined using a stochastic method and varied by retirement year, age, sex and guarantee type. The Barrie & Hibbert Economic Scenario Generator was calibrated to the forward gilt curve as described in the realistic abstract (Appendix 9.4A) and 1000 market consistent scenarios were run to produce 25 year par yield annuities for each future calendar year. A spreadsheet method was used to calculate the cost of providing the guarantee per unit of benefit for each scenario assuming payments start in the retirement year, valuation mortality and expenses. The average cost over the simulations was calculated for each combination of retirement year, age, sex and guarantee type. The implied valuation interest rate was determined using a goal seeking approach and multiplied by 97.5%.
(b) (i) RL deferred retirement annuity personal pension policies. (ii) £24m (iii) Policies vest in the period 2014 – 2043. (iv) £10m (v) 10.02%
(vi) Increments can be made to the policy. However, the guarantee applies to contracts issued and increments effected prior to 25 September 1986 only.
(vii) Monthly in advance, single life, 5 year guarantee, level. (viii) 60 – 75.
(a) Former RA Pension Business Pure Endowments issued or increments effected prior to 31 December 1994 incorporate guaranteed pension rates. The addition to the reserves for these guaranteed pension rates was determined by calculating the additional cost of converting to pension annuities the value of the sum assured plus attaching annual bonuses on the valuation basis over the guaranteed pension rates multiplied by a take-up rate assumption. The take-up rate assumption was 85% for policies vesting in 2014-2023 and then rising linearly by 1% per annum to a maximum of 95% for policies vesting in 2033 and later years.
The valuation interest rates were determined using the approach described above.
(b) (i) Former RA Pension Business Pure Endowment - tables WPCO (contracted out), WPPP (personal pension), WPAVC (FSAVC).
(ii) Contracted out version £9m Other versions £91m These reserves include amounts in respect of increments which are not entitled to the guarantee. (iii) Policies vest in the period 2014 – 2042. (iv) Contracted out version £4m Other versions £32m (v) Contracted out version 5.64% Other versions 8.61%
(vi) Increments can be made to the policy. However, the guarantee applies to contracts issued and increments effected prior to 31 December 1994 only.
(vii) Contracted out version monthly in advance, joint life with 50% spouse’s benefit, no guarantee, increases at 3% per annum.
Other versions monthly in advance, single life, level, guaranteed 5 years, guarantee does not apply if increasing annuity or spouse’s benefit required at vesting.
(viii) Contracted out version males 65 - 75, females 60 – 75. Other versions 55 - 75.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
283
Royal Liver Assurance Fund
a) Reserves for guaranteed annuity options at retirement have been determined by comparing the current guaranteed sum assured plus attaching reversionary bonus to the capital value of the guaranteed annuity. A take-up rate of 100% was assumed for guaranteed annuity options that were in the money.
(b) (i) UWP pension ROI with GAO (ii) £29m (iii) Policies vest in the period 2014 – 2044. (iv) £21m (v) 9%
(vi) Increments can be made to the policy. (vii) The annuity is monthly in advance and guaranteed for 5 years. (viii) 65 years
(a) Similarly, for guaranteed cash options (applicable for former Caledonian business), the capital value of the deferred annuity
has been compared to the capital value of the guaranteed cash option. The capital value of the deferred annuity has been determined using the following basis:
Mortality in payment assumption: 111% PPMV00 CMI(2013) 2% p.a. / 96% PPFV00 CMI(2013) 2% p.a. where these denote a percentage of base table mortality (at 1/1/2000) projected in line with the CMI model mortality improvements and a percentage per annum long-term improvement rate.
Mortality in deferment is assumed to be Nil The following information is in respect of former Caledonian business. (b) (i) Caledonian deferred pensions
(ii) £75m (iii) Policies vest in the period 2014 – 2049. (iv) 0 (v) 9-10%
(vi) Increments can be made to the policy. (vii) The annuity is monthly in advance and guaranteed for 5 years. (viii) 55-70 years
Scottish Life Fund
(a) In the case of Former SL deferred cash contracts with a guaranteed minimum annuity at vesting, the reserve was calculated using the higher of the cash amount and the value of the guaranteed minimum annuity at vesting. The take-up rate assumption was 82.5% for policies vesting in 2014-2018, 85% for policies vesting in 2019-2023 and then rising linearly by 1% pa to a maximum of 95% for policies vesting in 2033 and later years.
The valuation interest rates were determined using the approach described for the Royal London IB & OB Subfund above. The interest rates calculated for unit-linked liabilities also allow for a stochastic projection of the unit funds to the option exercise date.
(b) (i) Talisman Personal Pension Plan Series 1 issued pre July 1988, Sovereign Plan, Personal Pension Policy, Personal Pension Bonus Bond, Personal Pension Cashplan and With-Profits Variable Premium Bond.
(ii) £177m (iii) Policies vest in the period 2014 – 2042. (iv) £79m (v) 10.887% (vi) Contractual increments can be made to the Talisman Personal Pension Plan but these do not qualify for guaranteed
annuity rates unless they were arranged prior to 1995. (vii) Level, yearly in arrears. (viii) 55 – 75.
(b) (i) Talisman Personal Pension Plan Series 1 issued post June 1988 (non-Protected Rights). (ii) £213m
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
284
(iii) Policies vest in the period 2014 – 2039. (iv) £63m (v) 9.864% (vi) Contractual increments can be made to the policy but these do not qualify for guaranteed annuity rates unless they
were arranged prior to 1995. (vii) Level, yearly in arrears. (viii) 55 – 75.
(b) (i) Talisman Personal Pension Plan Series 1 issued post June 1988 (Protected Rights). (ii) £701m (iii) Policies vest in the period 2014 – 2040. (iv) £245m (v) 5.673% (vi) Increments cannot be made to these policies. (vii) Escalating at 3% pa, payable yearly in arrears. There is an attaching widows/widowers pension of 50%. (viii) 60 – 75 (including late vesting).
(b) (i) Talisman Executive Pension Plan Series 1 and With-Profits Deferred MIPA. (ii) £41m (iii) Policies vest in the period 2014 – 2035. (iv) £17m (v) 10.000% (vi) Contractual increments can be made to the Talisman Executive Pension Plan but these do not qualify for guaranteed
annuity rates unless they were arranged prior to 1995. Increments cannot be made to the With-Profits Deferred MIPA contract.
(vii) Level, monthly in advance, guaranteed 5 years. (viii) 55 – 75.
5. (2)
Royal Liver Assurance Fund
The reserve is subject to a minimum of the present value of the guaranteed surrender value available at the valuation date.
Guaranteed surrender values and unit linked maturity values – Royal Liver IB policies
Product Name Basic
Reserve (£'000s)
Spread of outstanding durations (curtate years)
Guarantee reserve (£'000s)
Guaranteed amount
MVA free conditions
In-force premiums
p.a. (£'000s)
Additional increments available (Yes/No)
34 Flexible Endowment 11,837 0 - 10 224 See Table n/a 497 No
Guaranteed amounts for Table 34 : Guaranteed surrender value per £1000 sum assured
Curtate duration (years)
Guaranteed surrender value per £1000 sum assured – table 34
Curtate duration (years)
Guaranteed surrender value per £1000 sum assured – table 34
0-9 0 15 1090
10 640 16 1190
11 720 17 1290
12 810 18 1400
13 900 19 1520
14 990
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
285
Guaranteed surrender values and unit linked maturity values – Royal Liver OB non-linked policies
Product Name Basic
Reserve (£'000s)
Spread of outstanding durations (curtate years)
Guarantee reserve (£'000s)
Guaranteed amount
MVA free conditions
In-force premiums
p.a. (£'000s)
Additional increments available (Yes/No)
Single Premium Endowment (ROI) 15,101 0 - 22 422 Return of
Premium n/a n/a No
5. (3)
Former RLA contracts contain the following Guaranteed Insurability Options:
Guaranteed insurability options – Former Royal Liver Assurance products A reserve equal to £0.10 million is held in respect of Guaranteed Insurability Options for low cost endowment assurances. These policyholders have the option to take out new policies, or change their existing term, without providing any further medical evidence. The reserve has been calculated assuming that the take up rate is equal to the total number of policies who have exercised the option to date divided by the number of currently in force eligible policies. A cost is determined based on all policies exercising the option claim immediately. Guaranteed Insurability Options – Former Progress products An additional loading is applied to the base mortality assumption in respect of Guaranteed Insurability Options for Progress protection menu products. A reserve equal to £0.16m is held in respect of guarantee insurability options for Progress protection menu products.
Product name In-force premium
Sum assured
Description of option Guarantee reserve
Progress £26.7m £14.25bn Option to increase sum assured without further underwriting on certain events e.g. marriage or moving house.
£1.2m gross of reinsurance £0.16 m net of reinsurance
Guaranteed insurability options – Former Caledonian products For conversion and further assurance options the additional prospective mortality cost arising from the exercise of such options has been assessed. For business sold under the Caledonian brand this is calculated on the basis that 35% of policyholders renew on maturity and incur 50% higher mortality for the first 7 years after renewing. A mortality basis of 116% TM80 ultimate is used with age loadings of 0 for male non-smoker, +3 for male smoker, -4 for female non-smoker and +1 for female smoker. A total of £7.8 million is held within the reserves to provide for the exercising of these options in respect of business sold under the Caledonian brand.
Product name In-force premium
Sum assured
Description of option Guarantee reserve
Caledonian protection £26.7m £9.14bn Option to convert to any Caledonian brand protection policy open to new business at conversion date without further underwriting.
£7.8m
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
286
5. (4)
Royal London IB & OB Subfund
Guarantees have been issued to settle some cases under the review of pension transfers and opt-outs as instigated by the Securities and Investments Board. The guaranteed benefits have been valued using the following principal assumptions:
Interest rate in deferment RPI
Interest rate in possession RPI -0.250%
Salary inflation RPI + 2.5%
Promotional increases 1%
Rate of pension increase in payment RPI
Rate of pension increase in deferment RPI + 1%
Mortality in deferment 105.80% PPMD00 ultimate unrated, 102.12% PPFD00 ultimate
unrated
Mortality in possession 111% PPMV00 CMI(2013) 2%p.a. & 96% PPFV00 CMI(2013) 2%p.a.
(See Note [1] in 4. (4))
The gross reserves for the guarantees were reduced by the reserves for the guaranteed policies as shown in the following table. The net reserves are included within the total reserves for the pensions review shown in Forms 51 – 54 as appropriate.
Gross provision for guarantees
Mathematical reserves for underlying contracts
Net provision for guarantees
RL business £60,083,000 £5,092,000 £54,991,000
Former RA business £7,606,000 £778,000 £6,827,000
Former RIL business £6,888,000 £616,000 £6,271,000
Former UFI business £19,689,000 £2,085,000 £17,605,000
Former UFLA business £205,000 £156,000 £50,000
Total £94,470,000 £8,727,000 £85,744,000
RL Business Under certain policies which are a combination of with-profits endowment assurances and additional temporary benefits, a guarantee of a minimum payment on maturity applies (GMDB).
From time to time as considered appropriate, the Society may compute the estimated maturity value under these policies and, where this is less than the GMDB, the endowment sum assured would be increased, without evidence of health, with an appropriate increase in premium.
Although there is no general premium rate guarantee, the following guarantees do apply:
(a) any increase in premium is limited to 10% of the premium applying immediately prior to the review, and
(b) the increase in premium is limited to such amount as will allow the policy to remain a qualifying policy under paragraphs 2(1)(c) and (d) of Schedule 15 of ICTA 1988, or the equivalent earlier legislation.
The mathematical reserve for these policies includes an amount of £12,363,000 being the present value of the projected shortfall. The shortfall calculation assumed no future bonuses are added to the policies in accordance with the requirements of INSPRU 1.2.
An additional reserve of £190,000 has been included in Form 51 in respect of options and guarantees.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
287
Former RA Business
In respect of regular premium conventional with-profits pension policies written between March and September 1999, there is an undertaking safeguarding the interests of policyholders following the issue of any relevant announcements concerning the terms on which Stakeholder pensions might be sold. For those eligible to join a Stakeholder pension scheme, this will lead to enhanced transfer values being payable.
A reserve of £9,690,000 is included in Form 51 for the undertaking. The liability was calculated as the accumulated value of premiums paid from entry to the valuation date (£29,206,000) less the mathematical reserves held (£19,516,000).
An additional reserve of £250,000 has been included in Form 51 in respect of options and guarantees.
Former RLA business
In respect of Homeguard policies, there is a guarantee to repay the outstanding mortgage on death regardless of how mortgage interest rates have moved since the commencement of the policy. The expected cost of this guarantee has been allowed for by calculating expected payments on death using a prudent rate of mortgage interest which is currently capped at 7%. The mortgage interest rate which applied at policy inception is recorded on Homeguard and the main valuation run decreases the sum assured at this rate. A total reserve of £1.9 million has been held to cover the guarantee.
Product name In-force
premium Sum assured
Description of option Guarantee reserve
Caledonian Homeguard £5.3m £1.53bn n/a £1.9m Former UFI Business
In respect of regular premium unit-linked pension policies written between March and September 1999, there is an undertaking safeguarding the interests of policyholders following the issue of any relevant announcements concerning the terms on which Stakeholder pensions might be sold. For those eligible to join a Stakeholder pension scheme, this will lead to enhanced transfer values being payable.
A non unit liability of £3,481,000 is included in Form 53 for the undertaking. The liability was calculated as the accumulated value of premiums paid from entry to the valuation date (£12,379,000) less the mathematical reserves held (£8,898,000).
Former UFLA Business
A sterling reserve of £285,000 has been included in Form 53 in respect of the mortality guarantee option on certain Investment Bond contracts. The reserve has been calculated by applying the ratio of annuity values on prospective mortality and guaranteed mortality tables determined using the sterling reserve discount rate for life business to eligible reserves of £13,221,000 and a take-up rate of 5% (based on experience).
Scottish Life Fund & Royal London IB & OB Subfund
Within the contract descriptions shown below some contracts have underlying guaranteed minimum pensions (GMPs). The GMPs are valued as non-profit deferred pensions with attaching widow’s/er’s pensions. An additional liability is calculated as the higher of zero and the value of the GMPs less the value of the non-guaranteed benefits. The valuation bases are described in Section 4.
Contract Non-Guaranteed Reserve
Scottish Life Fund
Non-Guaranteed Reserve
Royal London IB & OB Subfund
GMP Reserve
Scottish Life Fund
GMP Reserve
Royal London IB & OB Subfund
Buyout Bond & Policy
£170,576,000 £21,610,000 £657,000 £344,000
Crest Secure £270,714,000 £101,760,000 Talisman Buyout Bond – Series 2
£51,435,000 £8,689,000 £22,015,000
Talisman Buyout Bond – 98 Series 1
£3,325,000 £26,852,000 £288,000
Individual Section 32 Buyout Plan
£53,870,000 £30,000
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
288
Expense reserves
6. (1)
At least £112m is expected to arise during the calendar year after the valuation date from explicit allowances made in the valuation to meet expenses in fulfilling contracts in force at the valuation date. This amount consists of £27m investment expenses and £86m other maintenance expenses.
6. (2)
There are no implicit expense allowances.
6. (3)
The amount of expense shown in Form 43 line 14 is significantly different to the amount expected on the valuation assumptions per paragraph 6. (1) above.
Revenue account expenses in Form 43 include the following items not provided for in the valuation:
• Investment expenses associated with the management of the excess assets are not provided for nor are the costs of acquiring/disposing assets.
• A vacant property provision and expenses associated with the management of property assets are charged to the funds. These are allowed for in the liability valuation via a reduction in the risk adjusted yield on property assets available to back/value the liabilities.
• A Financial Services Compensation Scheme levy.
• Ex gratia/compensation payments (which are charged to the estate).
• A discretionary payment to the staff pension fund.
• Integration costs arising from the Royal Liver and Co-operative Insurance acquisitions.
• Redundancy costs.
• Exceptional costs related to strategic projects of the Society.
Finally, the amount shown in paragraph 6. (1) reflects the run off of the closed books of business within the Society.
6. (4)
The impact of writing new business on the provision for expenses in the valuation has been evaluated after taking into account anticipated levels of new business and expenses as projected in the Society's budgetary process. No additional provision was considered necessary.
6. (5)
In assessing the adequacy of the provision for expenses in the mathematical reserves, the potential impact of additional expenses arising from closing the Society to new business twelve months after the valuation date has been evaluated. The investigation considered redundancy costs, vacant property provision and the termination of service agreements upon closure, together with the maintenance costs of continuing to service the existing book of business and margins projected to emerge on the existing business. No additional provision was considered necessary.
6. (6)
All maintenance expenses have been classed as attributable expenses.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
289
Mismatching reserves 7. (1)
A schedule of the mathematical reserves (other than liabilities for property linked benefits), after distribution of surplus, analysed by reference to the currencies in which the liabilities are expressed to be payable together with the value of the assets which match such liabilities has been produced as follows:
Currency Liabilities £000s
Assets £000s
Royal London IB & OB Subfund Sterling 3,439,827 3,439,827 Euros 45,206 45,206 Refuge Assurance IB Subfund Sterling 136,270 136,270 United Friendly IB Subfund Sterling 457,092 457,092 United Friendly OB Subfund Sterling 1,469,972 1,469,972 Royal Liver Assurance Fund Sterling 719,964 719,964 Euros 974,728 974,728 Scottish Life Fund Sterling 1,862,294 1,862,294 PLAL With-Profits Fund Sterling 483,884 483,884
There are no liabilities in respect of deposits received from reinsurers.
7. (2)
Not applicable.
7. (3)
No reserve is held for currency mismatching. Non-profit liabilities are backed by assets denominated in the same currency. Any non sterling denominated assets are held as part of a diversified portfolio of investments. The discretionary nature of payouts on with-profit policies is such that they can vary with the returns on the assets and so there is no need to hold an additional reserve.
7. (4) – (6)
As a realistic basis life firm the Society is no longer required to calculate a resilience capital requirement as per INSPRU 3.1.10R.
7. (7)
The assets held in respect of technical provisions are adequately diversified and are appropriate to the type of business undertaken in relation to their safety, yield and marketability. The assets are substantially denominated in sterling and are of a sufficient amount and liquidity to ensure that inflows from the assets are expected to be sufficient to meet the insurance liabilities (including all guarantees and options) as they fall due. No additional reserve is necessary. Other special reserves
8.
The mathematical reserves for the Royal Liver Assurance Fund include an additional reserve of £10.3m in respect of the future fund related charge of 26 basis points that will be applied to the Royal Liver estate assets.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
290
Reinsurance
9. (1)
The Society does not cede any long term business on a facultative basis to a reinsurer who is not authorised to carry on insurance business in the United Kingdom.
9. (2)
Details are set out on the next two pages of each reinsurance treaty where the Society is the cedant, under which business was in force at the date of the investigation and where either the premium payable to the reinsurer or the mathematical reserves ceded to the reinsurer exceeded £10m.
The following notes apply to the table:
(g) None of the treaties contain deposit back arrangements. (i) Not applicable. (l) All of the reinsurers are authorised to carry on insurance business in the United Kingdom. (m) The reinsurers are not connected companies of the Society. (n) The treaties with BlackRock Life Limited, AXA Wealth Ltd and Baillie Gifford Life Limited are in respect of the reinsurance
of the investment liability arising in relation to funds, the performance of which is determined by property linked funds provided by the reinsurers. Each of these treaties provides a floating charge in favour of the Society over all of the reinsurer’s assets. In the event of a winding up of a reinsurer the floating charge ranks the liabilities equally with standard insured policies. A credit risk exists in the event of default of Prudential Retirement Income Limited and consequent recapture of the treaty, in that the additional premiums receivable, plus any amounts recoverable from the reinsurer, may not match the incidence of the additional risk. There is a floating charge in favour of the Society over all of the reinsurer’s assets which ranks the liability under the treaty equally with all unsecured and unsubordinated Insurance Debts of the reinsurer on a winding up of the reinsurer. In respect of all other treaties, a credit risk exists in the event of default of the reinsurer and consequent recapture of the treaty, in that the additional premiums receivable, plus any amounts recoverable from the reinsurer, may not match the incidence of the additional risk. In view of the credit risk associated with reinsurance arrangements, a reinsurer default reserve of £8m is held.
(o) No specific provision has been made for any liability to refund reinsurance commission in the event of early termination of policies.
(p) No treaties are “financing arrangements”.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
291
Reinsurer
(d)
Reinsurance Cover
(e)
Premiums payable
(£m) (f)
Treaty Status
(h)
Mathematical Reserves
ceded (£m) (j)
Insurer’s Retention
(k)
(i) Swiss Re Europe S.A.
Former PLAL contracts A Surplus basis, mortality (risk premium) B Quota Share Mortality (risk premium) C Quota Share Mortality (modified original terms) D Quota Share Critical Illness and mortality (risk premium) E Quota Share Critical Illness and mortality (modified original terms) F Quota Share Critical Illness (risk premium) G Quota Share Critical Illness (modified original terms)
£13.7m Closed to new business £5.6m Not applicable
(ii) Swiss Re Europe S.A.
Former PLAL Protection Plans Quota share critical illness and mortality (risk premium)
£6.5m Closed to new business £(13.5)m Not applicable
(iii) Swiss Re Europe S.A.; RGA
Former SMA and Scottish Provident branded Pegasus policies – various treaties covering: mortality only, mortality with attaching critical illness, waiver of premium benefit, other benefits (income replacement, medical expenses, hospital cash) for older policies. All reinsured on risk premium basis.
£22.9m Swiss Re closed to new business RGA open to new business
£8.8m For policies containing Critical Illness benefits, 50% of the sum at risk or £125,000 if less. For policies containing life cover only or life cover with terminal illness, first £400,000 of sum at risk.
(iv) Swiss Re Europe S.A., SCOR UK, SCOR Germany, SCOR Ireland, Hannover Re, Munich Re, Pacific Life Re Limited, XL Re, Gen Re
Former SMA and Scottish Provident branded Self Assurance contracts – various treaties covering: mortality, Accelerated critical illness and Stand-Alone critical illness, Accelerated and Stand-Alone disability benefit. Premium payment benefit for sickness, accident and disability. SCOR/Hannover/Scot RE reinsured on risk premium basis. Some closed treaties are original terms.
£84.7m Swiss Re open for disability income benefit Hannover / Pacific Life Re/ SCOR closed for death benefit SCOR Germany and XL Re closed for Stand-Alone CIC. SCOR UK/SCOR Ireland open for Stand-Alone CIC. SCOR Germany and XL Re closed for Accelerated CIC. Swiss Re and SCOR UK/SCOR Ireland open for Accelerated CIC. Munich Re open for mortality benefit Gen Re open for mortality benefit
£103.6m 25% or £45,000 per annum if less 10% or £125,000 if less 50% or £125,000 if less 43.75% or £125,000 if less 10% or £125,000 if less
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
292
Reinsurer
(d)
Reinsurance Cover
(e)
Premiums payable
(£m) (f)
Treaty Status
(h)
Mathematical Reserves
ceded (£m) (j)
Insurer’s Retention
(k)
(v) Swiss Re Europe S.A.
Former SPL Self Assurance contracts. Mortality, Accelerated critical illness and Stand-Alone critical illness. All reinsured on a quota share basis.
£14.4m Closed to new business £34.3m Not applicable
(vi) General Reinsurance Life UK Limited
Bright Grey contracts Quota share mortality cover (risk premium and nil premium periods)
£24.7m Open to new business £57.7m 20% or £50,000 if less up to 7 October 2008 10% or £50,000 if less from 8 October 2008.
(vii) BlackRock Life Limited
All benefits expressed in terms of units in the SL/BlackRock Aquila Consensus, SL/BlackRock Aquila Global Equity Index (60:40), SL/BlackRock Aquila US Equity Index, SL/BlackRock Aquila European Equity Index, SL/BlackRock Aquila UK Equity Index, SL/BlackRock Aquila Global Equity Index (50:50), SL/BlackRock Aquila Long Gilt Index, SL/BlackRock Aquila World (ex UK) Equity Index 'A', SL/BlackRock Aquila US Equity Index 'A', SL/BlackRock Aquila European Equity Index 'A', SL/BlackRock Aquila Japanese Equity Index, SL/BlackRock Aquila Japanese Equity Index ‘A’, SL/BlackRock Aquila Pacific Rim Equity Index, SL/BlackRock Aquila Pacific Rim Equity Index ‘A’, SL/BlackRock Aquila UK All Stocks Corporate Bond Index, SL/BlackRock Aquila World (ex UK) Equity Index, SL/BlackRock Aquila Global Blend and SL/BlackRock Aquila Over 5 years Index Linked Gilt Index Pension funds are reinsured.
£308.6m Open to new business £1,724.7m Nil
(viii) AXA Wealth Ltd All benefits expressed in terms of units in the SL UK Equity Core Plus (Close TEAMS UK Equities (2%)), SL UK Equity Core Plus (Close TEAMS UK Equities (1%)), SL Global Blend Core Plus (Close TEAMS Global Alpha), SL/Close TEAMS Global Equities 1% 'A' Pension funds are reinsured.
£43.2m Open to new business £114.2m Nil.
(ix) Prudential Retirement Income Limited
Former SL and RL (intermediary) pension annuity business with currency dates after 31st
£134.5m December 2004.
Open to new business £267.4m Nil
(x) Unum Limited Former SL and RL (intermediary) group protection business - reinsurance of 100% claims in payment and any claims arising.
£2.1m Open to new business in so far as future claims can be reinsured.
£17.4m Nil.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
293
Reinsurer
(d)
Reinsurance Cover
(e)
Premiums payable
(£m) (f)
Treaty Status
(h)
Mathematical Reserves
ceded (£m) (j)
Insurer’s Retention
(k) (xi) Munich Re UK Life Branch
Former RLA business Business written on original terms basis under the Progress brand with rebate during initial period. Covers protection business that includes: • term assurance • reviewable accelerated critical illness cover • guaranteed accelerated critical illness cover • stand-alone critical illness cover • pension life cover • family income cover • income protection
£19.8m Closed to new business £32.0m Not applicable
(xii) Munich Re UK Life Branch
Former RLA business Business written on an original terms basis covering Caledonian escalating protection and Caledonian protection (excluding Homeguard) policies
£14.3 Open to new business £15.3m 10% up to max of 63,487 Euros for non-Serious Illness Products 10% up to max of 50,000 Euros for Serious Illness Products
(xiii) Baillie Gifford Life Limited
All benefits expressed in terms of units in the SL/Baillie Gifford UK Equity ‘A’, SL/Baillie Gifford Worldwide Equity (50:50) ‘A’, SL/Baillie Gifford UK Equity and SL/Baillie Gifford Worldwide Equity (50:50) Pension funds.
£3.9m Open to new business £14.8m Nil.
(xix) Munich Re UK Life Branch
Bright Grey contracts Quota share mortality (nil and reduced premium periods) and income protection cover (risk premium)
£10.8m Open to new business for mortality cover £8.6m 10% or £50,000 if less for mortality cover 50% or £12,000 if less for income protection cover
(xx) RGA Bright Grey contracts – various treaties covering: Reviewable critical illness cover (nil premium periods), guaranteed critical illness cover (risk premium), mortality with attaching critical illness cover (risk premium)
£14.2m Open to new business £16.5m 25% or £50,000 if less up to 22 May 2011 10% or £50,000 if less from 23 May 2011
(xxi) SCOR Vie Bright Grey contracts Reviewable stand-alone critical illness cover (nil premium periods), Reviewable accelerated critical illness cover (nil premium periods and risk premium), guaranteed accelerated critical illness cover (risk premium)
£4.1m Open to new business £11.1m 20% or £50,000 if less up to 2 May 2004 10% or £50,000 if less from 3 May 2004
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
294
Reversionary (or annual) bonus
10. (1)
Royal London IB & OB Subfund
Name of bonus series Mathematical
reserves Reversionary bonus rate 2013 2012
Total guaranteed bonus rate for
2013
Conventional business: RL Regular premium assurances (simple) £348m 0.5% 0.5% 0.5%
RL Single premium assurances (simple) £14m 0.5% 0.5% 0.5%
RA Assurances (compound) £109m 0.5%/0.5% 0.5%/0.5% 0.5%/0.5% RA Pensions (compound) £621m 0.5%/0.5% 0.5%/0.5% 0.5%/0.5% RL Industrial (simple) £194m 0.5% 0.5% 0.5% Accumulating with profits business
RL Retirement annuity pension (compound) £86m 1.5%/1.5% 1.0%/1.0% 1.5%/1.5%
RL Personal pension, Freestanding AVC (compound) £1,249m 1.5%/1.5% 1.0%/1.0% 1.5%/1.5%
UWP business: RL Unitised Whole Life Assurance £82m 2.0% 1.25% 2.0%
RA Unitised Whole Life Assurance £16m 2.0% 1.25% 2.0%
RL Unitised With-Profits Savings Plans £14m 2.0% 1.5% 2.0%
RL Insurance ISA £73m 0.5% 0.1% 0.5% European With-Profits Bond and With Profits Bond Plus £102m 1.0% 2.0% 1.0%
RL Unitised Personal Pension Plan (Series 2) £11m 1.35% 1.35% 0.35% *
RA Unitised Personal Pension Plan (Series 1) £30m 1.35% 1.35% 0.1% *
Talisman, Retirement Solutions, Individual & Pension Portfolio £308m 2.0%/2.0% 2.0%/2.0% 2.0%/2.0%
Note: Bonus rates marked “*” are net of policy charges deducted from the gross bonus rate. PLAL With-Profits Fund
Name of bonus series Mathematical
reserves Reversionary bonus rate 2013 2012
Total guaranteed bonus rate for
2013
Series III Life £174m 1.0% 1.0% 1.0% Series III Pension £166m 1.0% 1.0% 1.0% Series V Life Bonds £120m 1.0% 1.0% 1.0%
Insurance ISA £23m 0% 0% 0%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
295
Refuge Assurance IB Subfund
Name of bonus series Mathematical
reserves Reversionary bonus rate 2013 2012
Total guaranteed bonus rate for
2013
RA Industrial (compound) £110m 0.5%/0.5% 0.5%/0.5% 0.5%/0.5% Whole of life policies on which premiums ceased under the terms of the contract after 31 March 1988 are deemed to be participating policies.
Royal Liver Assurance Fund
Name of bonus series Mathematical
reserves
Reversionary bonus rate Total guaranteed
bonus rate for 2013 2013 2012
Royal Liver Business OB Simple Old Series £61.4m 0.00% 0.00% 0.00% OB Compound Old Series £51.3m 0.00%/0.00% 0.00%/0.00% 0.00%/0.00% OB New Series £145.9m 0.00%/0.00% 0.00%/0.00% 0.00%/0.00% Unitised With Profit Pensions – Tables 50(1998), 54(1998), 100(1998).
£378.0m 0.50%/0.50% 0.50%/0.50% 0.50%/0.50%
Unitised With Profit Savings Schemes - UK £11.2m 0.50%/0.50% 0.50%/0.50% 0.50%/0.50% Unitised With Profit Savings Schemes – ROI £22.5m 0.50%/0.50% 0.50%/0.50% 0.50%/0.50% IB Post Rationalisation £54.2m 0.00%/0.00% 0.00%/0.00% 0.00%/0.00%
Former Caledonian Business With Profit Bond £340.9m 0.50%/0.50% 0.50%/0.50% 0.50%/0.50% VIP Series I – simple £16.1m 0.00% 0.00% 0.00% SERP – simple £11.0m 0.00% 0.00% 0.00% PPP and VIP Series II £32.7m 0.00%/0.00% 0.00%/0.00% 0.00%/0.00% PPP and VIP Series III £13.9m 0.00%/0.00% 0.00%/0.00% 0.00%/0.00% Former Irish Life Business Post 1980 £17.3m 1.00% 0.00% 1.00% Former Friends Provident Business All tables except 1/2/3 & 10F pre 1979, all post 2000 & tables 82F,83F and 84F £43.3m 0.00% 0.00% 0.00%
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
296
Scottish Life Fund
Name of bonus series Mathematical
reserves Reversionary bonus rate
2013 2012
Total guaranteed bonus rate for
2013
SL conventional business: Assurances (compound) £52m 0.1%/0.1% 0.1%/0.1% 0.1%/0.1% Pensions (compound) £910m 0.1%/0.1% 0.1%/0.1% 0.1%/0.1% With-profits plan (compound) £33m 0.1%* 0.1%** 0.1% SL UWP business: Profitbuilder, Budget Plan (TP1), Budget Plan (TP2) £17m 2.0%/2.0% 2.0%/2.0% 2.0%/2.0%
Talisman and Retirement Solutions £92m 2.0%/2.0% 2.0%/2.0% 2.0%/2.0%
Crest Growth *** £51m 2.0% 2.0% 2.0% SL deposit administration business:
Sovereign Plan, Talisman Secure Account £116m 5.75%* 5.75%** 5.75%
Crest Secure £371m 5.0%* 5.0%** 5.0% Note: bonus rates marked “*” indicate that the rate shown applies for a calendar year, policy year or scheme year 2013/2014 as appropriate. Rates marked “**” apply similarly for 2012/2013.
*** A special bonus of 5% has been declared for 2013 for defined benefit schemes.
United Friendly IB Subfund
Name of bonus series Mathematical
reserves Reversionary bonus rate 2013 2012
Total guaranteed bonus rate for
2013
Whole life assurance (simple): Class 1 (table 7) £112m 0.5% 0.5% 0.5% Class 2 (table 27W) £183m 1.0% 0.5% 1.0% Class 3 (table 27L) £78m 1.5% 1.0% 1.5% Whole life assurance with recurring endowments (simple): Class 1 (table 5) £56m 1.0% 0.5% 1.0% Class 2 (table 25) £19m 1.0% 0.5% 1.0% Endowment assurance (simple): Class 3 (table 21L) £5m 1.0% 0.5% 1.0% All applicable contracts LAPR sum assured addition 6.4.79 (except table 7) Included above 1.0% 0.5% 1.0% LAPR sum assured addition 6.4.79 (table 7) Included above 0.5% 0.5% 0.5% LAPR sum assured reduction 6.4.81 (except table 7) Included above 1.0% 0.5% 1.0% LAPR sum assured reduction 6.4.81 (table 7) Included above 0.5% 0.5% 0.5% The Society has issued business on three broad rating tables. - Class 1 applies to weekly business written up to and including 5 April 1979. - Class 2 applies to weekly business written between 6 April 1979 and 4 September 1988. - Class 3 applies to all lunar monthly business.
VALUATION REPORT ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
297
United Friendly OB Subfund
Name of bonus series Mathematical
reserves Reversionary bonus rate 2013 2012
Total guaranteed bonus rate for
2013
Whole life assurances (tables I, W):
Series 1 with guarantee (simple) £38m (including non guaranteed) 0.0% 0.0% 1.5%
Series 1 no guarantee (simple) Included above 0.0% 0.0% 0.0% Series 2 (compound) £12m 1.5%/1.5% 1.0%/1.0% 1.5%/1.5% Low cost endowment assurance (table E):
Series 2 (compound) £14m 0.0%/0.0% 0.0%/0.0% 0.0%/0.0% Pension business: DWP rebates (compound) £1,208m 0.0%/0.0% 0.0%/0.0% 0.0%/0.0% Regular premium personal pensions (compound) £151m 0.0%/0.0% 0.0%/0.0% 0.0%/0.0%
Single premium personal pensions (compound) £19m 0.0%/0.0% 0.0%/0.0% 0.0%/0.0%
There are three bonus series for life assurance with-profits business: - Series 1 applies to simple annual bonus contracts written up to 30 September 1989. - Series 2 applies to compound annual bonus contracts written from 1 October 1989 (excluding low cost endowment contracts
written from May 1994). 10. (2)
The tables in paragraph 10. (1) above separately identify unitised with-profits business. Where a single rate has been supplied, this is the rate of increase in the unit price during the year. Where two rates have been provided, bonus units are added to the policies.
10. (3)
The tables in paragraph 10. (1) show the separate rates applicable to the sum assured and existing bonus for super compound bonus series.
10. (4)
There are no bonus series with variable bonus rates.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
298
Introduction 1. (1)
This investigation relates to 31 December 2013. 1. (2)
The previous investigation related to 31 December 2012. 1. (3)
The date of the last interim valuation, which was not published, was 30 June 2013. Assets 2. (1)
A table of the economic assumptions used to determine the value of future profits for non profit insurance contracts, applying to all with-profits funds except the Royal Liver Assurance Fund, is set out below:
31/12/2013 31/12/2012 Non participating (pre tax) return 3.45% 2.30% Non participating (post tax) return 2.75% 1.85% Unit linked (pre tax) return 3.45% 2.30% Unit Linked (post tax) return 3.25% 2.15% Risk Discount Rate (pre tax) 3.45% 2.30% Expense Inflation (UK) 4.50% 3.50% Expense Inflation (ROI) 3.00% 3.00%
A table of the economic assumptions used to determine the value of future profits for non profit insurance contracts, applying to the Royal Liver Assurance Fund, is set out below:
31/12/2013 31/12/2013 31/12/2012 31/12/2012 UK ROI UK ROI Non participating (pre tax) return 3.45% 2.70% 2.30% 2.00% Unit linked (pre tax) return 3.45% 2.70% 2.30% 2.00% Risk Discount Rate (pre tax) 3.45% 2.70% 2.30% 2.00% Expense Inflation 4.50% 3.00% 3.50% 3.00%
Under the terms of a waiver granted by FSA, the value of future profits in respect of certain with-profits business may be brought into account in line L22 of Form 19 for the Royal London IB & OB Subfund, provided that these values are calculated on a market consistent approach and use stochastic investment scenarios and liability cashflows consistent with those used for the calculation of the future policy related liabilities (FPRL) in the originating with-profits fund. These future profits relate to shareholder transfers on acquired UAG with-profits business, charges deducted from asset shares on those lines of acquired with-profits SL business detailed in the SL Scheme and rate card charges less cost outgo arising on with-profits business in the Royal Liver Assurance Fund. A description of the market consistent calibration is given in more detail in paragraph 6 below. The value of the liability in respect of unit linked GARs held in the Scottish Life Fund has been assessed on a market consistent approach, using the same investment scenarios as for the FPRL calculations and best estimate non economic assumptions. The difference between the regulatory and realistic values of this liability has been included within the value of future profits on non profit business. 2. (2)
The economic assumptions used to determine the value of future profits for non profit insurance contracts under INSPRU 1.3.33R(2) are the same as those given in the table in 2.(1) above. 2. (3)
Not applicable.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
299
2. (4) The different economic assumptions applying to the Royal Liver Assurance Fund have been disclosed in 2.(1) above. With-Profits Benefits Reserve (WPBR) 3. (1) (a) (b) (c) The table below summarises the classes of with-profits insurance contracts that are used throughout the remainder of this abstract where this level of detail is required:
Class Business Covered Comment 1 IB (CWP) Industrial Branch business, including endowment and whole of life business. 2 OB RP Life (CWP) Ordinary Branch Life Regular Premium Conventional with-profits business, including both
endowment and whole life business 3 OB SP Life (CWP) Ordinary Branch Life Single Premium Conventional with-profits business, including both
endowment and whole life business. 4 OB Life (UWP) Ordinary Branch Life Regular and Single Premium Accumulating (Unitised) with-profits
business. 5 OB RP Pension (CWP) Ordinary Branch Regular Premium Conventional with-profits Pensions business, including
both contracts that fund for an annuity and that fund for cash. 6 OB SP Pension (CWP) Ordinary Branch Single Premium Conventional with-profits Pensions business, including
both contracts that fund for an annuity and that fund for cash. 7 OB RP Pension (UWP) Ordinary Branch Regular Premium Accumulating (Unitised) with-profits Pensions
business. 8 OB SP Pension (UWP) Ordinary Branch Single Premium Accumulating (Unitised) with-profits Pensions business 9 DA Business Regular and Single Premium Deposit Administration business (Scottish Life Fund only). 10 Miscellaneous Covers ISA business written in the Royal London IB & OB Subfund and other lines of
business which are not required to be disclosed separately under paragraph 3.(3) of this abstract. For the Royal Liver Assurance Fund this contains additional reserves that have not been assigned to specific classes of business.
Tables are presented separately for each with-profits fund, where requested. When calculating the with-profits benefit reserve (WPBR), the retrospective method is the predominant calculation approach, as indicated in the tables below.
The prospective method is used in the following circumstances: where historic data is not in a suitable format, the only material classes being acquired RA OB Class 5 business in the
Royal London IB & OB Subfund issued since 1992 which has become paid up, and United Friendly OB Subfund life policies in class 2 that have been converted;
For all funds, whole of life business, contained in Classes 1, 2 and 3, at advanced ages to prevent tontine effects that can occur using retrospective methods;
true deferred annuity business contained within Classes 5 and 6 for the Scottish Life Fund where historic data is not in a suitable format and where the prospective value is anticipated to be higher than theoretical WPBR; and
for some Former RLA Caledonian pension contracts in Class 5, where premium histories were not sufficiently reliable to compute retrospective reserves, a prospective method has been used up to 31/12/2004 with a retrospective calculation applying from 01/01/2005.
There are two approaches used to determine the WPBR under the Retrospective method:
Retrospective A: Asset shares are calculated using proprietary model office software by accumulating the premiums paid at the rate of return earned on the assets backing the policies after allowing for charges. These charges include the expenses incurred (for example, set up costs, commission payments, administrative fees and investment management costs), the cost of risk benefits, the cost of guarantees, the cost of smoothing, the cost of tax and (in respect of acquired UAG business only) a transfer to the estate within the Royal London IB & OB Subfund.
Retrospective B: For certain lines of Scottish Life Fund business and Royal London IB & OB Subfund business direct computation of Retrospective method A is not possible. For these lines, the results of Retrospective method A, as described above, for comparable classes of business are used to determine the WPBR and FPRL by reference to the relationship between statutory liability and realistic liability for each class. The prospective method can be described as follows:
The WPBR is set equal to the discounted value of future claim outgo (death, maturity and surrender) plus renewal expenses less associated tax relief, (in respect of acquired UAG business only) a transfer to the estate within the Royal London IB & OB Subfund less future premiums. The basis for performing this calculation is described in more detail under paragraph 5 below.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
300
The tables below provide information by with-profits fund on the WPBR and FPRL for each class of business identified above (in £m).
Royal London IB & OB Subfund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total
WPBR FPRL WPBR FPRL WPBR FPRL 1 254.9 -14.1 0.0 0.0 60.7 0.0 301.4 2 562.0 31.8 0.0 0.0 16.9 0.0 610.7 3 14.9 2.2 0.0 0.0 0.0 0.0 17.1 4 297.5 3.0 0.0 0.0 0.0 0.0 300.5 5 257.0 238.1 0.0 0.0 93.4 12.0 600.6 6 42.0 36.8 0.0 0.0 0.0 0.0 78.9 7 1173.3 -18.4 3.4 -0.2 0.0 0.0 1158.2 8 1713.4 14.1 0.0 0.0 0.0 0.0 1727.5 10 173.5 66.6 0.0 0.0 0.0 0.0 240.2
Total 4492.0 360.0 0.0 0.0 171.0 12.0 5035.0 Refuge Assurance IB Subfund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total
WPBR FPRL WPBR FPRL WPBR FPRL 1 96.5 68.4 0.0 0.0 91.8 0.0 256.7
Total 96.5 68.4 0.0 0.0 91.8 0.0 256.7 United Friendly OB Subfund
Class Retro.
A Retro. A Retro. B Retro. B Prospective Prospective Total
WPBR FPRL WPBR FPRL WPBR FPRL 2 101.4 20.5 0.0 0.0 17.4 0.0 139.2 5 124.0 59.7 0.0 0.0 0.0 0.0 183.7 6 1785.9 126.4 0.0 0.0 0.0 0.0 1912.3 10 0.0 0.7 0.0 0.0 0.0 0.0 0.7
Total 2011.3 207.2 0.0 0.0 17.4 0.0 2235.9 United Friendly IB Subfund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total
WPBR FPRL WPBR FPRL WPBR FPRL 1 703.6 193.9 0.0 0.0 123.8 0.0 1021.4
Total 703.6 193.9 0.0 0.0 123.8 0.0 1021.4
Scottish Life Fund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total WPBR FPRL WPBR FPRL WPBR FPRL
2 65.5 24.9 9.1 3.5 0.0 0.0 103.0 5 872.5 431.4 46.7 23.1 48.3 0.0 1,422.0 7 92.4 63.3 0.0 0.0 0.0 0.0 155.7 9 389.9 176.0 1.8 0.8 0.0 0.0 568.5 10 0.0 0.0 0.0 9.8 0.0 0.0 9.8
Total 1,420.3 695.6 57.7 37.1 48.3 0.0 2,259.0
PLAL With-Profits Fund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total WPBR FPRL WPBR FPRL WPBR FPRL
4 427.0 21.1 0.0 0.0 0.0 0.0 448.1 7 141.1 7.7 0.0 0.0 0.0 0.0 148.7 8 98.3 4.9 0.0 0.0 0.0 0.0 103.2 10 0.0 0.1 0.0 0.0 0.0 0.0 0.1
Total 666.4 33.8 0.0 0.0 0.0 0.0 700.2 Royal Liver Assurance Fund
Class Retro. A Retro. A Retro. B Retro. B Prospective Prospective Total
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
301
WPBR FPRL WPBR FPRL WPBR FPRL 1 132.1 62.5 0.0 0.0 69.2 8.4 272.2 2 212.7 77.9 0.0 0.0 19.2 7.1 316.9 3 15.2 4.5 0.0 0.0 0.0 0.0 19.8 4 360.5 117.5 0.0 0.0 0.0 0.0 478.0 5 49.9 47.1 0.0 0.0 0.0 0.0 97.0 7 326.5 73.8 0.0 0.0 0.0 0.0 400.3 8 0.0 22.2 0.0 0.0 0.0 0.0 22.2 10 5.0 26.3 0.0 0.0 0.0 0.0 31.3
Total 1101.9 431.8 0.0 0.0 88.4 15.5 1637.7
Notes: Any other long-term liabilities in Line L47 have been allocated in aggregate to Class 10. These are described in more
detail in paragraph 8 below. Under the prospective method, for non Royal Liver Assurance Funds all policy liabilities excluding the costs of financial
options are captured within the WPBR. For the Royal Liver Assurance Fund all policy liabilities excluding the cost of guarantees and cost of past surplus attributed to WPBR are captured within the prospective WPBR.
3. (2)
Not applicable. 3. (3) Not applicable. 3. (4) Not applicable. With-Profits Benefits Reserve (WPBR) – Retrospective Method 4. (1) (a)&(b) All WPBRs calculated using a retrospective method have been calculated on an individual basis. 4. (1) (c) Not applicable. 4. (2) (a) The modelling of the Royal Liver business liabilities has moved to use the Prophet modelling software consistent with the rest of the group. As part of this migration the methods used to calculate the liabilities have also been made consistent. The methodology for whole of life business has changed to harmonise with the modelling approach for other whole life business. A prospective WPBR calculation method is used at advanced ages to prevent tontine effects that can occur using retrospective methods. Previously the Royal Liver business used a retrospective approach at advanced ages. There have been no other material changes made to the methods for the December 2013 calculations compared to the previous financial year end. 4. (2) (b) Not applicable. 4. (3) (a) Acquisition and maintenance expenses are charged to the with-profits funds, based on an agreement with Royal London Management Services Limited (“RLMSL”) which is agreed annually in advance. The with-profits funds pay fees to RLMSL in line with the agreement, which for acquired business imposes limits by which the fees may increase, and RLMSL incurs all expenses. Expense investigations were performed during 2013, with the results of this investigation being taken into account when setting service fees for 2013. Investment expenses are charged to each with-profits fund, based on an Investment Management Agreement with Royal London Asset Management (“RLAM”), a wholly owned subsidiary of the Society. This agreement is subject to periodic review. 4. (3) (b)
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
302
Acquisition and maintenance expense investigations are performed at least annually to confirm the adequacy of the maintenance fees charged by RLMSL, based on budgeted expenditure for the following year. Maintenance expenses charged to acquired UAG and SL with-profits business are set by reference to a formulaic approach documented in the respective Schemes. Maintenance expenses charged to the Royal Liver Assurance Fund are based on the rate card set out in the instrument of transfer. 4. (3) (c) The table below analyses expenses reported in Form 43 lines L41 to L45 inclusive for 2013 (in £m):
With-profits fund Acquisition charged to
WPBR
Maintenance charged to
WPBR
Other not charged to
WPBR
Total
Royal London IB & OB 0.6 8.9 335.3 344.8 Refuge Assurance IB 0.0 1.8 1.2 3.0 United Friendly OB 0.0 7.0 0.5 7.5 United Friendly IB 0.0 6.4 0.6 7.1 Scottish Life 0.0 3.8 0.0 3.8 PLAL With-Profits 0.0 0.2 0.0 0.2 Royal Liver Assurance 0.0 9.4 24.9 34.4 Total 0.6 37.5 362.5 400.8
(i) The only acquisition expenses charged directly to the WPBR relate to new Intermediary business overseas bonds for non RLA business. For Former RLA business, initial expenses on the unitised with-profits business are recouped via annual management charges. (ii) Maintenance expenses charged to the WPBR cover fees payable to RLMSL associated with administering the long term business plus investment expenses payable to RLAM. This covers all with-profits business with the exception of those classes described further in paragraph 4.(3)(c)(iv) below. (iii) For all with-profits business where fees payable to RLMSL are charged to the WPBR, acquisition and maintenance fees are charged on a contract by contract basis for individual business, and on a per scheme basis for Group pensions business. The RLMSL agreement specifies for each product annual expense allowances in the form of amounts per policy, percentages of annual or single premium (as appropriate), percentages of WPBR and/or amounts per claim. Additionally investment expenses are charged as a percentage of the WPBR, where the percentage varies by category of asset as described in the UAG, SL and RLA Schemes. (iv) Expenses charged to the with-profits funds, other than to the WPBR relate to the following items: non participating business written in the with-profits funds, covering both in force business and new pensions and
protection business written in the Royal London IB & OB Subfund. The SL and RLA Schemes allows certain new business to be written within the Scottish Life Fund and Royal Liver Assurance Fund;
under the SL Scheme, fees payable to RLMSL for certain lines of acquired with-profits business, whose WPBR are held
within the Scottish Life Fund, are debited from the Royal London IB & OB Subfund. The realistic value of these future payments are held within other long-term liabilities as described in paragraph 8 below. In turn the subfund is credited with those charges debited from these policies’ WPBR as described in paragraph 4.(5) below;
under the RLA Scheme, fees are payable to Royal London IB & OB Subfund based on a rate card that was agreed prior to
transfer. The rate card specifies which costs are covered by the fees and the level of fees for each product. All business in the Royal Liver Assurance Fund is covered by the rate card. Royal London IB & OB Subfund incurs fees payable to RLMSL. The value of future fees payable to RLMSL are offset against the value of future income and the total is reported in Form 19 line 22.
all new Intermediary with-profits business written following the Scottish Life acquisition is written directly in the Royal
London IB & OB Subfund. With the exception of the overseas bond where expenses are charged directly to the WPBR, the relevant subfund pays the commission and acquisition and maintenance fees to RLMSL. As for the acquired Scottish Life business described in the previous bullet point, the WPBR for these classes of business are debited with charges as described in paragraph 4.(5) below;
balancing payments, which may be negative, are generally payable by the Royal London IB & OB Subfund at the end of
the year to ensure that the expenses incurred by RLMSL do not exceed the income in the form of fees payable by the Society. For 2013, the RLMSL expenses exceeded the income received and so a balancing payment was made from the Royal London IB & OB Subfund; and
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
303
additional investment expenses may be charged directly to the with-profits fund for items such as property costs, legal fees, management of the excess assets in each fund and the costs of buying and selling hedging arrangements. These items are not charged to the WPBR.
4. (4) For with-profits business written in the Scottish Life Fund, charges in respect of Guaranteed Annuity Rates are currently deducted from each policy’s WPBR. The current rates are 0.49% pa for all business issued prior to 1998 and 0.16% pa for business issued from 1998 to 11 September 2000. These rates are unchanged from 2012. Additionally under the terms of the SL Scheme, the WPBR is credited with a “demutualisation enhancement” to distribute the estate over the lifetime of the policies. In the Royal Liver Assurance Fund, the following table summarises the charges for guarantees that are deducted from the WPBR: Charge for guarantees
Product Charge for guarantees 2013 Charge for guarantees 2012 Unitised with-profits business 0.75% 0.75% Contracts transferred from Friends Provident (pre 2000 business) 0.50% 0.50%
Contracts transferred from Irish Life 0.00% 0.00% Royal Liver IB, OB and Caledonian conventional with-profits business and post 2000 Friends Provident 1.50% 1.50%
There are currently no other significant charges deducted from asset shares to cover the costs of guarantees or the use of capital. 4. (5) Charges are deducted from the WPBR for non insurance risk on the following types of with-profits contracts to cover expenses (both acquisition and maintenance including commission) and to provide a profit loading:
With-profits fund Contracts affected Royal London IB & OB Business written post 30/6/2001 under the Scottish Life marketing brand and RA
OB and RL unitised with-profits pension business. Scottish Life All acquired unitised with-profits contracts, the Old Talisman range of
conventional with-profits policies and all Deposit Administration (DA) business. PLAL With-Profits All acquired unitised with-profits contracts. Royal Liver Assurance All acquired unitised with-profits contracts.
The table below gives an estimate of the charges deducted from the WPBR for these lines of business for 2013 (in £m):
With-profits fund Total Charges (Non Insurance Risk) Royal London IB & OB 5.4 Scottish Life 11.4 PLAL With-Profits 6.8 Royal Liver Assurance 10.8
Following the merger of the Refuge Assurance OB Fund into the Royal London IB & OB Subfund the value of future 1/9th
cost of bonus transfers on acquired RA OB business is included within Line 36 of Form 19.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
304
4. (6) The table below shows the estimated ratio of claims paid to the sum of WPBR adjusted for miscellaneous surpluses and/or deficits, for each of the last three calendar years:
With-profits fund 2011 2012 2013 Royal London IB & OB 101% 100% 98% Refuge Assurance IB 99% 98% 99% United Friendly OB 100% 99% 101% United Friendly IB 114% 112% 112% Scottish Life 101% 103% 108% PLAL With-Profits 100% 97% 96% Royal Liver Assurance 104% 103% 102%
4. (7) A summary of the investment returns credited to the WPBR for 2013 is given in the table below:
With-profits fund Gross Return
Average %
Gross Return HITM policies
%
Gross Return Lowest EBR
%
Gross Return Highest EBR
%
Royal London IB & OB 10.60 -1.88 3.41 13.75 Refuge Assurance IB 5.55 n/a 4.41 12.97 United Friendly IB 10.66 n/a 3.47 14.65 United Friendly OB 3.92 -2.49 2.49 4.36 Scottish Life – Other than DA Business 4.25 n/a n/a n/a Scottish Life – DA Business 1.09 n/a n/a n/a PLAL With-Profits 7.69 n/a n/a n/a Royal Liver Assurance 5.23 n/a n/a n/a
In the Royal London IB & OB, Refuge Assurance IB, United Friendly IB and United Friendly OB Subfunds the proportions of assets invested in equities and properties depends on the outstanding term of the policy, and on whether the class of business that the policy belongs to has guarantees that are heavily in the money (HITM i.e. where guarantees significantly exceed projected with-profits benefits reserves). Hence the actual investment return credited to an individual policy will differ from the rates in the gross return average column above. Heavily in the money policies have a zero equity backing ratio (EBR). Gross investment returns credited to such policies in the Royal London IB & OB and United Friendly OB Subfunds are shown in the table above. In addition the range of investment returns for non heavily in the money policies is also shown. This is based on the lowest and highest equity backing ratios for policies in each fund. There are different assets mixes backing the WPBR for Deposit Administration (DA) and Other than DA business within the Scottish Life Fund. In accordance with the PPFM the assumed asset allocation backing each individual with profits policy in the Scottish Life Fund depends on the relationship between the WPBR and the attaching guaranteed benefits. Within this framework the total asset return stated in the table above is allocated to policies. All with-profits contracts within the Royal Liver Assurance Fund are attributed the same basic investment return, before tax and expenses are taken in to account. This return applied for the period 31 December 2012 to 31 December 2013 was 5.23% gross. With-profits benefit reserve – Prospective Method
5. (1) (a) The discount rate is given in the table below:
With-profits fund Gross % Net % Royal London IB & OB 3.45 2.95 Refuge Assurance IB 3.45 2.95 United Friendly IB 3.45 2.95 United Friendly OB 3.45 2.95 Scottish Life 3.45 2.95 Royal Liver Assurance UK 3.45 n/a Royal Liver Assurance ROI 2.70 n/a
The pre-tax discount rate return is set equal to the annualised return on the 15 year gilt at the valuation date. The tax rate used is derived from those assumed for each individual asset class applied to the asset mix described in paragraph 6.(5) below.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
305
For Royal Liver Assurance business no net of tax discount rates is specified. Taxable business within the Royal Liver Assurance Fund is currently valued using gross assumptions reflecting the latest assessment of the future tax position of the fund. 5. (1) (b) The investment return is set equal to the discount rate described above and consequently no risk adjustments are required. 5. (1) (c) The rate of expense inflation for all business except Caledonian business, is determined as projected UK RPI plus 1.00%, with UK RPI calculated as the difference between the gross redemption yield on the 15 year UK gilts and the real yield on UK index-linked gilts. As at the calculation date, the expense inflation assumption for all business excluding Caledonian was 4.5%.
The rate of expense inflation assumed to apply to Caledonian business is based on an estimate of the Irish Consumer Prices Index plus 1%. As at the calculation date the expense inflation assumption for Caledonian business was 3.0%. 5. (1) (d) A summary of key projected bonus assumptions are given in the table below:
Royal London IB & OB Subfund
Product Type Annual Bonus Final Bonus RL IB Whole Life 0.25% pa simple Current scale introduced for claims on 1
January 2014 retained. RA OB RP Pension Lapsed 0.25% pa compound Current scale introduced for claims on 1
January 2014 retained. Refuge Assurance IB Subfund
Product Type Annual Bonus Final Bonus RA IB Whole Life
0.25% pa compound Current scale introduced for claims on 1 January 2014 retained.
United Friendly OB Subfund
Product Type Annual Bonus Final Bonus UF OB Whole Life and Endowments
0% pa simple / compound depending on product type except Table I compound where 1.5% pa is used (or 1% pa / 1.5% pa where a guarantee applies.)
Current scale introduced for claims on 1 January 2014 retained.
United Friendly IB Subfund
Product Type Annual Bonus Final Bonus UF IB Whole Life
1% pa simple except Table 27L where 1.5% pa simple is used and Table 7 where 0.25% pa is used
Current scale introduced for claims on 1 January 2014 retained.
Scottish Life Fund
Product Type Annual Bonus Final Bonus All Conventional WP 0.10% pa simple/compound
depending on product type No explicit final bonus, allowance made by reference to proportion payable on similar policies.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
306
Royal Liver Assurance Fund Product Type Annual Bonus Final Bonus Ex Irish Life Whole Life and Endowments
4.0% pa compound for policies sold before 1965, 2.5% pa compound for policies sold from 1965 to 1980 and 1.0% pa compound for policies sold from 1980.
Current scale introduced for claims on 1 January 2014 retained.
Liver and Ex Friends Provident Conventional WP
30 x weekly premium for FP Table 10 sold before 1979, 41 x weekly premium for FP Tables 1, 2 and 3 sold before 1979 and 0% pa for all other Liver conventional WP
Current scale introduced for claims on 1 January 2014 retained.
5. (1) (e) Expenses are projected in line with the RLMSL agreement described in paragraph 4 above, assumed to inflate at the rate described in 5.(1) (c). All monetary amounts in the following tables are given in 2014 terms. Key assumptions are: Royal London IB & OB Subfund
Product Type Expense Assumption RL IB Whole Life £6.14 per policy plus 0.092% of reserve in 2014
£6.54 per policy plus 0.092% of reserve in 2015 £7.05 per policy plus 0.092% of reserve in 2016 £7.53 per policy plus 0.092% of reserve in 2017 £7.95 per policy plus 0.092% of reserve from 2018 onwards
RA OB RP Pension Lapsed £8.85 per policy plus 0.07% of reserve from 2014 to 2016 inclusive £12.66 per policy plus 0.07% of reserve from 2017 onwards
Refuge Assurance IB Subfund
Product Type Expense Assumption Whole Life £6.69 per policy plus 0.073% of reserve from 2014 to 2016 inclusive
£8.02 per policy plus 0.073% of reserve from 2017 onwards
United Friendly OB Subfund
Product Type Expense Assumption Whole Life and Endowments
£8.85 per policy plus 0.071% of reserve from 2014 to 2016 inclusive £12.66 per policy plus 0.071% of reserve from 2017 onwards
United Friendly IB Subfund
Product Type Expense Assumption Whole Life £6.42 per policy plus 0.08% of reserve from 2014 to 2016 inclusive
£7.62 per policy plus 0.08% of reserve from 2017 onwards Scottish Life Fund
Product Type Expense Assumption SL Pensions £46.42 per policy plus 0.0765% of reserve
Royal Liver Assurance Fund
Product Type Expense Assumption Caledonian £47.33 per policy plus 0.26% of reserve from 2014 to 2021 inclusive
£52.20 per policy plus 0.26% of reserve from 2022 IB Conventional £10.36 per policy plus 0.26% of reserve from 2014 to 2021 inclusive
£9.98 per policy plus 0.26% of reserve from 2022 OB Conventional £46.83 per policy plus 0.26% of reserve from 2014 to 2021 inclusive
£44.47 per policy plus 0.26% of reserve from 2022
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
307
5. (1) (f) A summary of key persistency assumptions are given in the table below (showing annual lapse rates). For lines of business where the last entry date means that there is no business in force with a particular duration, no data is provided:
Royal London IB & OB Subfund
Product Type Duration
5 Duration
10 Duration
15 Duration
20 Duration
25 Duration
30+ RL IB Whole Life N/A N/A % 0.95% 0.95% 1.425% 1.425% RA OB RP Pen Lapsed N/A N/A N/A N/A 0.475% 0.475%
Refuge Assurance IB Subfund
Product Type Duration
5 Duration
10 Duration
15 Duration
20 Duration
25 Duration
30+ Whole Life N/A N/A 0.95% 0.95% 1.425% 1.425%
United Friendly OB Subfund
Product Type Duration
5 Duration
10 Duration
15 Duration
20 Duration
25 Duration
30+ Whole Life and Endowment N/A N/A 1.425% 1.425% 1.425% 0.95%
United Friendly IB Subfund
Product Type Duration
5 Duration
10 Duration
15 Duration
20 Duration
25 Duration
30+ Whole Life N/A N/A N/A 0.95% 0.95% 0.95%
Royal Liver Assurance Fund
Product Type Duration 5
Duration 10
Duration 15
Duration 20
Duration 25
Duration 30+
RLA OB Retirement Annuity, Whole of Life and Endowment
N/A 4.75% 3.325% 2.85% 1.9% 0.95%
Caledonian WP Bond 5.225% 5.225% 5.225% 5.225% 5.225% 5.225% Unitised With Profit Pension 1.9% 1.425% 1.425% 1.9% 1.9% 1.9%
5. (2)
Not applicable Costs of Guarantees, options and smoothing 6. (1) Not applicable 6. (2) (a) All business where the WPBR has been calculated using a retrospective method has valued its costs of guarantees, smoothing and options using a market consistent stochastic method. 6. (2) (b) (i) & (ii) All costs have been calculated using grouped model points. 6. (2) (b) (iii) The market consistent stochastic model contains a number of products which calculate the market consistent costs of guarantees, smoothing and options. Each product models with-profits contracts with similar policy benefit characteristics. The table below summarises the products and gives the number of policies and model points:
With-profits fund Bonus Class Issued Contracts Model Points Royal London IB & OB Subfund C 1 Pre 2001 230,602 338 C 2 Pre 2001 38,760 972
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
308
C 3 Pre 2001 2,577 51 C 5 Pre 2001 37,653 771 C 6 Pre 2001 3,905 182 A 4 Pre 2001 10,622 130 A 4 Post 2000 5,581 143 A 7 Pre 2001 72,010 515 A 7 Post 6/2001 14,927 713 A 8 Pre 2001 97,330 1,054 A 10 Post 1998 15,020 114 A 10 Pre 2001 9,560 261 Refuge Assurance IB Subfund C 1 Pre 2000 47,431 261 United Friendly OB Subfund C 2 Pre 1998 20,187 1,395 C 5 Pre 1998 34,972 208 C 6 Pre 1998 129,967 2,103 United Friendly IB Subfund C 1 Pre 1998 505,731 403 Scottish Life Fund C 2 Pre 7/2001 4,119 181 A 5 Pre 7/2001 37,152 1,055 A 7 Pre 7/2001 9,277 162 D 9 Pre 7/2001 37,488 261 PLAL With-Profits Fund A 4 Post 1/1993 45,086 257 A 7 Post 1/1993 34,833 293 A 8 Post 3/1992 13,553 144 Royal Liver Assurance Fund C 1 Pre 8/2005 91,647 2,085 C 2 Pre 7/2010 35,218 4,355 A 4 Pre 7/2010 9,200 884 C 5 Pre 7/2010 2,796 1,475 A 8 Pre 7/2010 47,861 655 Total 1,645,065 21,421
Bonus Method A Accumulating (unitised) with-profits C Conventional with-profits D Deposit administration Class follows those described in paragraph 3.(1)(a) above.
Grouping of Contracts
The basis used to group policies for the purpose of calculating the cost of guarantees, smoothing and options is described below for RL, PLAL,acquired UAG and RLA business: Stage 1: A review was undertaken of all the with-profits business written by the Society. The in force business was categorised by with-profits fund into: Product type - life savings, whole of life contracts and pensions business; Bonus declaration method – conventional with-profits, accumulating with-profits or deposit administration; Premium paying mode – regular or single; Pension benefit structure – funding for an annuity or funding for cash at retirement; These contract groupings were reviewed for benefit characteristics and options that would require separate quantification under a market consistent valuation method. For example, pension contracts may or may not have been written with a guaranteed annuity option or savings contracts may have been written with a guaranteed minimum bonus rate prior to a certain date.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
309
Stage 2: Grouping criteria within each product are chosen to ensure that the most important features of the projection of the in force business are not lost. The key grouping criteria are: Different bonus series within stochastic product Policy term Year of maturity or year of entry Age group Guaranteed annuity rate attaching and gender of policyholder (for the most significant business lines) Additional grouping criteria was included, where relevant, to separate policies with guarantees projected to exceed WPBR on maturity from those expected to fall below it. Stage 3: Grouping policy term and maturity date into monthly intervals would produce too many model points and lead to serious degradation in run time for little change in accuracy of projection. Expanding these grouping intervals is the principal tool for reducing the number of model points and improving run times. The paragraphs below describe the approach taken for key product categories. (a) Endowments: Policy term is generally grouped in 5 year bands, centered around the quinquennial terms (e.g. term 15 covers terms 13 –
17 inclusive), to which the majority of the business has been sold. Maturity year needs to capture the projected run off profile of the business. Typically grouping will be by individual years
of maturity for a certain number of years, though this will depend upon the projected development of claim outgo and particularly projected guarantee and smoothing costs. Thereafter grouping will typically be triennial.
(b) Pensions: Policy term is generally grouped in 3 year bands, centered around a central year (e.g. term 10 covers terms 9 – 11
inclusive). Maturity year needs to capture the projected run off profile of the business. Typically claim outgo builds up over the next
decade and peaks in 20 to 30 years time. The average duration of the business varies by product line and originating Company. Given the longer term nature of this business, grouping will be annual at peak periods of claim outgo, otherwise triennial grouping is typically used.
Policies with and without GARs are grouped separately. For policies with GARs, retirement age is retained in the grouping to ensure that the correct GAR is captured.
For SL branded business, the grouping principles described above were followed. However, the model points were grouped analytically, with the term/duration granularity varying by the amount of WPBR for the policies under investigation. For example, where there were significant volumes of business the model points were taken at more frequent intervals. This in turn results in the computation time being allocated in proportion to the WPBR.
Validation of Grouping
For each stochastic model product, cashflows are projected initially by running all individual contracts through the stochastic model on a single deterministic run using economic assumptions described in paragraph 5.(1) above and best estimate non-economic assumptions. Results are compared against those produced by the deterministic models used to calculate the WPBR using an equivalent projection basis. This ensures that the coding of the stochastic model products correctly reflects the product features. These runs are repeated using the grouped model points and the comparison is made between these projected cashflows and the stochastic model run performed using individual model points. The key validation check is that the difference in the cost of maturity guarantees between the two runs is considered acceptable. The maximum tolerance allowed for each with-profits subfund was generally a difference of between 3.0% and 5.0%, out of total maturity guarantee costs of approximately £270m on this deterministic projection basis. Individual products within a with-profits subfund may in isolation exceed this tolerance provided the subfund level tolerance is not breached. Grouping would be further refined or a scalar applied for a product if the difference exceeded 5% and the amount of guarantees was considered material. Other validations performed to ensure that significant attributes of the contracts have not been lost in the grouping are a comparison of : projected revenue account cashflows, such as premiums, claims and expenses; projected costs of guaranteed benefits, assets shares and claim outgo in excess of guarantees; the present value of the cost of guarantees over the run off period; and the present value of the cost of GARs over the run off period.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
310
6. (2) (c) For certain contract types where the WPBR falls below a de minimis level, the costs of guarantees, smoothing and options are not calculated directly. Instead, the stochastic results of the closest available stochastic product are scaled up based on the ratio of the unmodelled WPBR to modelled WPBR.
This covers certain small lines of SP UWP bonds, RP UWP savings plan, UWP and conventional pensions, UWP ISA and the unmodelled business calculated using Retrospective method B described above.
6. (3) Not applicable 6. (4) (a) (i) A description is given below for each of the costs of guarantees, smoothing and options separately:
Guarantees Details of material guarantee costs and an indication of the range of guarantee costs as a % of WPBR are given in the table below:
Guarantee Offered Class Guarantee as % of WPBR
Life Pension CWP Business - maturity values being subject to the minimum of sum assured plus guaranteed benefits. Death benefits in excess of asset share are charged to the WPBR of remaining policies. Surrender values, unless guaranteed contractually, are treated as being fully discretionary and no guarantee cost is calculated. For RLA business some surrender benefits are based on formula based surrender scales which may exceed the WPBR.
1, 2, 3, 5 and 6
0.1% - 73.7%
0% - 75%
DA Business – maturity value being face value of units. 9 N/A 0% UWP Life Bonds sold in the UK (excluding PLAL and RLA) - guarantees relate to contractual instances when Market Value Adjusters (MVA’s) cannot be imposed. This includes regular withdrawals under a contractual maximum of the original premium paid and policy anniversaries when surrenders are MVA free. MVA free surrender dates were removed from some contracts issued after 31/3/2001. UWP Life Bonds sold in Germany – policyholders have the option of electing a capital guarantee after either 12, 15 or 20 years, for which they pay an additional charge. If the guarantee is selected then the payout on surrender at the selected point in time is guaranteed to be not less than a fixed percentage of the amount invested. This product was introduced in 2007. UWP Life Bonds sold in Ireland (RLA) – guarantees relate to contractual instances when Market Value Adjusters (MVA’s) cannot be imposed. This includes regular withdrawals and policy anniversaries when surrenders are MVA free. UWP Life Bonds sold in the UK (PLAL and RLA) - guarantees relate to contractual instances when Market Value Adjusters (MVA’s) cannot be imposed. This includes regular withdrawals and policy anniversaries when surrenders are MVA free. MVA free surrender dates were removed from all PLAL contracts issued after 31/10/2000.
4 0.0% -3.8%
0.1%
UWP Individual Pensions - MVA free dates apply on the retirement date chosen at outset. For some contracts MVA free dates also apply during windows prior to the maturity date.
7 and 8 N/A 0% - 0.7%
UWP and DA Group Pensions – exits prior to retirement are free of MVAs where the exit does not form part of a mass-discontinuance of a pension scheme
7, 8 and 9 N/A 0% - 0.7%
The majority of life endowment business maturing over the next few years has guarantees that are in the money either because no final bonuses are currently being paid or the guaranteed benefits exceed the WPBR. The extent to which the guarantee is in the money depends on the term of the contract and the originating company. Longer dated policies, i.e. both life policies and pension policies maturing in more than five years time, exhibit greater variability in the extent to which the guarantee is in the money. The key determinant here is the originating company, with outstanding term also being relevant.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
311
Options These relate primarily to Guaranteed Annuity Rates (GARs) offered on pensions contracts. Details of material GARs and details of the range of GAR costs as a % of WPBR are given in the table below:
Guarantee Offered Business Class GAR cost as % of WPBR
Deferred annuity contracts where there is a minimum annuity guaranteed at retirement subject to a guaranteed conversion factor to produce a “cash equivalent” value to which current annuity rates are applied to produce the annuity payable, if greater than the minimum.
5 (RA OB pre 1993 and RLA (Caledonian) deferred annuity contracts
10% - 101% Fund for cash contracts where there is a minimum conversion rate per unit of maturity value into an annuity for comparison with current market conversion rates.
5 (RA OB Post 1992, RLA retirement annuity contracts and SL only), 6 (RA OB and SL only) 8 (RLA Overseas UWP pensions)
DA Business – certain policies in this class attract Guaranteed Minimum Pensions as a result of contracting out of SERPS/S2P and these have been modelled explicitly using a market consistent approach.
9 133%
The table below includes the guaranteed minimum annuity rate basis for the key assumptions of interest rates and mortality:
Business Class Interest Rate Mortality Basis RA OB (pre 9/92) 7.00% a(55) M/F Select RA OB (post 8/92) 5.00% IM/F80(C=2010) Ultimate
SL 4.50% PA90M/F-2 Ultimate Given current levels of interest rates and projected mortality experience compared to that priced within the original mortality guarantees, all material GAR options are currently “in the money”. Smoothing This comprises two elements, covering: A “glidepath” cost being the cost of moving to target payout ratios consistent with the PPFMs; and Natural variability in the investment returns earned on the assets supporting the business. 6. (4) (a) (ii) The asset model is proprietary software developed by a third party provider (Barrie and Hibbert). Calibrations are provided by the third party to which the individual characteristics of the subfund are applied. The key elements of the nature and input calibration parameters within the asset model (Economic Scenario Generator “ESG”) are:
the GBP interest rate model used is an annual time-step version of the LIBOR Market Model Plus (LMM+), an enhanced
version of LMM which captures interest rate volatility skew and negative interest rates. The model is calibrated to annual forward rates based on the UK government bond yield curve. The volatility structure of these forward rates are calibrated to a surface of at the money and 10 year out of the money swaption volatilities. The table below gives market data inputs at quinquennial durations with at the money swaption implied volatilities for a 20 year tenor:
Duration Yield Curve
(spot yields) Implied
Volatilities 5 1.98% 18.5%
10 3.21% 16.7% 15 3.69% 15.4% 20 3.81% 14.2% 25 3.83% 13.1%
EUR interest rates are modelled using the same LMM+ model using rates calibrated to an average of German and French
Government bonds. Spot yields and Implied volatilities for the EUR calibration are provided in the table below:
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
312
Duration Yield Curve
(spot yields) Implied
Volatilities 5 1.10% 23.0%
10 2.28% 21.7% 15 2.91% 20.8% 20 3.20% 19.6% 25 3.36% 18.3%
an extension of a lognormal equity model which allows calibration to observed market FTSE 100 options varying by strike
price and duration where available, which currently do not exceed ten years. The table below provides data on the implied volatilities input into the GBP economy model:
Strike
Duration 80% 90% 100% 110% 120% 1 20.34% 17.47% 14.89% 12.77% 11.67% 2 19.90% 18.17% 16.45% 14.82% 13.52% 3 20.15% 18.85% 17.55% 16.30% 15.17% 5 20.98% 20.04% 19.16% 18.31% 17.52%
10 23.00% 22.37% 21.81% 21.30% 20.83%
For the EUR Economy, the equivalent model is calibrated to the EUROSTOXX 50 index. The calibration data is shown in the table below:
Strike
Duration 80% 90% 100% 110% 120% 1 22.71% 20.04% 17.71% 15.86% 14.77% 2 22.00% 20.31% 18.71% 17.29% 16.18% 3 21.79% 20.53% 19.32% 18.22% 17.27% 5 21.71% 20.85% 20.05% 19.32% 18.64%
10 21.78% 21.29% 20.85% 20.45% 20.09%
a lognormal property volatility model using a fixed estimated implied volatility of 15% for both GBP and EUR economies, being a best estimate as the property option prices required for market consistent calibration do not exist; and
a corporate bond model which is calibrated using long term expected “credit transition” matrices and market data on
observed spreads on UK and European stocks.
Because net cashflow is negative each year in the future, the term of the fixed interest assets has been assumed to reduce in line with the run off of the business, i.e. the bond portfolio is assumed to be held to maturity. The table below provides details of the key input correlations included within the proprietary asset model, based on average observed results from the first ten years of simulation for the scenarios used to value the FPRLs. These correlations reflect the outcome of the calibration approach used by the Society, based on inputting the provider’s best estimates. These are based on their analysis of past data and judgment of future trends. The third party have supplied supporting documentation describing the rationale for their use in market consistent calculations. In performing these calculations, the Society has maintained these assumptions without adjustment:
Asset Class UK Equity EUR Equity UK Property UK Gilts UK Corporate Bond (A rated)
UK Equity 100% 51% 30% 16% 49% EUR Equity 100% 11% 13% 39% UK Property 100% 14% 27%
UK Gilts 100% 70% UK Corporate Bond (A rated)
100%
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
313
6. (4)(a)(iii) The required tables are given below, based on the ESG output for the 1000 simulations run through the stochastic model. The results allow for the control variate methodology described in paragraph 6.(4)(a)(viii) below (except for sterling receiver swaptions).
Notes to Table (from Paragraph 6.(4) of the Interim Prudential Sourcebook for Insurers for ease of reference)
Row 1 should be completed showing the value of cash payments of £1,000,000 due n years after the valuation date. Rows 2 to 15 inclusive should be completed for the appropriate asset classes showing the value of a put option on a
portfolio worth £1,000,000 on the valuation date exercisable n years after the valuation date with strike price of K*£1,000,000*(1+r*p)^n.
All references to 15 year bonds mean rolling bonds traded to maintain the 15 year duration at all future dates. The corporate bonds should be assumed to be rolling AA rated zero coupon bonds.
Row 16 should be completed showing the value of sterling receiver swaptions with a strike of 5% exercisable n years after the valuation date with swap durations on exercise of L years. The values should be expressed as a percentage of nominal.
In carrying out the calculations required to complete the table below firms must assume, where appropriate, that the options for which a value is to be included in the table are options which, where appropriate, are based on underlying asset portfolios which are continuously rebalanced to the stated proportions. Swaptions in relation to which a value must be included in the table must be based on swaptions with monthly payments. Firms must include in the table the value that their liability model would produce for such options and values will thus reflect the actual time-intervals underlying their valuation models. The property put options should be assumed to relate to a well diversified portfolio of United Kingdom commercial property.
A zero trend growth in property prices should be assumed where this is relevant. In each case the options should be valued with reinvestment of any dividend income into the FTSE All Share index and
reinvestment of any rental or other property income into United Kingdom property. Tax should be ignored in all calculations. All options should be assumed to be European-style. A firm may consider that its model does not need to be calibrated to produce a reasonable value for a particular entry in the
table because that entry is insignificant to the valuation of its assets and liabilities. In such circumstances the firm may leave an entry in the table blank, but must give an explanation as a note to the table.
K 0.75 n Duration (n) 5 15 25 35 r Annualised compound equivalent of the risk free rate assumed for the period (r ) 1.98% 3.69% 3.82% 3.74%
1 Risk-Free Zero Coupon Bond £906,790 £581,004 £391,828 £276,579
2 FTSE All Share Index (p=1) £64,307 £209,179 £313,448 £389,050
3 FTSE All Share Index (p=0.8) £60,179 £171,620 £240,081 £279,342
4 Property (p=1) £32,348 £106,190 £178,242 £234,527
5 Property (p=0.8) £28,858 £75,626 £117,100 £144,588
6 15yr Risk-Free ZCBs (p=1) £13,211 £12,328 £13,116 £18,795
7 15yr Risk-Free ZCBs (p=0.8) £11,398 £5,812 £3,295 £2,565
8 15yr Corporate Bonds (p=1) £23,021 £35,001 £38,333 £56,241
9 15yr Corporate Bonds (p=0.8) £20,603 £21,136 £17,718 £20,836
10 Portfolio of 65% FTSE All Share and 35% property (p=1) £37,040 £141,722 £231,442 £301,902
11 Portfolio of 65% FTSE All Share and 35% property (p=0.8) £33,854 £109,836 £167,335 £206,383
12 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=1) £28,679 £116,129 £195,992 £257,803
13 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=0.8) £26,043 £87,706 £137,440 £170,281
14 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=1) £15,821 £68,063 £127,570 £176,534
15 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=0.8) £13,936 £47,269 £80,973 £103,871
16 Sterling Receiver Swaptions 13.75% 9.38% 6.43% 4.52%
Swap Duration = 15 years
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
314
K 1.00 n Duration (n) 5 15 25 35 r Annualised compound equivalent of the risk free rate assumed for the period (r ) 1.98% 3.69% 3.82% 3.74%
1 Risk-Free Zero Coupon Bond £906,790 £581,004 £391,828 £276,579
2 FTSE All Share Index (p=1) £165,907 £350,694 £476,379 £569,144
3 FTSE All Share Index (p=0.8) £156,076 £291,134 £366,007 £410,226
4 Property (p=1) £134,038 £240,814 £329,130 £396,837
5 Property (p=0.8) £123,345 £181,202 £225,024 £252,611
6 15yr Risk-Free ZCBs (p=1) £89,658 £82,984 £87,545 £96,788
7 15yr Risk-Free ZCBs (p=0.8) £80,080 £42,126 £27,543 £23,654
8 15yr Corporate Bonds (p=1) £108,234 £125,657 £132,760 £155,394
9 15yr Corporate Bonds (p=0.8) £98,321 £79,623 £62,000 £64,920
10 Portfolio of 65% FTSE All Share and 35% property (p=1) £128,164 £271,677 £382,020 £464,798
11 Portfolio of 65% FTSE All Share and 35% property (p=0.8) £118,472 £214,877 £279,011 £320,495
12 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=1) £115,254 £238,242 £335,587 £410,393
13 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=0.8) £105,471 £184,173 £240,112 £274,855
14 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=1) £94,013 £176,196 £250,282 £313,770
15 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=0.8) £84,452 £125,705 £164,522 £191,409
16 Sterling Receiver Swaptions 16.72% 11.45% 7.81% 5.50%
Swap Duration = 20 years
K 1.50 n Duration (n) 5 15 25 35 r Annualised compound equivalent of the risk free rate assumed for the period (r ) 1.98% 3.69% 3.82% 3.74%
1 Risk-Free Zero Coupon Bond £906,790 £581,004 £391,828 £276,579
2 FTSE All Share Index (p=1) £524,400 £704,140 £846,401 £953,279
3 FTSE All Share Index (p=0.8) £499,134 £587,895 £656,105 £696,681
4 Property (p=1) £519,177 £611,189 £703,921 £776,280
5 Property (p=0.8) £492,994 £489,812 £507,968 £518,938
6 15yr Risk-Free ZCBs (p=1) £502,458 £493,450 £480,454 £466,361
7 15yr Risk-Free ZCBs (p=0.8) £474,354 £349,535 £256,397 £197,444
8 15yr Corporate Bonds (p=1) £507,462 £505,504 £497,414 £496,449
9 15yr Corporate Bonds (p=0.8) £480,310 £372,721 £292,446 £253,935
10 Portfolio of 65% FTSE All Share and 35% property (p=1) £509,762 £625,329 £744,953 £836,539
11 Portfolio of 65% FTSE All Share and 35% property (p=0.8) £483,092 £508,489 £556,285 £586,199
12 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=1) £504,322 £586,116 £683,952 £769,160
13 Portfolio of 65% equity and 35% 15yr risk free ZCBs (p=0.8) £476,816 £468,022 £498,796 £526,510
14 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=1) £500,528 £534,360 £599,409 £662,502
15 Portfolio 40% equity,15% property,22.5% 15 yr risk free ZCBs & 22.5% 15yr
corporates (p=0.8) £472,289 £410,189 £412,132 £422,519
16 Sterling Receiver Swaptions 19.19% 13.16% 8.94% 6.32%
Swap Duration = 25 years 6. (4) (a) (iv) The initial UK and European equity yields are 3.46% and 3.49% respectively. Initial UK and Euro property yieldsare both
4.30%.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
315
6. (4) (a) (v) The Society holds a basket of overseas equities and bonds, of which only those denominated in Euros and US Dollars qualify as significant territories under INSPRU 1.3.63R. Given the diversification benefit of different small territorial equity holdings between territories, achieved by the ESG having a correlation assumption less than one, all overseas equities are modelled as being wholly EUR. Overseas bonds are modelled as being wholly EUR in the Liver closed fund and 50:50 UK equities:fixed interest in Royal London’s other with-profits funds. 6. (4) (a) (vi) The calibration of the model has been set at the company level with one set of simulations being used to model all classes of business. Property volatilities are targeted at a constant rate of 15%. For life business, the majority of the guarantee costs will arise within the next ten years, particularly when considered in terms of present value. Conversely, the cost of guarantees for pensions business will exceed ten years where implied volatilities for equities are based on the longest available market data. The table below gives an estimate of the average outstanding duration of the guarantees, including financial options and smoothing liabilities, for each with-profits fund, split life and pensions:
With-profits fund Average Duration (years) Life Pension
Scottish Life 2 9 Royal London IB & OB 5 11 Refuge Assurance IB 4 n/a United Friendly IB 11 n/a United Friendly OB 11 13 PLAL With-Profits 6 14 Royal Liver Assurance 7 14
6. (4) (a) (vii) The following validation tests are performed on the simulation output: for each asset class, £1 is accumulated for every annual projection period within the run off period and the net present value
taken by discounting at the accumulated cash return over the equivalent period. The calculations are performed for each simulation. The average value is taken across all simulations and from the data, a 95% confidence interval is taken. The results are plotted to ensure that the expected value of £1 lies within the 95% confidence interval.
A yield curve is calculated from an average of the observed simulated cash returns, again with a 95% confidence interval being taken. This is compared to an observed market yield curve increased by 10bps at all durations. This ensures that the model is based on a correctly calibrated yield curve.
The simulation produced option implied volatilities were reviewed to ensure that the market observed implied volatilities for equities and swaptions lie within a 95% confident interval
The results were repeated for ten independent sets of simulations, with the chosen set determined by reference to the best fit over the run off period of the projected fund accumulated returns.
6. (4) (a)(viii) The number of simulations used for the valuation was 1000. For this valuation, Royal London has adopted an advanced technique for reducing the variance in simulated results by the use of “Control Variates”. Implementation of control variate techniques involves calculating a weighted average of simulation results. The weights reflect the accuracy of each simulation in estimating some known quantities (the “controls”). Royal London uses the market values of several different asset classes as controls. The table below provides results of standard error calculations for each subfund, expressed as a percentage of the sum of the absolute values of the market consistent liability calculated by the model (guarantees, smoothing and options), using the 1000 simulations adopted for the valuation:
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
316
With-profits fund Standard Error (%) Market Consistent Costs
of Guarantees, smoothing and Options (£m)
Royal London IB & OB 0.04% 337.9 Refuge Assurance IB 0.15% 14.6 United Friendly IB 0.43% 9.9 United Friendly OB 0.27% 80.0 Scottish Life 0.02% 434.8 PLAL With-Profits 0.46% 2.8 Royal Liver Assurance 0.08% 116.8
The 95% confidence interval associated with these standard errors is approximately plus or minus two times the standard errors quoted above. The magnitude of these standard errors and their associated 95% confidence interval were considered to be sufficiently low so as to confirm convergence in the model results.
6. (4) (b) Not applicable 6. (4) (c) All options and guarantees except those offered under Caledonian Homeguard products were valued using a market-consistent stochastic model. Homeguard mortgage protection policies provide a guarantee that the mortgage will be repaid irrespective of the level of mortgage interest rates experienced during the life of the mortgage. (i) Homeguard products were valued deterministically using a single projection assuming an underlying mortgage interest rate of 7% per annum. The underlying mortgage rate is a key determinant in the guarantee costs arising from these products. (ii) The underlying assumed mortgage interest rate of 7% was selected as it was assumed to be prudent relative to the forward yield curve as at 31 December 2013. The actual mortgage interest rate in the markets in which Homeguard policies were sold was approximately 4.58% pa last year. (iii) The risk-free rate was taken to be 2.7%. This was based on zero coupon bond yields plus 10 basis points. (iv) The following table shows the outstanding duration for Homeguard business:
Expiry years 2013-2017
2018-2022
2023-2027
2028-2032
2033-2037
2038-2042 Total
Sum assured (% of total) 5.70% 15.56% 19.61% 29.13% 17.96% 12.04% 100% 6. (5) (a) The following key assumptions have been incorporated when projecting forward the assets and liabilities in the base scenario:
In the Royal London IB & OB, Refuge Assurance IB, United Friendly IB and United Friendly OB Subfunds the proportions
of assets invested in equities and properties depends on the outstanding term of the policy and on whether the class of business that the policy belongs to has guarantees that are heavily in the money (i.e. where guarantees significantly exceed projected with profits benefits reserves). The proportions within each class and each outstanding term are assumed to be fixed for all future years.
For the Royal Liver Assurance Fund the proportion of assets invested in equities and properties varies by future year in relation to the different run off speeds of the UK and ROI liabilities.
For the Scottish Life and PLAL With Profits Funds the proportion of assets invested in equities and properties are assumed to be fixed for all future years.
The following table shows the proportions of assets invested for the benefit of with-profits business in equities and property at sample outstanding terms. Note that the Royal Liver proportions are applicable for 2014 only. For all other Funds the proportions are applicable for all future years.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
317
With-profits fund Products Policies with
outstanding terms of less than 1 year
Policies with outstanding terms of between 5 and 6
years
Policies with outstanding terms of more than 10
years 2014 and after 2014 and after 2014 and after
Royal London IB & OB Other Than Heavily in The Money 33.56% 60.32% 84.38%
Refuge Assurance IB All 38.87% 57.68% 74.98%
United Friendly OB Other Than Heavily in The Money 29.36% 34.29% 39.15%
Royal London IB & OB and United Friendly OB
Heavily in The Money 0.00% 0.00% 0.00%
United Friendly IB All 33.55% 61.36% 86.39% Scottish Life Other Than DA 31.39% 31.39% 31.39% Scottish Life DA 14.54% 14.54% 14.54% PLAL With-Profits All 40.12% 40.12% 40.12% Royal Liver Assurance All 37.31% 37.31% 37.31%
In all funds, annual bonuses are changed progressively from the most recently declared rates, according to line of business,
to:
Line of Business Assumptions CWP business (Royal London IB & OB Subfund, Refuge IB Subfund, UF IB Subfund Table 7)
0.25% pa
CWP business (UF IB Subfund Table 27L, UF OB Subfund FSAVC, Table I compound, Table E post 1994)
1.50% pa
CWP business (UFIB subfund except Table 7 and table 27L)
1.00% pa
CWP business (UF OB Subfund except FSAVC, Table I compound, Table E post 1994)
0.00% pa
CWP business sold before 1 July 2001 (SL Fund) 0.10% pa CWP Business: (Royal Liver Fund Irish Life pre 1965) 4.00% pa CWP Business: (Royal Liver Fund Irish Life 1965 - 1980)
2.50% pa
CWP Business: (Royal Liver Fund Irish Life post 1980)
1.00% pa
CWP Business: (Royal Liver Fund FP Table 10 pre 1979)
30 x weekly premium
CWP Business: (Royal Liver Fund FP Table 1, 2, and 3 pre 1979)
41 x weekly premium
CWP Business: (All other Royal Liver Fund) 0.00% pa UWP Life business sold before 1 July 2001 0.50% pa to 4.00% pa (dynamically linked to investment returns) UWP Pensions business sold before 1 July 2001 (Royal London IB & OB Subfund)
0.25% pa to 2.00% pa (dynamically linked to investment returns)
UWP Pensions business sold before 1 July 2001 (SL Fund)
0.10% pa to 4.00% pa (dynamically linked to investment returns)
DA Pensions business sold before 1 July 2001 0.10% pa to 5.00% pa (dynamically linked to investment returns) Crest Growth 0.10% pa to 4.00% pa (dynamically linked to investment returns) UWP Business sold after 1 July 2001 0.50% pa to 3.00% pa (dynamically linked to investment returns) PLAL Business 0.50% pa to 3.00% pa (dynamically linked to investment returns) Royal Liver Fund UWP and Caledonian UWP Bond 0.25% pa to 1.00% pa (dynamically linked to investment returns)
For all with-profits business in the Royal London IB & OB, Refuge Assurance IB, United Friendly IB and OB Subfunds and Royal Liver Assurance Fund, it is assumed that terminal bonus declarations will be made on a quarterly basis if a projection of the FTSE 100 falls below a pre-determined trigger level. The value of the trigger is regularly reassessed to reflect the level where this action would be taken. If the projected level of the FTSE 100 subsequently recovers above a higher trigger point then annual bonus declarations are assumed to recommence.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
318
6. (5) (b)
The table below gives indicative equity backing ratios (which, for the avoidance of doubt, excludes properties) in five years’ time which, as described above, is independent of investment return:
With-profits fund Products Policies with outstanding terms of less than 1 year
Policies with outstanding
terms of between 5 and 6 years
Policies with outstanding
terms of more than 10 years
Royal London IB & OB
Other Than Heavily in The Money 26.28% 47.23% 66.07%
Refuge Assurance IB All 38.87% 57.68% 74.98% United Friendly OB
Other Than Heavily in The Money 17.85% 20.84% 23.80%
Royal London IB & OB and United Friendly OB
Heavily in The Money 0.00% 0.00% 0.00%
United Friendly IB All 26.38% 48.25% 67.93% Scottish Life Other than DA 29.67% 29.67% 29.67% Scottish Life DA 13.75% 13.75% 13.75% PLAL With-Profits All 40.12% 40.12% 40.12% Royal Liver Assurance All 27.87% 27.87% 27.87%
The table below gives indicative equity backing ratios (which, for the avoidance of doubt, excludes properties) in ten years’ time which, as described above, is independent of investment return:
With-profits fund Products Policies with outstanding terms of less than 1 year
Policies with outstanding
terms of between 5 and 6 years
Policies with outstanding
terms of more than 10 years
Royal London IB & OB
Other Than Heavily in The Money 26.28% 47.23% 66.07%
Refuge Assurance IB All 38.87% 57.68% 74.98% United Friendly OB
Other Than Heavily in The Money 17.85% 20.84% 23.80%
Royal London IB & OB and United Friendly OB
Heavily in The Money 0.00% 0.00% 0.00%
United Friendly IB All 26.38% 48.25% 67.93% Scottish Life Other than DA 29.67% 29.67% 29.67% Scottish Life DA 13.75% 13.75% 13.75% PLAL With-Profits All 40.12% 40.12% 40.12% Royal Liver Assurance All 26.62% 26.62% 26.62%
The table below gives indicative annual bonus rates in five and ten years’ time for accumulating with-profits business:
Class Base Base + 60bps Base – 60bps 5 Years 10 Years 5 Years 10 Years 5 Years 10 Years 4 (RL & RA) 4 (RL 360) 4 (PLAL)
0.50% 0.50% 0.50%
0.50% 0.50% 0.50%
0.50% 0.50% 0.50%
0.50% 0.50% 0.50%
0.50% 0.50% 0.50%
0.50% 0.50% 0.50%
4 (RLA) 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 7 (RL Fund pre 7/2001) 7 (RL Fund post 6/2001) 7 (SL Fund) 7 (PLAL)
0.25% 0.50% 0.50% 0.50%
0.25% 0.50% 0.50% 0.50%
0.25% 0.50% 0.50% 1.00%
0.25% 0.50% 0.50% 1.00%
0.25% 0.50% 0.50% 0.50%
0.25% 0.50% 0.50% 0.50%
8 (RL Fund pre 7/2001) 8 (PLAL)
0.25% 0.50%
0.25% 0.50%
0.25% 1.00%
0.25% 1.00%
0.25% 0.50%
0.25% 0.50%
8 (RLA) 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 9 (SL Fund) 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
There are no significant equity derivative contracts to take into consideration. 6. (6) The tables below give persistency assumptions for the key classes of business. For lines of business where the last entry date means that there is no business in force with a particular duration, no data is provided.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
319
Exit Rates (% pa) for major lines of RL IB & OB pre acquisition business
Product 1-5 6-10 11-15 16-20 21-25 26-30 CWP savings endowment surrender n/a 2.4% 2.1% 1.7% 1.2% 0.8% CWP target cash endowment surrender n/a 2.4% 2.1% 1.7% 1.2% 0.8% AWP bond surrender 4.7% 8.7% 7.8% 7.3% 9.5% 9.5% AWP bond automatic
withdrawals 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%
CWP pension regular premium PUP n/a n/a 2.6% 2.4% 2.1% 1.8% CWP pension regular premium surrender n/a n/a 1.0% 0.6% 0.5% 0.5% CWP pension single premium surrender n/a n/a 1.0% 1.0% 1.0% 1.0% AWP indiv pension regular premium PUP n/a n/a 4.2% 3.4% 2.6% 2.1% AWP indiv pension regular premium surrender n/a n/a 2.2% 2.4% 2.8% 3.4% AWP indiv pension single premium surrender 3.8% 3.5% 2.1% 1.3% 1.3% 1.9%
For IB and OB Life business, conversions to a paid up non profit contract for reduced benefit (“Pups”) are not modelled explicitly. An increased surrender rate is input into the model. All business has been in force at least five years. Exit Rates (% pa) for major lines of acquired UAG business Refuge Assurance IB Subfund
Product 1-5 6-10 11-15 16-20 21-25 26-30 CWP savings endowment surrender n/a n/a 1.0% 1.0% 1.0% 0.8%
United Friendly OB Subfund
Product 1-5 6-10 11-15 16-20 21-25 26-30 CWP savings endowment surrender n/a n/a 1.4% 1.6% 1.6% 1.2% CWP target cash endowment surrender n/a n/a 1.4% 1.6% 1.6% 1.2% CWP pension regular premium PUP n/a n/a 0.00% 0.00% 0.00% 0.00% CWP pension regular premium surrender n/a n/a 1.3% 1.0% 1.0% 1.0% CWP pension single premium surrender 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%
United Friendly IB Subfund
Product 1-5 6-10 11-15 16-20 21-25 26-30 CWP savings endowment surrender n/a n/a n/a 1.0% 1.0% 1.0%
All acquired UAG business has been in force at least ten years.
Exit Rates (% pa) for major lines of SL Business
Product 1-5 6-10 11-15 16-20 CWP savings endowment surrender n/a n/a 0.0% 0.0% CWP target cash endowment surrender n/a n/a 0.0% 0.0% CWP pension regular premium PUP n/a n/a 3.1% 2.9% CWP pension regular premium surrender n/a n/a 2.8% 2.8% CWP pension single premium surrender n/a n/a 3.4% 3.1% AWP indiv pension regular premium PUP n/a n/a 7.0% 5.9% AWP indiv pension regular premium surrender n/a n/a 2.9% 3.3% AWP indiv pension single premium surrender n/a n/a 4.1% 4.1%
Note that the model assumes the lapse rates vary by calendar year.
The pension rates above apply to personal pensions which form the majority of the SL pensions business. Separate rates apply to EPP and S32 contracts. In order to retain the cost of GARs on retirement at any age the early retirement decrement is set to zero. The benefits given on conversion to paid-up for life business are broadly equivalent to actuarial value of those policies remaining in force. Office experience of conversions to paid-up status for this business is less than 3.5% of the total portfolio after 20 years. Therefore, no Pup assumption is made. No decrements are assumed prior to vesting for the Crest Secure Guaranteed Minimum Pension benefits as a benefit of similar or slightly lower value would be available on earlier exit or death.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
320
Exit Rates (% pa) for major lines of PLAL Business
Product 1-5 6-10 11-15 16-20 21-25 26-30 AWP savings endowment surrender n/a 5.8% 5.5% 4.8% 4.7% 4.7% AWP bond surrender n/a n/a 6.8% 6.8% 6.8% 6.8%
AWP bond Automatic withdrawals
n/a n/a 7.5% 7.5% 7.5% 7.5%
CWP pension regular premium PUP n/a n/a 0.0% 0.0% 0.0% 0.0% CWP pension regular premium surrender n/a n/a 1.6% 1.6% 1.6% 1.6% CWP pension single premium surrender n/a n/a 1.6% 1.6% 1.6% 1.6%
Exit Rates (% pa) for major lines of Former RLA Business
Product 1-5 6-10 11-15 16-20 CWP savings endowment Surrender n/a 6.0% 4.6% 3.3% CWP target cash endowment Surrender n/a 6.0% 4.6% 3.3% UWP savings endowment Surrender n/a 8.5% 15.1%* 5.7% UWP target cash endowment Surrender n/a n/a n/a n/a UWP bond Surrender 5.2% 5.2% 5.2%* 5.2%
UWP bond Automatic withdrawals No future withdrawals allowed for
CWP pension regular premium Pup 0.0% 0.0% 0.0% 0.0% CWP pension regular premium Surrender n/a 6.0% 4.6% 3.3% CWP pension single premium Surrender n/a 6.0% 4.6% 3.3% UWP pension regular premium Pup 0.0% 0.0% 0.0% 0.0% UWP pension regular premium Surrender 1.9% 1.6% 1.5% 2.1% UWP pension single premium Surrender 1.9% 1.6% 1.5% 2.1%
* The surrender rate in the 11th year is 55% assuming the majority of the policyholders exit on the 1st
MVA-free date. The rate for other years is 5.2% for UWP bond and 5.7% for UWP savings endowment.
Guaranteed Annuity Option Take Up Rates
For SL lines of business with attaching GARs the assumed take up rate is 80% for policies vesting in 2014-2023, based on an examination of recent experience, increasing uniformly to 85% by 2033. For RL lines of business with attaching GARs the assumed take up rate is 82.5% for policies vesting in 2014-2023, based on an examination of recent experience, increasing uniformly to 85% by 2033.
For RLA business, guaranteed annuity options are always assumed to be exercised where the guarantee is in the money. Further details are given in paragraph 6.(7) below.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
321
Annuitant Mortality Rates
The assumed future rates of annuitant mortality experience as described in the tables below:
Class Proportion Age Rating Table Males / Females See
“Table” 0
PP(M/F)V00 CMI(2013) [1.75%], where CMI(2013) [1.75%] denotes projected mortality in line with CMI mortality improvements and a 1.75% pa long term improvement rate from 01/01/2000. The resulting rates were adjusted by a factor dependent on sex and business line. The factors were: RL business Male: 117% Female: 102% SL business Male: 107% Female: 97%
6. (7) The following policyholder actions are assumed: For non-RLA business GAR take up rates are scenario and calendar year specific. If observed bond yields lie within ±1%
of long bond yield (fixed at 4.25%), then the take up rate is as described in paragraph 6.(6) above. As yields fall below this range, the take up rate increases and vice versa, with the minimum take up rate always being 80% and the maximum set at 90%.
The stochastic model does not incorporate any dynamic links between policyholder lapse rates and investment performance.
UWP pensions contracts include a best estimate of early retirements. For SL branded business, no early retirements are assumed where policy literature indicates that MVA’s will not be applied. This is 5 years for Group Personal Pensions business and 1 year for all other SL branded UWP business.
For RLA business, where unitised with-profits contracts include a right to payment with no MVA at specified durations, claim rates at that duration are assumed to increase on a sliding scale where the claim value available exceeds the with-profits benefit reserve.
Financing Costs 7. Not applicable Other long-term insurance liabilities
8. No liabilities are held with respect to line 46 of Form 19 “liabilities related to regulatory duty to treat customers fairly”. The table below describes the liabilities included within Lines 47 of Form 19 (in £m):
With-profits fund PPR SL Expense Provision
Other Total
Royal London IB & OB 48.0 23.1 2.2 73.3 Refuge Assurance IB 0.0 0.0 0.0 0.0 United Friendly OB 0.0 0.0 0.7 0.7 United Friendly IB 0.0 0.0 0 0 Scottish Life 0.2 0.0 9.7 9.8 PLAL With-Profits 0.0 0.0 0.1 0.1 Royal Liver Assurance 0.0 0.0 25.3 25.3 Total 48.2 23.1 37.8 109.1
The nature of the most material liabilities is as follows: Personal Pension Review (PPR) – this represents a provision for the costs associated with redressing policyholders who
were mis-sold pension policies. The most significant proportion of this provision relates to policyholders who were redressed by way of a guarantee to meet occupational scheme benefits. This guarantee has been calculated using the same market consistent asset scenarios that determine the costs of guarantees, smoothing and options.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
322
SL expense provision – this is the realistic value of expenses payable to RLMSL in excess of loadings receivable from acquired SL UWP business allocated to the Royal London IB & OB Subfund under the SL Scheme. This is consistent with the description given in the second bullet under paragraph 4.(3)(c)(iv) above.
The entry under Other for the Scottish Life Fund represents £5.9m in respect of future charges payable to the Royal London IB & OB Subfund on Crest Secure business and £3.8m in respect of other miscellaneous liabilities.
The entry for Royal Liver Assurance is the net total of the additional liabilities arising from mis-selling provisions, data reserves, unmodelled liabilities and end piece adjustments to the liability total.
Realistic current liabilities 9. The table below provides a summary of the realistic current liabilities by with-profits fund (in £m):
With-profits fund Subordinated Debt
Claims outstanding
Creditors – insurance operations
Provisions and
Creditors - Tax
Other Creditors,
accruals and deferred income
Total
Royal London IB & OB 655.3 82.3 62.3 -36.7 338.1 1101.3 Refuge Assurance IB 0.0 3.2 0.7 17.0 2.6 23.5 United Friendly OB 0.0 1.3 0.8 11.2 29.8 43.1 United Friendly IB 0.0 0.0 0.8 62.1 9.0 71.9 Scottish Life 0.0 20.1 10.9 0.1 37.4 68.5 PLAL With-Profits 0.0 0.0 0.0 1.7 2.7 4.4 Royal Liver Assurance 0.0 31.1 14.2 0.0 77.2 122.5 Total 655.3 138.1 89.8 55.3 496.7 1435.1
This is less than the quoted regulatory current liabilities (Form 14 Line 49) value of £1455.5m by £20.4m. This difference is made up of -£15.7m in respect of the write down of the subordinated debt in the Royal London IB & OB Subfund to market value and £36.1 in respect of deductions from outstanding claims provisions.
Risk capital margin
10. (a) The risk capital margin amounted in aggregate to £0.0m. The amounts calculated separately for each with-profits fund are as follows:
With-profits fund Risk Capital Margin Royal London IB & OB £0.0m Refuge Assurance IB £0.0m United Friendly OB £0.0m United Friendly IB £0.0m Scottish Life £0.0m PLAL With-Profits £0.0m Royal Liver Assurance £0.0m
The RCM is zero for the Refuge Assurance IB, United Friendly OB, United Friendly IB, Scottish Life, PLAL With-Profits and Royal Liver Assurance Funds because in both the base scenario and stress tests, planned enhancements to WPBRs are varied to maintain a zero working capital. The RCM can only be positive for the Royal London IB & OB Subfund 10. (a) (i) The most onerous assumptions for the market risk test for all equities and properties are shown in the table below.
Asset class Change Direction Equities 20.0% FALL Properties 12.5% FALL
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
323
10. (a) (ii) The most onerous assumption for the market risk test for all fixed interest assets is shown in the table below.
Asset class Change Direction Long Gilt Yield Fixed Interest (Non € or $) 60bps FALL 3.45% Fixed Interest (€) 49bps FALL 2.79% Fixed Interest ($) 53bps FALL 3.05%
10. (a) (iii) The impact of the credit risk scenario and the percentage change in asset value under the credit risk event is given in the table
below:
Asset Category
Royal London IB & OB Subfunds
Refuge Assurance IB, United Friendly
IB and United Friendly OB
Subfunds
Scottish Life Fund PLAL With-Profits Fund
Royal Liver Assurance Fund
Spread Value Spread Value Spread Value Spread Value Spread Value Bonds +133bps -7.5% +117bps -7.2% +92bps -6.7% +103bps -7.3% +70bps -4.7% Debts n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Reinsurance n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Other Reins n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Other - - - - - - - - - -
The category of bonds covers all assets reported under Form 48 Lines L13 and L23, non approved securities under Form 48 Lines 14 and L24 and approved securities reported under Form 48 Lines L12 and L22 that are subject to the credit risk test. No credit risk test is considered necessary for swaption assets held in respect of financial options, given the level of collateral supporting these assets and their lack of sensitivity to credit spread risk. 10. (a) (iv) The most onerous assumption for the persistency risk test is an IMPROVEMENT by 32.5% for all lines of business. The impact on the realistic value of liabilities of this projected improvement in persistency is as follows:
With-profits fund % Change in Realistic Value of Liabilities for
persistency test Royal London IB & OB 0.2% Refuge Assurance IB 0.0% United Friendly OB 0.0% United Friendly IB 0.0% Scottish Life 0.0% PLAL With-Profits 0.0% Royal Liver Assurance 0.0%
10. (a) (v) Not applicable 10. (b) (i) Additional management actions assumed in excess of those described in paragraph 6.(5) (a) above are: The proportion of assets invested in equities and property are assumed to reduce from the values shown for the base
scenario above with effect from 31 December 2014 (i.e. 12 months after the date of the assumed stress event). The reductions result fully from changes in asset values.
- In the Royal London IB & OB, Refuge Assurance IB, United Friendly OB and United Friendly IB Subfunds the reduction depends on the outstanding term of the policy and on whether the class of business that the policy belongs to has guarantees that are heavily in the money (i.e. where guarantees significantly exceed projected with profits benefits reserves). For policies in classes that are heavily in the money there is no reduction. For other policies the reduction is between 3.15 and 6.87 percentage points .
- For Unit linked business in the Scottish Life Fund the reduction is 4.97 percentage points. - For other with profits business (excluding late vesting policies which are invested in 100% cash) in the Scottish
Life Fund the reduction is 7.45 percentage points. For DA business in the Scottish Life Fund the reduction is 3.75 percentage points.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
324
- For business in the PLAL With-Profits Fund the reduction is 5.24 percentage points. - For business in the Royal Liver Assurance Fund the reduction is 5.17 percentage points.
For with profits business in the Scottish Life Fund (excluding late vesting policies), the EBR is assumed to reduce by a
further 2.5% pa in each of the years from 2015 to 2018. For DA business in the Scottish Life Fund, the EBR is assumed to reduce by a further 1% pa in each of the years from 2015 to 2018.
Annual bonuses in all funds are changed progressively from the most recently declared rates, according to line of business to:
Life of Business Assumptions CWP business sold before 1 July 2001: 0.00% pa UWP Life business sold before 1 July 2001 0.00% pa to 1.00% pa (dynamically linked to investment returns) UWP Pensions business sold before 1 July 2001 (Royal London IB and OB Subfund):
0.00% pa to 1.00% pa (dynamically linked to investment returns)
UWP Pensions business sold before 1 July 2001 (SL Fund):
0.00% pa to 0.25% pa (dynamically linked to investment returns)
DA Pensions business sold before 1 July 2001: 0.00% pa to 1.50% pa (dynamically linked to investment returns) Crest Growth 0.00% pa to 0.25% pa (dynamically linked to investment returns) UWP Business sold after 1 July 2001: 0.00% pa to 1.00% pa (dynamically linked to investment returns) PLAL Business 0.00% pa to 1.00% pa (dynamically linked to investment returns) Royal Liver UWP and Caledonian UWP bond 0.00% pa to 0.25% pa (dynamically linked to investment returns)
For unitised business in the Royal London IB & OB Subfund, final bonuses in the base scenario are calculated so that
payouts equal unsmoothed asset shares, except that MVAs exclude the first 10% of any shortfall when the asset share lies below the unit fund. A management action is applied in the RCM scenario so that MVA’s exclude just the first 2.5% of any shortfall when the asset share lies below the unit fund.
For certain lines of business where payouts targeted above 100% of asset share in the base scenario, it is assumed that the
target payouts are reduced to 100% of asset share for all future years. 10. (b) (ii) The table below indicates the impact of excluding management actions from the RCM calculation
With-profits fund RCM (with management
actions)
RCM (without management
actions)
Benefit of management
actions on RCM Royal London IB & OB 0.0 23.2 23.2 Refuge Assurance IB 0.0 0.0 0.0 United Friendly OB 0.0 0.0 0.0 United Friendly IB 0.0 0.0 0.0 Scottish Life 0.0 0.0 0.0 PLAL With-Profits 0.0 0.0 0.0 Royal Liver Assurance 0.0 0.0 0.0
This benefit of management actions is entirely due to revisions of future assumed annual bonus declarations. 10. (b) (iii) Management actions reduce the equity backing ratios shown in the table in paragraph 6.(5)(b) by between 0.00% and 7.45% depending on the with-profits fund and the outstanding term of the policy. For annual bonus rates, management actions reduce bonus rates for all conventional business down to 0% or remain at 0% 12 months after the valuation date. For unitised business bonus rates are calculated using the same algorithm, though subject to lower maximum and minimum boundaries, as described in paragraph 10.(b)(i) above.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
325
Class 5 Years 10 Years 4 (RL & RA) 4 (RL 360) 4 (PLAL) 4 (RLA)
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
7 (RL Fund pre 7/2001) 7 (RL Fund post 6//2001) 7 (SL Fund) 7 (PLAL)
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
8 (RL Fund pre 7/2001) 8 (PLAL) 8 (RLA)
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
9 (SL Fund) 0.10% 0.10% 10. (b) (iv) INSPRU 1.3.188R does not apply, since either charges for guarantees or options or smoothing are not taken or in the case of the Scottish Life Fund are more than offset by demutualisation enhancements.
10. (c) (i) The assets backing the risk capital margin are held within the Royal London IB & OB Subfund. In calculating the RCM, relevant assets have been identified comprising: equity (UK, overseas and unlisted); property; fixed interest securities (approved and other, including gilts specifically allocated to the Royal London estate to match the
cost of financial options); index linked securities (approved and other); other assets (income and non income producing) which include swaps and swaptions; present value of future profits on non-profit insurance contracts written in the fund as reported in L22 of Form 19
excluding any with profits future profits assets. Note that the swaps and the majority of the swaptions are held to specifically back the cost of financial options within the Royal London IB & OB Subfund and Scottish Life Fund. This is described further in paragraph 12 below. 10. (c) (ii) Not applicable.
Tax
11
In calculating the WPBR, tax for life business is charged against asset shares using rates prevailing for each historic calendar year for the differing components of return (income, capital gains etc). Tax relief for expenses is charged in line with relevant rates subject to spreading on acquisition. Current tax rates are incorporated into the stochastic model for projecting the WPBR. The model calculates tax chargeable to asset shares on a standalone basis. Tax is not modelled explicitly within the calculation of the life business costs of smoothing and guarantees costs. Instead, the discount rate used to calculate these elements of the Life business FPRL is netted down for tax using an implied rate determined from net and gross fund returns calculated by the stochastic model for each time period and within each simulation separately. The discount rate used to calculate the Royal Liver Life prospective business FPRL is not netted down as the fund is not currently subject to tax. However an additional reserve is held to allow for the increase to liabilities that is projected to arise in future when the fund reverts to a taxable position.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
326
Derivatives 12. Royal London IB & OB Subfund, Scottish Life, PLAL With-Profits, and Royal Liver Assurance Fund – Swaps and Swaptions The funds hold derivative instruments to hedge its interest rate exposures, including GARs on non linked policies. Details are given below for the relevant funds: The Scottish Life Fund holds interest rate swaps and payer swaptions. The underlying economic exposure of these
derivatives at 31 December 2013 was £1.3bn. These, together with a portfolio of UK government securities, provide a hedge against interest rate movements on non linked liabilities, including attaching GARs. Periodic reviews will be undertaken to ensure that these interest rate derivatives remain an appropriate match to the actual development of the liability exposure over time. In the event of material divergence, it is likely that re-balancing transactions will be initiated. There is no intention to unwind these derivatives other than in respect of any re-balancing or re-structuring.
The PLAL With-Profits Fund holds a portfolio of swaps and options with a total nominal value at 31 December 2013 of
approximately £0.1bn. These provide a hedge against adverse market conditions. The Royal London IB & OB Subfund holds interest rate swaps with a total nominal value at 31 December 2013 of
approximately £0.3bn. These, together with a portfolio of UK government securities, provide a hedge against interest rate movements on former RA OB non linked liabilities with GARs attaching. Similar review procedures as described for the derivatives held within the SL Fund above will be followed.
The Royal Liver Assurance Fund holds a portfolio of options with a total nominal value at 31 December 2013 of
approximately £0.2bn. These provide a hedge against adverse market conditions. The Scottish Life Fund also holds a portfolio of equity-linked receiver swaps; conventional receiver swaps plus equity-linked and conventional payer swaptions with a total economic exposure of approximately £0.9bn at 31 December 2013. This provides a hedge against interest rate movements on linked liabilities with GARs attaching.
Royal London IB & OB and United Friendly OB Subfunds – Quasi-derivative
Under the terms of the UAG Scheme, the Refuge Assurance IB, United Friendly OB and United Friendly IB Subfunds have a call on the Royal London IB & OB estate in adverse scenarios where their additional account becomes zero. At the valuation date, the additional accounts for the Refuge Assurance IB, United Friendly OB and United Friendly OB Subfunds were positive, since net with-profits assets exceeded WPBR. As realistic assets exceeded realistic liabilities in each of these funds, no capital support was required at the valuation date.
VALUATION REPORT FOR REALISTIC VALUATION ON THE ROYAL LONDON MUTUAL INSURANCE SOCIETY
327
13. Analysis of Working Capital
Category Total RL IB&OB RA IB UF IB UF OB PLAL Liver SL
Opening Working Capital (Form 19 L68) 2,206 2,206
Add back Planned Enhancements for closed with-profits funds 1,045 55 163 70 20 325 412
Capital support for closed funds (Quasi-derivative) 0 0 0 0
Adjusted Opening Working Capital 3,251 2,206 55 163 70 20 325 412
Investment return on adjusted opening working capital 314 239 5 21 11 4 34 0
Mismatch profits on assets backing FPRLs and realistic current liabs 93 (17) 7 14 40 4 44 1
Assumption changes:
- economic (VIF) 55 51 (1) 0 0 0 5 0
- economic (FPRLs) - excl. yield curve movements 10 11 (0) 3 4 4 2 (14)
- non economic (VIF) 47 52 (2) 0 0 0 (2) (1)
- non economic (FPRLs) (41) 12 (1) (2) 2 0 (3) (49)
- policyholder actions 0 0 0 0 0 0 0 0
Other variances:
- economic - management actions (16) (6) 0 (2) (6) (1) (2) 1
- economic - other 46 29 0 (3) 1 (2) (9) 30
- non economic - management actions (264) (88) (7) (21) (3) (2) (95) (48)
- non economic - other (6) (12) (2) 6 12 3 (15) 2
Value of new business 36 36 0 0 0 0 0 0
Material changes in Lines 47/51 14 0 0 0 0 0 14 0
Modelling changes and opening adjustments (55) (10) (1) (1) 1 0 (37) (7)
Other factors (59) (49) 1 6 (5) 1 (7) (6)
Sub Total: Movement in adjusted Working Capital during year 174 248 (1) 21 57 11 (71) (91)
Adjusted Closing Working Capital 3,425 2,454 54 184 127 31 254 321
Deduct Planned Enhancements for closed with-profits funds (971) (54) (184) (127) (31) (254) (321)
Capital support for closed funds (Quasi-derivative) 0 0 0 0 0
Closing Working Capital (Form 19 L68) 2,454 2,454 For all funds except the Royal London IB & OB Subfund, working capital is zeroised by adjusting the planned enhancements in Line 34 of Form 19. The analysis above therefore shows the movement in planned enhancements over 2013 for the subfunds. The impact on liabilities and VIF assets for changes in yield curves has been included within the row “mismatch profits on assets backing FPRLs and realistic current liabilities”, for consistency with the associated change in asset values being reported here. The “other factors” line for the Royal London IB & OB Subfund includes the impact of the corporate sale and acquisition of subsidiary companies during 2013. Optional disclosure 14. Not applicable
Returns under the Accounts and Statements Rules Supplementary Notes Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
328
0201 – Section 148 directions
The Financial Services Authority, on the application of the firm, issued to the firm in September 2012 a direction under section 148 of the Financial Services and Markets Act 2000. The effect of the direction is to vary the direction granted to the firm in July 2011 to permit the firm to include the value of transfers to the Royal London IB and OB subfund as an asset in the receiving fund, as these amounts must be booked as liabilities in the paying fund.
0301 – Reconciliation of net admissible assets to total capital resources after deductions
2013 £000
Form 13, line 89 32,467,247
Less:
Form 14, line 11 (25,909,987)
Form 14, line 49 (1,455,523)
Net admissible assets 5,101,737
Capital resources treated as a liability in Form 14 (Form 3, line 46) 245,153 Capital resources treated as a liability in Form 14 (Form 3, line 52) 394,425 Other items: - capital resources requirements of regulated related undertakings (Form 2, line 35) 532,408
- with profits insurance capital components of regulated related undertakings (within Form 2, line 39) 2,829,776
Total capital resources after deductions (Form 3, line 79) 9,103,499
The capital resources treated as a liability in Form 14 relates to subordinated loan capital included in Form 14, line 38. There are two instruments in issue, an Upper Tier 2 instrument issued in December 2005 (the 2005 notes) and a Lower Tier 2 instrument issued in November 2013 (the 2013 notes). The 2005 notes raised £395,524,000, net of £4,476,000 initial costs and discount, which are being amortised over 10 years. In November 2013, 2005 notes with a nominal value of £153,923,000 were purchased by way of a tender offer at a price equal to 101% of the nominal value. The remaining carrying value at 31 December 2013 is £245,153,000. The amount of initial costs and discount remaining to be amortised is £924,000. The 2013 notes raised £394,387,000, net of £5,613,000 initial costs and discount, which are being amortised over 10 years. The amount remaining to be amortised is £5,575,000. The ‘other items’ comprise differences in the valuation of regulated undertakings between Forms 3 and 13. The value included in Form 13, lines 21 and 25 includes a deduction for the capital resources requirements of regulated related undertakings that is not reflected in Form 3.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
329
0310 – Net Valuation Differences The net valuation differences shown in Form 3, line 14 are as follows:
2013
£000
Positive valuation differences relating to liabilities
Mathematical reserves 5,028,939
Deferred fees and renewal commission 421,040
Deferred tax on pension scheme surplus 4,960
Positive valuation differences relating to assets
100% reinsured unit liability (1,868,856)
Net valuation differences 3,586,083
The adjustments in respect of mathematical reserves and deferred tax represent the difference between the values determined in accordance with GENPRU and INSPRU and those included in the Companies Act accounts prepared in accordance with Financial Reporting Standard 27 and International Financial Reporting Standards (‘IFRS’). The adjustment in respect of deferred fees and renewal commission results from the application of IPRU (INS) Appendix 9.3 para.8, which prohibits the use of deposit accounting in the return. The ‘100% reinsured unit liability’ adjustment relates to reinsured liabilities which are presented as reinsurance in the return but cannot be presented as such in the Companies Act accounts prepared under IFRS.
0313 – Reconciliation of profit and loss account No reconciliation has been presented as the company is a mutual and consequently does not produce a form 16.
1104 – Use of discounting
Certain provisions for outstanding claims included in line 51 have been valued as annuities. The interest rates used to calculate the value of these annuities were the same as the interest rates used to determine the regulatory peak liabilities.
1308 – Unlisted investments and unregulated collective investment schemes
Unlisted investments included on Form 13 at 31 December 2013 were as follows:
£000
Line 41 3,603
Line 42 136,948
Line 46 13,667
Line 48 127,212
Reversionary interests or remainders in property other than land or buildings included on Form 13 at 31 December 2013 were as follows:
£000
Line 49 135,050
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
330
1309 – Hybrid securities The aggregate value of hybrid securities included at line 46 amounted to £210,375,000
1310 – Amounts set off Amounts have been set off in Form 13 to the extent permitted by generally accepted accounting principles.
1312 – Exposure to large counterparties At the year end there was no exposure to large counterparties.
1313 – Collateral held in respect of counterparty exposure As at 31 December 2013 collateral with a market value of £59,761,000 was held in respect of counterparty exposures on derivative contracts included in Form 13, line 44.
1318 – Other asset adjustments The amounts included in Form 13, line 101 are as follows:
2013
£000
Positive valuation differences relating to assets:
100% reinsured unit liability 1,868,856
Items reclassified between assets and liabilities:
Assets held to cover linked liabilities 115,380
Outstanding balances between linked and non-linked funds (73,820)
Allocation of taxation (74,192)
Other 4,681
1,840,905
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
331
1319 – Maximum counterparty limit During 2013, the maximum exposure to a counterparty permitted by the company’s investment guidelines, excluding subsidiary undertakings and Royal London open ended investment companies, was such that no investment should be made which would result in the portfolio holding:
a) in respect of each of the Royal London IB & OB, Refuge Assurance IB, United Friendly IB & OB Funds, the Scottish Life Fund, the PLAL With-Profits Fund and the Royal Liver Fund (the “Sub-funds”) separately: i) more than 10% of the total Sub-fund with any one counterparty. ii) more than 10% of the share capital in issue of any one issuer, other than in the case of collective
investment schemes. iii) more than 1% of the value of the Sub-fund in unquoted securities, limited partnerships and
development capital funds.
b) in respect of the fund as a whole: i) any investment that would cause the aggregate value of the assets of the company to be reduced
in accordance with INSPRU rule 2.1.22R. ii) more than 10% of the share capital in issue of any one issuer.
These limits were observed throughout the period with the exception of the following authorised holdings:
Company % holding (Equity Shares unless specified)
WP Global Mezzanine Private Equity 99.00
SPL ARL Private Finance PF5 99.00
RL Private Equity Fund LP 44.20
Corealpha Private Equity Partners 28.25
RJD Private Equity Fund 2 14.40
Knightsbridge Holdings II 11.11
1401 – Provision for reasonably foreseeable adverse variations
No provision has been made for reasonably foreseeable adverse variations, as there were no instruments held at the year-end that would necessitate such a provision.
1402 – Contingent liabilities
a. There are no charges over assets. b. The total potential liability to taxation on capital gains as at 31st
c. During the year, the company continued to address issues from past inappropriate selling practices and other regulatory matters. The directors consider that they have made prudent provision for any liabilities arising in the UK and overseas and, as and when the circumstances calling for such provisions arise, that the company has adequate reserves to meet all reasonably foreseeable eventualities.
December 2013 is £88,028,000. The amount provided for taxation on capital gains which is included in the deferred tax in Form 14 Line 21 is £77,855,000. This reflects the total potential liability after a reduction of £10,173,000 due to unrelieved capital losses carried forward.
d. There are no other contingent liabilities other than those arising in the normal course of business. e. There are no guarantees, indemnity or other contractual commitments effected by the company other than in the
ordinary course of its insurance business, in respect of the existing or future liabilities of any related companies that are required to be reported under IPRU (INS) Appendix 9.1, para 13.
f. There are no fundamental uncertainties to report.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
332
1405 – Other adjustments to liabilities
The amounts included in Form 14, line 74 are as follows:
2013
£000
Positive valuation differences relating to liabilities:
Mathematical reserves 5,028,939
Deferred fees and renewal commission 421,040
Items reclassified between assets and liabilities:
Assets held to cover linked liabilities 115,380
Outstanding balances between linked and non-linked funds (73,820)
Allocation of taxation (74,192)
Other 4,681
5,422,029 1406 – Increase or decrease in the value of non-linked assets
The amount of the increase/(decrease) in the value of non-linked assets is as follows:
2013
£000
Royal London IB & OB Subfund (53,427)
Refuge Assurance IB Subfund 18,266
United Friendly OB Subfund (36,378)
United Friendly IB Subfund 12,712
Scottish Life fund 110,492
Phoenix Life fund 1,842
Royal Liver Assurance fund 12,700
1701 –Variation margin
Variation margin, including cash collateral treated as variation margin of £26,345,000 is included in Form 13 lines 54, 55 and line 81. A liability to repay this amount is included in Form 14 line 36.
1801 – With-profits insurance capital component for the fund The entries in Form 18, line 61 for the sub-total form Total Long Term Insurance Business Assets have been deliberately
left blank. This is because the calculation of the WPICC in Form 18, line 66, would produce a different value to the sum of the different with-profits subfunds. This is because, in the Royal London IB & OB Subfund, the realistic excess capital in Form 18, line 51, is more than the regulatory excess capital in Form 18, line 49, while in the other subfunds, the reverse is true.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
333
4002 – Other Income and other expenditure Form 40, line 15, includes other income as follows:
2012
£000
Commissions received 11,739 Currency movement adjustments 4,079 Interest on finance leases 794 Other interest 248
Interest on reassurance claims 565 (RL) CIS admin services (see note 4009 vi) 26,115 Other 135 43,675
Commissions received represents commissions received in respect of the renewal of general insurance policies previously sold by the company on behalf of third parties and in respect of vested pensions policies.
Form 40, line 25, includes other expenditure as follows:
2012
£000
(RL) CIS admin services (see note 4009 vi) 23,435 Currency movement adjustments 669 RL Foundation 53
24,157
In addition to the above the following items are included within other income and other expenditure in the Sub-fund Form 40s relating to movements between the Sub-funds of the long-term fund. As these relate to movements between Sub-funds they have been excluded from the total Form 40.
Sub-fund Line 15 £000
Line 25 £000
Transfers United Friendly IB 2,321 Royal London IB & OB 2,321
Transfers United Friendly OB 1,291 Royal London IB & OB 1,291
Transfers Refuge Assurance IB 1,860 Royal London IB & OB 1,860
Annual management charges and other fees payable by Scottish Life to Royal London IB & OB per Scottish Life Schedule 2c scheme
Scottish Life 13,478
Royal London IB & OB 13,478
Annual management charges payable by Phoenix Life to Royal London IB & OB
Phoenix Life 5,116 Royal London IB & OB 5,116
Reimbursed GAO management charges between Scottish Life and Royal London IB & OB
Scottish Life 1,725
Royal London IB & OB 1,725 Interfund interest Scottish Life 17
Royal London IB & OB 17 Management charges payable by Royal Liver Assurance to Royal London IB & OB
Royal London IB & OB 36,264 Royal London IB & OB 36,264
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
334
4004 – Transfers of contracts from or to other funds or other insurers In addition to the above the lines 31 and 32 of the Sub-fund Form 40s include £37,736,000, which represents switches of policies between Sub-funds of the long-term fund. As these relate to movements between Sub-funds they have been excluded from the total Form 40.
4005 – Foreign currency translation
Assets and liabilities in currencies other than sterling have been translated into sterling at the rates of exchange ruling at the balance sheet date. Income and expenditure of those operations which operate in currencies other than sterling, are translated at average rates of exchange for the financial year. For all other operations, income and expenditure transactions are translated at the exchange rate ruling when the transaction took place.
4006 – Apportionment of long term funds
Premium income, claims and surrenders are allocated directly. Investment return comprising income, realised and unrealised capital gains is allocated based on the unit holdings of each of the sub-funds in the underlying investment funds. Management expenses generally take the form of fees payable to a management services company. These fees are directly related to individual policies, either as per policy or per premium loadings, and therefore the management expenses are directly allocated in line with the policy allocation. Investment expenses are also allocated based on the unit holdings of each of the sub-funds in the underlying investment funds. The tax charge for each Sub-fund is determined initially on a standalone mutual basis using the allocations of investment income, gains and expenses set out in this note. The balance of the charge is then allocated to the Royal London IB & OB Sub-fund. The basis of apportionment of the long-term funds has been performed in accordance with the detailed requirements of the Schedule 2C Scheme and principals of financial management for Scottish Life and United Assurance Group and the Schemes of Transfer for the Royal Liver and Phoenix Life Sub-funds. Further information on these requirements is presented in the Valuation Report in accordance with Appendix 9.4 of IPRU (INS).
4008 – Provision of management services
Royal London Management Services Limited, a subsidiary undertaking of the company, provided management services to the company throughout the year. Pending the intended Part VII transfer to the company of the entire long-term business of its subsidiary, Royal London (CIS) Limited, the company provided management services to Royal London (CIS), from the date of its acquisition, 31 July 2013.
4009 – Material connected party transactions i) Royal London Management Services Limited a wholly owned subsidiary of the company, recharged to the
company administration fees during the year totalling £229,370,000. ii) Royal London Asset Management Limited, a wholly owned subsidiary of the company, recharged to the
company investment management fees during the year totalling £12,618,000. iii) RL Finance Bonds plc, a wholly owned subsidiary of the company has lent the proceeds of subordinated
liabilities to the company on the same terms as the original debt issue with interest recharged during the year totalling £23,648,000.
iv) RL Finance Bonds No.2 plc, a wholly owned subsidiary of the company has lent the proceeds of subordinated liabilities to the company on the same terms as the original debt issue with interest recharged during the year totalling £,2,215,000.
v) Royal London Unit Trust Managers Limited, a wholly owned subsidiary of the company, rebated the portion of its investment management fee relating to the internal holding of Open ended investment companies to the company during the year totalling £37,887,000.
vi) Pending the intended Part VII transfer to the company of the entire long-term business of its subsidiary, Royal
London (CIS) Limited, the company provided management services to Royal London (CIS) and its
subsidiaries, RLUM (CIS) Limited and RL Marketing (CIS) Limited, from 31 July 2013. Fees for these services in the period were £24,304,000, £1,792,000 and £19,000 respectively. The company incurred expenses of £23,435,000 in respect of these services, which are included within the administration fees shown in i) above.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
335
4010 – Linked asset investment income
Included within Line 12 is £417,000,000 of investment income relating to linked assets. 4012 – Premiums and claims between sub-funds
Lines 11 and 21 of the Sub-fund Form 40s both include £33,921,000 which represents amounts payable in respect of Guaranteed Annuity Options between Sub-funds of the long-term fund. As these relate to transactions between Sub-funds they have been excluded from the total Form 40.
4101 – Premiums and claims between sub-funds
Line 12, column 2 of the Sub-fund Form 41s include £33,921,000 which represents amounts payable in respect of Guaranteed Annuity Options between Sub-funds of the long-term fund. As these relate to transactions between Sub-funds they have been excluded from the total Form 41.
4201 – Premiums and claims between sub-funds
Line 14, column 2 of the Sub-fund Form 42s include £33,921,000 which represents amounts payable in respect of Guaranteed Annuity Options between Sub-funds of the long-term fund. As these relate to transactions between Sub-funds they have been excluded from the total Form 42.
4401 – Valuation of linked assets The securities held in the internal linked funds have been valued at bid price.
Land has been valued on an open market basis by qualified valuers. 4402 – Derivative contracts
The aggregate value of rights under derivative contracts included in assets amount to:-
Gross Net
2013 2013 £000 £000
SLI Protected Funds 8 8
RLAM FTSE 350 Options Fund 100 -
Schroders FTSE 350 Options Fund 440 -
Long term corporate bonds - - 4404 – Surplus Units To provide the liquidity needed to deal with daily fluctuations in net cash flows the company operates a box system
whereby the number of units in creation exceeds the matching unit liability by a specified margin.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
336
4502 – Particulars of Other Income and Other Expenditure
Form 45, line 14, includes currency movement adjustments of £898,000 and interest income on finance leases of £390,000.
4601 - Amount of new single premiums Form 46 includes amounts payable in respect of Guaranteed Annuity Options between subfunds of the long-term fund.
These amounts are included within line 12, column 2 of the subfund Form 41s. 4701 - New group schemes
The company does not maintain scheme member records for certain group pension schemes. The number of such schemes split by product code is: Product code Number of schemes 735 3
4703 - Approximations used to estimate the number of policyholders
A new plan or member contributes to column 3 where only regular premiums have been paid or where both regular and single premiums have been paid. A new plan or member contributes to column 5 where only single premiums have been paid. The count in respect of DWP National Insurance rebates relate to plans where this is the only contribution type present. For group schemes with attaching risk benefits, the member count is allocated to the product code containing the retirement benefit, where this benefit is present. For risk benefit only members, the member count is allocated to Group Life where only this benefit is present or where Group Life is present along with other risk benefits. The member count is allocated to Group Income Protection where this is the only risk benefit present.
4801 - Asset share asset mix Royal London IB & OB Subfund
A variation of asset mix by outstanding duration of policy is assumed for all with-profits business. One variation of asset mix applies to table WPPP single premium business and table MW business. A separate asset mix applies to all other with profit business. At the valuation date, the asset mix backing asset shares is 5% more or less for at least one of the asset categories derived from lines 21-29 of column 2. The asset mixes are: Asset share category WPPP single All other
Premium and business Table MW
Land and buildings 0.0% 14.5% Approved fixed interest securities 59.9% 20.1% Other fixed interest securities 34.6% 11.6% Variable interest securities 5.5% 1.9% UK listed equity shares 0.0% 38.7% Non-UK listed equity shares 0.0% 12.7% Unlisted equity shares 0.0% 0.5% Other assets 0.0% 0.0%
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
337
4801 - Asset share asset mix (continued) Refuge Assurance IB Subfund
A variation of asset mix by outstanding duration of policy is assumed for all with-profits business in the subfund. At the valuation date, the asset mix backing asset shares is 5% more or less for at least one of the asset categories derived from lines 21-29 of column 2. The asset mix is: Asset share category Land and buildings 0.4% Approved fixed interest securities 35.1% Other fixed interest securities 14.4% Variable interest securities 1.7% UK listed equity shares 32.4% Non-UK listed equity shares 15.4% Unlisted equity shares 0.6% Other assets 0.0%
United Friendly OB Subfund A variation of asset mix by outstanding duration of policy is assumed for all with-profits business. One variation of asset mix applies to heavily in the money paid up pension business. A separate asset mix applies to all other with-profits business. At the valuation date, the asset mix backing asset shares is 5% more or less for at least one of the asset categories derived from lines 21-29 of column 2. The asset mixes are: Asset share category Paid up All other
pensions business Land and buildings 0.0% 14.4% Approved fixed interest securities 63.9% 40.5% Other fixed interest securities 31.1% 19.7% Variable interest securities 3.6% 2.3% UK listed equity shares 0.0% 18.7% Non-UK listed equity shares 0.0% 3.0% Unlisted equity shares 0.0% 0.5% Other assets 1.4% 0.9%
United Friendly IB Subfund
A variation of asset mix by outstanding duration of policy is assumed for all with-profits business in the subfund.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
338
4801 - Asset share asset mix (continued) Scottish Life Fund
The asset mix for the with-profits business scheduled in Forms 51 and 52 is 5% more or less for at least one of the asset categories in the asset mix derived from lines 21 to 29 in column 2. A variation of asset mix by duration of policy is assumed for all with-profits business apart from Crest Growth. The asset mix for business other than Crest Growth is: Land and buildings 1.5% Approved fixed interest securities 56.7% Other fixed interest securities 9.6% Variable interest securities 2.7% UK listed equity shares 21.0% Non-UK listed equity shares 5.4% Unlisted equity shares 0.0% Other assets 3.1% The asset mix for the deposit administration business scheduled in Form 52 is 5% more or less for at least one of the asset categories in the asset mix derived from lines 21 to 29 in column 2. The asset mix is: Land and buildings 0.8% Approved fixed interest securities 67.2% Other fixed interest securities 11.3% Variable interest securities 3.2% UK listed equity shares 11.0% Non-UK listed equity shares 2.8% Unlisted equity shares 0.0% Other assets 3.7%
Royal Liver Assurance Fund
At the valuation date, the asset mix backing asset shares is 5% more or less for at least one of the asset categories derived from lines 21-29 of column 2. The asset mix is: Land and buildings 14.2% Approved fixed interest securities 26.4% Other fixed interest securities 28.5% Variable interest securities 0.4% UK listed equity shares 9.6% Non-UK listed equity shares 13.8% Unlisted equity shares 7.1% Other assets 0.0%
4802 - Expected income in default
Expected income from admissible assets excludes interest in default. At the valuation date, the amounts excluded were: Royal London IB & OB Subfund £8,880 Refuge Assurance IB Subfund £499 United Friendly OB Subfund £3,776 United Friendly IB Subfund £1,299 Scottish Life Fund £106,875 PLAL With-Profits Fund £55 Royal Liver Assurance Fund £nil
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
339
4803 - Split redemption bonds
Where securities may be redeemed over a period at the option of the guarantor or the issuer, the yield and market value are internally consistent and reflect the market's view of the likely redemption date within the available range. The total value of such bonds is: Royal London IB & OB Subfund £254m Refuge Assurance IB Subfund £14m United Friendly OB Subfund £108m United Friendly IB Subfund £37m Scottish Life Fund £60m PLAL With-Profits Fund £58m Royal Liver Assurance Fund £88m
4806 - Investment returns shown in column 5
The investment returns shown in line 21-28 of column 5 represent the returns on each category of assets backing asset shares as provided by our fund managers.
Royal London IB & OB Subfund
The weighted average return shown in line 29 has been calculated using the assets backing “all other business” asset shares as described in note 4801, not the weights shown in column 2.
Refuge Assurance IB Subfund
The weighted average return shown in line 29 has been calculated using the assets backing asset shares as described in note 4801, not the weights shown in column 2.
United Friendly OB Subfund
The weighted average return shown in line 29 has been calculated using the assets backing “all other business” asset shares as described in note 4801, not the weights shown in column 2.
Scottish Life Fund
The asset mix of the portfolio used to back with-profits asset shares is described in note 4801. This portfolio is larger than the value of assets backing deposit administration business and it has been used to calculate the investment returns shown in lines 21-29 of column 5.
Royal Liver Assurance Fund
The weighted average return shown in line 29 has been calculated using the assets backing asset shares as described in note 4801, not the weights shown in column 2.
4901 - Credit rating agency
The credit ratings used to classify the other fixed interest securities have been provided by Standard & Poor’s Corporation. If a rating was not available then Moody’s Investors Service ratings were used as a second source and Fitch Ratings has been used as a third source.
5101 - Number of contracts The company does not maintain scheme member records for certain group life and pension schemes. The number of
such schemes split by product code is:
Product code Number of schemes 210 10 440 7
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
340
5102 - Approximations in estimating numbers of policyholders
Where practical we have eliminated double counting of scheme members between risk and retirement benefits. It has not proved practical to eliminate double counting between certain final salary retirement and risk benefits. For certain money purchase pensions we have set the policyholder count in respect of the scheduled risk benefits to be nil.
5103 - Miscellaneous product code Some Ex RLA (Caledonian) and RL (Caledonian) escalating term assurance policies have been allocated to the
miscellaneous product code 435 in the Royal Liver Assurance Fund and the Royal London IB & OB Subfund respectively.
5104 - Approximations used to apportion between product codes
Certain whole life and endowment assurance contracts contain additional benefits and do not naturally fall into a single product code. These contracts have been allocated to product codes 100, 105 and 130 as appropriate in line with the predominant benefit and the product description amended.
5105 - Inter-subfund payments Under the Scottish Life Schedule 2C Scheme, certain inter-subfund payments are due from the Scottish Life Fund to the
Royal London IB & OB Subfund where the value of such amounts would normally be inadmissible. FSA issued the Society individual guidance which requires the long term insurance liabilities in the Scottish Life Fund to be increased by £41,112,110 in Form 51 Pension. The long term insurance liabilities in the Royal London IB & OB Subfund have been reduced by £41,112,110 in Form 51 Pension.
Under the Royal Liver Instrument of Transfer, certain inter-subfund payments are due from the Royal Liver Assurance Fund to the Royal London IB & OB Subfund where the value of such amounts would normally be inadmissible. The long term insurance liabilities in the Royal Liver Assurance Fund have been increased by £110,918,294, £5,401,726 and £90,866,110 in Form 51 Life, Pension and Overseas respectively. The long term liabilities in the Royal London IB & OB Subfund have been reduced by £110,918,294, £5,401,726 and £90,866,110 in Form 51 Life, Pension and Overseas respectively.
5106 - Number of contracts
To avoid double counting, the number of policyholders/scheme members in respect of contracts offering a choice of investment funds, in addition to property linked has been scheduled entirely in Form 53. The corresponding numbers in Form 51 and Form 52 have been set to nil.
5202 - Approximations in estimating numbers of policyholders Where practical we have eliminated double counting of scheme members between risk and retirement benefits. For
certain money purchase pensions we have set the policyholder count in respect of the scheduled risk benefits to be nil.
5203 - Miscellaneous product code Single premium Insurance ISA contracts have been allocated to miscellaneous product code 575 in the Royal London IB
& OB Subfund.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
341
5205 - Liability internally reassured between the Royal London IB & OB Subfund and other funds Certain former Scottish Life contracts issued prior to 1 July 2001 may contain accumulating with-profits units and/or
property linked units. Accumulating with-profits liabilities of £16,765,861 in respect of life business and £143,078,865 for pension business are wholly reassured into the Scottish Life Fund from the Royal London IB & OB Subfund. Liability and death benefits relating to accumulating with-profits units are shown on the respective forms.
Certain former PLAL contracts may contain accumulating with-profits units and/or property linked units. Accumulating
with-profits liabilities of £174,415,605 in respect of life business and £165,969,237 for pension business are wholly reassured into the PLAL With-Profits Fund from the Royal London IB & OB Subfund. Liability and death benefits relating to accumulating with-profits units are shown on the respective forms.
5206 - Inter-subfund payments
Under the Scottish Life Schedule 2C Scheme, certain inter-subfund payments are due from the Scottish Life Fund to the Royal London IB & OB Subfund where the value of such amounts would normally be inadmissible. FSA issued the Society individual guidance which requires the long term insurance liabilities in the Scottish Life Fund to be increased by £1,469,128 in Form 52 Life and by £18,871,467 in Form 52 Pension. The long term insurance liabilities in the Royal London IB & OB Subfund have been reduced by £1,469,128 in Form 52 Life and by £18,871,467 in Form 52 Pension respectively. Under the Royal Liver Instrument of Transfer, certain inter-subfund payments are due from the Royal Liver Assurance Fund to the Royal London IB & OB Subfund where the value of such amounts would normally be inadmissible. The long term insurance liabilities in the Royal Liver Assurance Fund have been increased by £386,136, £36,841,223 and £13,199,586 in Form 52 Life, Pension and Overseas respectively. The long term liabilities in the Royal London IB & OB Subfund have been reduced by £386,136, £36,841,223 and £13,199,586 in Form 52 Life, Pension and Overseas respectively.
5207 - Number of contracts
To avoid double counting, the number of policyholders/scheme members in respect of contracts offering a choice of investment funds, in addition to property linked has been scheduled entirely in Form 53. The corresponding numbers in Form 51 and Form 52 have been set to nil.
5301 - Number of contracts The company does not maintain scheme member records for certain group pension schemes. The number of such
schemes split by product code is:
Product code Number of schemes 735 88 755 13
5302 - Approximations in estimating numbers of policyholders
Where practical we have eliminated double counting of scheme members between risk and retirement benefits. It has not proved practical to eliminate double counting between certain final salary retirement and risk benefits.
5304 - Approximations used to apportion between product codes
Certain whole life assurance contracts contain additional benefits and do not naturally fall into a single product code. These contracts have been allocated to product code 710 and the product description amended.
5305 - Liability internally reassured between the Scottish Life Fund and the Royal London IB & OB Subfund Certain former Scottish Life pension contracts issued prior to 1 July 2001 may contain conventional with-profits and/or
property linked benefits. The property linked liability of £984,040,011 is wholly reassured into the Royal London IB & OB Subfund from the Scottish Life Fund. Liability and death benefits relating to accumulating with-profits units are shown on the respective forms.
Returns under the Accounts and Statements Rules Supplementary Notes (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
342
5306 - Inter-subfund payments
Under the Royal Liver Instrument of Transfer, certain inter-subfund payments are due from the Royal Liver Assurance Fund to the Royal London IB & OB Subfund where the value of such amounts would normally be inadmissible. The long term insurance liabilities in the Royal Liver Assurance Fund have been increased by £1,971,821, £19,473,552 and £1,150,916 in Form 53 Life, Pension and Overseas respectively. The long term liabilities in the Royal London IB & OB Subfund have been reduced by £1,971,821, £19,473,552 and £1,150,916 in Form 53 Life, Pension and Overseas respectively.
5307 - Number of contracts
To avoid double counting, the number of policyholders/scheme members in respect of contracts offering a choice of investment funds, in addition to property linked has been scheduled entirely in Form 53. The corresponding numbers in Form 51 and Form 52 have been set to nil.
5600 - Omission of Form 56
Form 56 has been omitted as index-linked assets are below the de-minimis limit.
5701 - Treatment of negative reserves
Royal London IB & OB Subfund Any negative sterling reserves in either Form 52 or Form 53 have been combined with positive sterling reserves calculated at the same interest rate for the same type of business in the same form. Negative reserves on Form 51 have been offset against positive reserves calculated at the same rate of interest.
UK L&GA OB WP Form 52 Non-Unit Reserves (excl PLAL ISA and ex RLA code 610) comprises £1,469,128 of negative asset share charges offset against £1,558,119 of sterling reserves.
UK Pens OB WP Form 52 Non-Unit Reserves (Excl GAR, Pensions Review and ex RLA code 610) comprises £12,932,720 of negative asset share charges partly offset against expense provisions of £2,848,201 and sterling reserves of £10,015,002.
UK L&GA RL, ex CL, ex RA, ex SL, ex UFI, ex UFLA, ex SMA, ex SPL and ex PLAL OB NP Form 51 Assurances (except PHI and gross roll up protection (GRB)) includes negative reserves of £224,180,642 relating to protection business written by Royal London, Bright Grey, SMA, SPL and PLAL. These are partly offset against larger positive non-profit and with-profits reserves calculated at the same rate of interest. UK L&GA gross roll up and Pens RL, ex CL, ex PLAL ex RA, ex SMA, ex UFI and ex UFLA OB NP Form 51 Assurances includes negative reserves of £66,873,708 relating to protection business written within Royal London, Bright Grey, PLAL and SMA. These are offset against larger positive non-profit and with-profits reserves calculated at the same interest rate. Misc includes £47,050,857 of negative asset share charges in Forms 51 and 52, £280,209,364 of Liver charges in Forms 51, 52 and 53, £2,816,378 negative reserves in relation to OLAB term assurances in Form 51 and £32,516,066 negative reserves in relation to PHI business. These were partly offset against £74,699,012 of Form 51 late vesting pension reserves and £11,138,090 of other reserves.
5702 – Royal Liver Assurance Fund
Due to the tax position of the Royal Liver Assurance Fund, all of the business in the fund is valued using gross of tax valuation discount rates.
Returns under the Accounts and Statements Rules Statement required by Rule 9.29 of the Interim Prudential Sourcebook for Insurers Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
343
Derivative contracts The following additional information is provided pursuant to regulation 9.29 of the Interim Prudential
Sourcebook for Insurers. (a) Investment guidelines for the use of derivative contracts were operated by the Insurer. These form part of
the overall limits on investment detailed in an agreement between the Insurer and its wholly owned investment management subsidiary. In particular, in relation to derivatives, limitations are in place in relation to warrants, futures, contracts for differences and forward foreign exchange contracts. With the exception of the Phoenix Group warrants (see below), all derivatives are held for the purposes of reduction in investment risk or efficient portfolio management. In particular derivatives are used to match contractual liabilities. The Insurer maintains assets which, as far as can reasonably be foreseen, will match the obligations under the contract and from which these obligations can be fulfilled. The Insurer has a holding of warrants to acquire 12,360,000 ordinary shares in Phoenix Group. These warrants are held as a strategic asset by the Royal London fund and do not back policyholder liabilities. The warrants do not meet the definition of an approved derivative within INSPRU 3.2.5R and so are not included as admissible assets on Form 13.
(b) There are no specific investment guidelines relating to the use of contracts which were not, at the time of entry, reasonably likely to be exercised.
(c) The Insurer’s exposure during the year to contracts of the kind described in section (b) was confined to the use of derivatives in connection with options granted to policyholders which were reasonably likely to be exercised.
(d) During the financial year the Insurer has not held any derivative contract for which a significant provision needed to be made under INSPRU 3.2.17R or which was not a permitted derivative contract.
(e) During the financial year the Insurer received sub-underwriting commissions of £0.18m.
Returns under the Accounts and Statements Rules Statement required by Rule 9.30 of the Interim Prudential Sourcebook for Insurers Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
344
Shareholder controllers
The following additional information is provided pursuant to Rule 9.30 of the Interim Prudential Sourcebook for Insurers. The Insurer is a mutual insurer and therefore has no shareholder controllers.
Returns under the Accounts and Statements Rules Directors’ certificate pursuant to Rule 9.34 and Appendix 9.6 of the Interim Prudential Sourcebook for Insurers Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
345
We certify that: (a) the return has been properly prepared in accordance with the requirements in IPRU(INS),
GENPRU and INSPRU; (b) with the exception of the items notified to the PRA in accordance with SUP 15.3, we are satisfied
that:
(i) throughout the financial year, the Insurer has complied in all material respects with the requirements in SYSC and PRIN as well as the provisions of IPRU(INS), GENPRU and INSPRU; and
(ii) it is reasonable to believe that the Insurer has continued so to comply subsequently and will continue so to comply in future;
(c) in our opinion premiums for contracts entered into during the financial year and the resulting
income earned are sufficient, under reasonable actuarial methods and assumptions, and taking into account the other financial resources of the Insurer that are available for the purpose, to enable the Insurer to meet its obligations in respect of those contracts and, in particular, to establish adequate mathematical reserves;
(d) the sum of the mathematical reserves and the deposits received from reinsurers as shown in Form
14 constitute proper provision at the end of the financial year in question for the long-term insurance liabilities (including all liabilities arising from deposit back arrangements, but excluding other liabilities which had fallen due before the end of the financial year) including any increase in those liabilities arising from a distribution of surplus as a result of an actuarial investigation as at that date into the financial condition of the long-term insurance business;
(e) the with-profits fund has been managed in accordance with the Principles and Practices of Financial Management, as established, maintained and recorded under COBS 20.3; and
(f) we have, in preparing the return, taken and paid due regard to:
(i) advice from every actuary appointed by the Insurer to perform the actuarial function in accordance with SUP 4.3.13R; and
(ii) advice from every actuary appointed by the Insurer to perform the with-profits actuary function in accordance with SUP 4.3.16R.
Phil Loney
Group Chief Executive
Kerr Luscombe Group Finance Director
Andy Carter Director
31st March 2014
Returns under the Accounts and Statements Rules Independent auditors’ report to the directors pursuant to Rule 9.35 of the Interim Prudential Sourcebook for Insurers Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
346
We have audited the following documents prepared by the insurer pursuant to the Accounts and Statements Rules set out in Part I and Part IV of Chapter 9 to IPRU(INS) the Interim Prudential Sourcebook for Insurers, GENPRU the General Prudential Sourcebook and INSPRU the Prudential Sourcebook for Insurers (“the Rules”) made by the Prudential Regulation Authority under section 137G of the Financial Services and Markets Act 2000:
• Forms 2, 3, 11 to 14, 17 to 19, 40 to 45, 48, 49, 58 and 60, (including the supplementary notes) on pages 1 to 104, 111 to 126, 221 to 228, 245 and 328 to 342 ("the Forms”);
• the statement required by IPRU (INS) rule 9.29 on page 343 ("the statement"); and • the valuation reports required by IPRU (INS) rule 9.31(a) (“the valuation report”) and rule 9.31(b) (“the
realistic valuation report”) on pages 246 to 327.
We are not required to audit and do not express an opinion on:
• Forms 46 to 47, 50 to 55, 57 and 59A to 59B (including the supplementary notes) on pages 105 to 110, 127 to 220, 229 to 244 and 328 to 342;
• the statements required by IPRU (INS) rules 9.30 and 9.36 on pages 344 and 348 respectively; and • the certificate required by IPRU (INS) rule 9.34 on page 345 ("the certificate").
Respective responsibilities of the insurer and its auditors
The insurer is responsible for the preparation of an annual return (including the Forms, the statement and the valuation reports under the provisions of the Rules. The requirements of the Rules have been modified by a direction issued under section 138A of the Financial Services and Markets Act 2000 in September 2012. Under IPRU(INS) rule 9.11 the Forms, the statement and the valuation reports are required to be prepared in the manner specified by the Rules and to state fairly the information provided on the basis required by the Rules. The methods and assumptions determined by the insurer and used to perform the actuarial investigation as set out in the valuation reports are required to reflect appropriately the requirements of INSPRU 1.2 and 1.3. It is our responsibility to form an independent opinion as to whether the Forms, the statement and the valuation reports meet these requirements, and to report our opinions to you. We also report to you if, in our opinion:
• adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
• the Forms, the statement and the valuation reports are not in agreement with the accounting records and returns; or
• we have not received all the information we require for our audit.
This report has been prepared for the directors of the insurer to comply with their obligations under IPRU (INS) rule 9.35 and for no other purpose. We do not, in providing this report, accept or assume responsibility for any other purpose save where expressly agreed by our prior consent in writing.
Basis of opinion
We conducted our work in accordance with Practice Note 20 'The audit of insurers in the United Kingdom (Revised)' issued by the Auditing Practices Board. Our work included examination, on a test basis, of evidence relevant to the amounts and disclosures in the Forms, the statement and the valuation reports. The evidence included that previously obtained by us relating to the audit of the financial statements of the insurer for the financial year. It also included an assessment of the significant estimates and judgements made by the insurer in the preparation of the Forms, the statement and the valuation reports. We planned and performed our work so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the Forms, the statement and the valuation reports are free from material misstatement, whether caused by fraud or other irregularity or error and comply with IPRU(INS) rule 9.11. In accordance with IPRU(INS) rule 9.35(1A), to the extent that any document, Form, statement, analysis or report to be examined under IPRU(INS) rule 9.35(1) contains amounts or information abstracted from the actuarial investigation performed pursuant to IPRU(INS) rule 9.4, we have obtained and paid due regard to advice from a suitably qualified actuary who is independent of the insurer.
Returns under the Accounts and Statements Rules Independent auditors’ report to the directors pursuant to Rule 9.35 of the Interim Prudential Sourcebook for Insurers (continued) Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
347
Opinion
In our opinion:
(i) the Forms, the statement and the valuation reports fairly state the information provided on the basis required by the Rules as modified and have been properly prepared in accordance with the provisions of those Rules; and
(ii) the methods and assumptions determined by the insurer and used to perform the actuarial investigation as set out in the valuation reports appropriately reflect the requirements of INSPRU 1.2 and 1.3.
PricewaterhouseCoopers LLP 31st
Chartered Accountants and Statutory Auditors March 2014
7 More London Riverside London SE1 2RT
Returns under the Accounts and Statements Rules Information on the actuary appointed to perform the with-profits actuary function Name of insurer The Royal London Mutual Insurance Society Limited Global business Financial year ended 31 December 2013
348
Pursuant to Rule 9.36 of the Interim Prudential Sourcebook for Insurers, The Royal London Mutual Insurance Society Limited (the Society) has made a request to Mr Stephen Wilson, who was the actuary appointed to perform the with-profits actuary function, to furnish to it the particulars specified in paragraph (1) of the aforesaid Rule. The following are the particulars identified pursuant to that request:
a. The actuary appointed to perform the with-profits actuary function had at no time in the year any interest in any shares in, or debentures of, any subsidiary of the Society (the Society itself is a mutual company). Nor did he have any interest in the undated subordinated guaranteed bonds.
b. The actuary appointed to perform the with-profits actuary function had no interest at any time in the year in any transaction between himself and the Society, or a subsidiary thereof.
c. The aggregate amount of the remuneration paid to the actuary appointed to perform the with-profits actuary function in 2013 and the value of other benefits granted to him, excluding pension fund contributions, was £343,045.
d. The only other pecuniary benefit was membership of the Royal London Group Pension Scheme (“the Scheme”). Prior to April 2012, Mr Wilson was an active member of the Scheme under the normal terms applicable to a member of the Society's staff. From April 2012, Mr Wilson became a deferred member of the Scheme.