
Appendix*
(348,743)
(461,489,424)
88,835,463
Excess Expense relative to SOA allowances
204,623,000
259,097,000
209,136,000
General expense less life agency related expenses
204,971,743
720,586,424
120,300,538
Total SOA Allocated Expense
59,848,526
387,500,295
25,950,662
Maintenance Costs based upon Per Policy
224,210
1,152,505
1,536,830
Single Premium expense
12,193,654
28,839,186
11,428,956
Issue Costs Based Upon Per $1,000
14,193,984
21,547,008
4,289,040
Issue Costs Based upon Per Policy
118,511,370
281,547,430
77,095,050
Marketing Costs Based upon percent of premium
Study B ased Allowances
1,572,675,000
1,804,726,000
1,130,687,000
Recurring Direct OL Premium
44,842,000
230,501,000
307,366,000
10.1 Direct OL Single Premium
1,617,517,000
2,035,227,000
1,438,053,000
20.1 Direct - 3 Ordinary: Life insurance Premiums
320,301,000
760,939,000
208,365,000
9.1 Direct 3-Ordinary Life First Year Insurance Premiums
Premium Exhibit
2005
2005
2005
(8,605,681)
(217,332,719)
86,615,755
Expense reduction (increase) to achieve benchmark - Mean Ratio
$0.61
$0.61
$0.61
Expense per thousand inforce – Benchmark
$65
$65
$65
Expense per Policy inforce – Benchmark
9.7%
9.7%
9.7%
Mean Ratio of Premium-Paying Overhead – Benchmark
536,742,000
1,557,552,000
312,694,000
9.1 Direct - 3 Ordinary: Life insurance
632,649,000
11,342,960,000
1,332,881,000
9.1 Direct - 1 Total premiums & annuity considerations
Additional Information on Premium Exhibit
491%
96%
1,267%
Ratio of Unallocated PP Overhead to Allowable Variable Expense
$0.93
$0.17
$1.46
Unallocated Expense per thousand inforce
$149
$21
$443
Unallocated Expense per policy inforce
9.2%
4.0%
16.9%
Ratio of Unallocated Premium-Paying Overhead to Premium Paying Direct Premium
155,878,772
155,204,317
202,521,754
Net Unallocated Overhead Expense attributable to premium-paying business
223,460
1,106,080
1,262,045
Overhead allocated to single premium business
156,102,232
156,310,397
203,783,799
Overhead Expense
18,841,813
129,547,389
8,147,633
Maintenance Expense Total
12,936,956
32,291,215
7,835,568
Issue & Underwriting Total
314
433
534
Issue & Underwriting Unit Cost
PHOENIX
CONSOLIDATED
LINCOLN NATIONAL
CONSOLIDATED
NATIONWIDE CORPORATION
CONSOLIDATED
Study Based Allowances
2006
2006
2006
17