Form N-VPFS CMFG VARIABLE ANNUITY For: Dec 31
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors of
CMFG Life Insurance Company and
Contract Owners of CMFG Variable Annuity Account
Opinion on the Financial Statements and Financial Highlights
We have audited the accompanying statements of assets and liabilities for each of the subaccounts of CMFG Variable Annuity Account (the "Account") listed in Appendix A, as of December 31, 2023, the related statements of operations, the statements of changes in net assets, the financial highlights for each of the periods presented in Appendix A, and the related notes. In our opinion, such financial statements and financial highlights present fairly, in all material respects, the financial position of each of the subaccounts comprising the Account as of December 31, 2023, and the results of their operations, the changes in their net assets, and the financial highlights for each of the periods presented in Appendix A, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements and financial highlights are the responsibility of the Account's management. Our responsibility is to express an opinion on the Account's financial statements and financial highlights based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Account in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement, whether due to error or fraud. The Account is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Account’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements and financial highlights, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements and financial highlights. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements and financial highlights. Our procedures included confirmation of all securities owned as of December 31, 2023, by correspondence with the Account’s fund managers and when replies were not received from fund managers, we performed other auditing procedures. We believe that our audits provide a reasonable basis for our opinion.
/s/ DELOITTE & TOUCHE LLP
March 5, 2024
We have served as the auditor of CMFG Variable Annuity Account since 2004.
CMFG Variable Annuity Account
Appendix A
| Subaccounts | Statements
of Assets and Liabilities as of |
Statements
of Operations for the |
Statements
of Changes in Net Assets for the |
Financial
Highlights for the |
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Franklin Income VIP Fund, Class 4, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| T. Rowe Price International Stock Portfolio, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Core Bond Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Core Bond Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Diversified Income Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Diversified Income Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Foundation Account, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
CMFG Variable Annuity Account
Appendix A
(Continued)
| Subaccounts | Statements
of Assets and Liabilities as of |
Statements
of Operations for the |
Statements
of Changes in Net Assets for the |
Financial
Highlights for the |
| Ultra Series Foundation Account, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series High Income Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series High Income Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series International Stock Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series International Stock Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Large Cap Value Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Large Cap Value Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Mid Cap Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Mid Cap Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
|
Vanguard VIF Money Market Portfolio, Subaccount |
December 31, 2023 | Year Ended December 31, 2023 | Two Years Ended December 31, 2023 | Five Years Ended December 31, 2023 |
CMFG Variable Annuity Account
Statements of Assets and Liabilities
As of December 31, 2023
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | Franklin Income VIP Fund, Class 4, Subaccount | Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 8,212,612 | $ | 6,879,635 | $ | 3,688,996 | $ | 8,580,236 | ||||||||
| Total assets | 8,212,612 | 6,879,635 | 3,688,996 | 8,580,236 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 8,212,612 | $ | 6,879,635 | $ | 3,688,996 | $ | 8,580,236 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 8,149,226 | $ | 6,828,652 | $ | 3,666,994 | $ | 8,534,521 | ||||||||
| Contracts in annuitization period (note 2) | 63,386 | 50,983 | 22,002 | 45,715 | ||||||||||||
| Total net assets | $ | 8,212,612 | $ | 6,879,635 | $ | 3,688,996 | $ | 8,580,236 | ||||||||
| Number of shares outstanding | 630,285 | 468,959 | 194,362 | 4,009,456 | ||||||||||||
| Net asset value per share | $ | 13.03 | $ | 14.67 | $ | 18.98 | $ | 2.14 | ||||||||
| Cost of mutual fund shares | $ | 9,084,435 | $ | 7,002,346 | $ | 3,590,807 | $ | 8,081,847 | ||||||||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 4,003,119 | $ | 3,077,098 | $ | 189,238 | $ | 7,752,678 | ||||||||
| Total assets | 4,003,119 | 3,077,098 | 189,238 | 7,752,678 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 4,003,119 | $ | 3,077,098 | $ | 189,238 | $ | 7,752,678 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 3,978,717 | $ | 3,068,353 | $ | 188,723 | $ | 7,752,678 | ||||||||
| Contracts in annuitization period (note 2) | 24,402 | 8,745 | 515 | - | ||||||||||||
| Total net assets | $ | 4,003,119 | $ | 3,077,098 | $ | 189,238 | $ | 7,752,678 | ||||||||
| Number of shares outstanding | 74,118 | 225,428 | 44,111 | 757,838 | ||||||||||||
| Net asset value per share | $ | 54.01 | $ | 13.65 | $ | 4.29 | $ | 10.23 | ||||||||
| Cost of mutual fund shares | $ | 4,722,205 | $ | 3,050,447 | $ | 233,895 | $ | 8,838,904 | ||||||||
See accompanying notes to financial statements
1
CMFG
Variable Annuity Account
Statements of Assets and Liabilities (continued)
As of December 31, 2023
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | Invesco V.I. Main Street Fund®, Service Shares, Subaccount | Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | MFS® Strategic Income Portfolio, Initial Class, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 18,160,863 | $ | 9,855,755 | $ | 4,956,651 | $ | 366,071 | ||||||||
| Total assets | 18,160,863 | 9,855,755 | 4,956,651 | 366,071 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 18,160,863 | $ | 9,855,755 | $ | 4,956,651 | $ | 366,071 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 18,059,113 | $ | 9,814,791 | $ | 4,924,752 | $ | 364,178 | ||||||||
| Contracts in annuitization period (note 2) | 101,750 | 40,964 | 31,899 | 1,893 | ||||||||||||
| Total net assets | $ | 18,160,863 | $ | 9,855,755 | $ | 4,956,651 | $ | 366,071 | ||||||||
| Number of shares outstanding | 962,420 | 554,629 | 188,466 | 43,736 | ||||||||||||
| Net asset value per share | $ | 18.87 | $ | 17.77 | $ | 26.30 | $ | 8.37 | ||||||||
| Cost of mutual fund shares | $ | 17,558,861 | $ | 11,246,427 | $ | 3,989,797 | $ | 429,443 | ||||||||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | PIMCO Total Return Portfolio, Advisor Class, Subaccount | T. Rowe Price International Stock Portfolio, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 3,855,303 | $ | 8,222,720 | $ | 16,551,446 | $ | 3,080,754 | ||||||||
| Total assets | 3,855,303 | 8,222,720 | 16,551,446 | 3,080,754 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 3,855,303 | $ | 8,222,720 | $ | 16,551,446 | $ | 3,080,754 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 3,841,818 | $ | 8,203,486 | $ | 16,461,914 | $ | 3,060,506 | ||||||||
| Contracts in annuitization period (note 2) | 13,485 | 19,234 | 89,532 | 20,248 | ||||||||||||
| Total net assets | $ | 3,855,303 | $ | 8,222,720 | $ | 16,551,446 | $ | 3,080,754 | ||||||||
| Number of shares outstanding | 706,099 | 854,753 | 1,802,990 | 205,247 | ||||||||||||
| Net asset value per share | $ | 5.46 | $ | 9.62 | $ | 9.18 | $ | 15.01 | ||||||||
| Cost of mutual fund shares | $ | 6,380,666 | $ | 10,479,162 | $ | 19,652,712 | $ | 2,869,036 | ||||||||
See accompanying notes to financial statements
2
CMFG
Variable Annuity Account
Statements of Assets and Liabilities (continued)
As of December 31, 2023
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | Ultra Series Aggressive Allocation Fund, Class I, Subaccount | Ultra Series Aggressive Allocation Fund, Class II, Subaccount | Ultra Series Conservative Allocation Fund, Class I, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 359,202 | $ | 4,474,294 | $ | 471,784 | $ | 22,569,543 | ||||||||
| Total assets | 359,202 | 4,474,294 | 471,784 | 22,569,543 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 359,202 | $ | 4,474,294 | $ | 471,784 | $ | 22,569,543 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 359,202 | $ | 4,435,806 | $ | 471,784 | $ | 22,472,722 | ||||||||
| Contracts in annuitization period (note 2) | - | 38,488 | - | 96,821 | ||||||||||||
| Total net assets | $ | 359,202 | $ | 4,474,294 | $ | 471,784 | $ | 22,569,543 | ||||||||
| Number of shares outstanding | 43,645 | 576,198 | 60,807 | 2,487,824 | ||||||||||||
| Net asset value per share | $ | 8.23 | $ | 7.77 | $ | 7.76 | $ | 9.07 | ||||||||
| Cost of mutual fund shares | $ | 353,611 | $ | 5,198,788 | $ | 538,591 | $ | 24,736,111 | ||||||||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | Ultra Series Core Bond Fund, Class I, Subaccount | Ultra Series Core Bond Fund, Class II, Subaccount | Ultra Series Diversified Income Fund, Class I, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 10,057,321 | $ | 26,729,392 | $ | 6,389,414 | $ | 67,446,860 | ||||||||
| Total assets | 10,057,321 | 26,729,392 | 6,389,414 | 67,446,860 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 10,057,321 | $ | 26,729,392 | $ | 6,389,414 | $ | 67,446,860 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 10,051,034 | $ | 26,392,654 | $ | 6,332,197 | $ | 66,512,417 | ||||||||
| Contracts in annuitization period (note 2) | 6,287 | 336,738 | 57,217 | 934,443 | ||||||||||||
| Total net assets | $ | 10,057,321 | $ | 26,729,392 | $ | 6,389,414 | $ | 67,446,860 | ||||||||
| Number of shares outstanding | 1,102,776 | 3,176,738 | 764,147 | 4,787,778 | ||||||||||||
| Net asset value per share | $ | 9.12 | $ | 8.41 | $ | 8.36 | $ | 14.09 | ||||||||
| Cost of mutual fund shares | $ | 10,901,443 | $ | 31,761,764 | $ | 7,605,838 | $ | 84,383,594 | ||||||||
See accompanying notes to financial statements
3
CMFG
Variable Annuity Account
Statements of Assets and Liabilities (continued)
As of December 31, 2023
| Ultra Series Diversified Income Fund, Class II, Subaccount | Ultra Series Foundation Account, Class I, Subaccount | Ultra Series Foundation Account, Class II, Subaccount | Ultra Series High Income Fund, Class I, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 21,958,909 | $ | 280,857 | $ | 6,939,424 | $ | 8,512,632 | ||||||||
| Total assets | 21,958,909 | 280,857 | 6,939,424 | 8,512,632 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 21,958,909 | $ | 280,857 | $ | 6,939,424 | $ | 8,512,632 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 21,958,909 | $ | 280,857 | $ | 6,939,424 | $ | 8,397,919 | ||||||||
| Contracts in annuitization period (note 2) | - | - | - | 114,713 | ||||||||||||
| Total net assets | $ | 21,958,909 | $ | 280,857 | $ | 6,939,424 | $ | 8,512,632 | ||||||||
| Number of shares outstanding | 1,586,283 | 33,379 | 829,926 | 1,157,064 | ||||||||||||
| Net asset value per share | $ | 13.84 | $ | 8.41 | $ | 8.36 | $ | 7.36 | ||||||||
| Cost of mutual fund shares | $ | 27,578,637 | $ | 338,092 | $ | 8,468,703 | $ | 10,233,675 | ||||||||
| Ultra Series High Income Fund, Class II, Subaccount | Ultra Series International Stock Fund, Class I, Subaccount | Ultra Series International Stock Fund, Class II, Subaccount | Ultra Series Large Cap Growth Fund, Class I, Subaccount | ||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 2,278,785 | $ | 12,415,850 | $ | 5,122,586 | $ | 57,690,247 | ||||||||
| Total assets | 2,278,785 | 12,415,850 | 5,122,586 | 57,690,247 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 2,278,785 | $ | 12,415,850 | $ | 5,122,586 | $ | 57,690,247 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 2,260,269 | $ | 12,330,542 | $ | 5,103,019 | $ | 57,214,277 | ||||||||
| Contracts in annuitization period (note 2) | 18,516 | 85,308 | 19,567 | 475,970 | ||||||||||||
| Total net assets | $ | 2,278,785 | $ | 12,415,850 | $ | 5,122,586 | $ | 57,690,247 | ||||||||
| Number of shares outstanding | 309,815 | 1,150,820 | 478,849 | 2,667,449 | ||||||||||||
| Net asset value per share | $ | 7.36 | $ | 10.79 | $ | 10.70 | $ | 21.63 | ||||||||
| Cost of mutual fund shares | $ | 2,710,252 | $ | 12,512,832 | $ | 4,793,159 | $ | 55,920,431 | ||||||||
See accompanying notes to financial statements
4
CMFG
Variable Annuity Account
Statements of Assets and Liabilities (continued)
As of December 31, 2023
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | Ultra Series Large Cap Value Fund, Class I, Subaccount | Ultra Series Large Cap Value Fund, Class II, Subaccount | Ultra Series Mid Cap Fund, Class I, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 9,810,505 | $ | 55,955,957 | $ | 2,010,122 | $ | 54,448,196 | ||||||||
| Total assets | 9,810,505 | 55,955,957 | 2,010,122 | 54,448,196 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 9,810,505 | $ | 55,955,957 | $ | 2,010,122 | $ | 54,448,196 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 9,774,068 | $ | 55,054,082 | $ | 2,010,122 | $ | 54,019,290 | ||||||||
| Contracts in annuitization period (note 2) | 36,437 | 901,875 | - | 428,906 | ||||||||||||
| Total net assets | $ | 9,810,505 | $ | 55,955,957 | $ | 2,010,122 | $ | 54,448,196 | ||||||||
| Number of shares outstanding | 470,354 | 2,457,269 | 90,035 | 2,948,229 | ||||||||||||
| Net asset value per share | $ | 20.86 | $ | 22.77 | $ | 22.33 | $ | 18.47 | ||||||||
| Cost of mutual fund shares | $ | 9,749,479 | $ | 65,080,161 | $ | 2,222,974 | $ | 49,570,363 | ||||||||
| Ultra Series Mid Cap Fund, Class II, Subaccount | Ultra Series Moderate Allocation Fund, Class I, Subaccount | Ultra Series Moderate Allocation Fund, Class II, Subaccount | Vanguard VIF Money Market Portfolio, Subaccount | |||||||||||||
| Assets | ||||||||||||||||
| Investments in mutual funds at fair value | $ | 4,577,872 | $ | 46,521,321 | $ | 9,958,283 | $ | 13,520,806 | ||||||||
| Total assets | 4,577,872 | 46,521,321 | 9,958,283 | 13,520,806 | ||||||||||||
| Liabilities | - | - | - | - | ||||||||||||
| Net assets | $ | 4,577,872 | $ | 46,521,321 | $ | 9,958,283 | $ | 13,520,806 | ||||||||
| Net assets | ||||||||||||||||
| Contracts in accumulation period | $ | 4,556,628 | $ | 46,118,064 | $ | 9,955,255 | $ | 13,459,796 | ||||||||
| Contracts in annuitization period (note 2) | 21,244 | 403,257 | 3,028 | 61,010 | ||||||||||||
| Total net assets | $ | 4,577,872 | $ | 46,521,321 | $ | 9,958,283 | $ | 13,520,806 | ||||||||
| Number of shares outstanding | 263,904 | 5,294,094 | 1,128,724 | 13,520,806 | ||||||||||||
| Net asset value per share | $ | 17.35 | $ | 8.79 | $ | 8.82 | $ | 1.00 | ||||||||
| Cost of mutual fund shares | $ | 4,243,043 | $ | 52,960,582 | $ | 10,912,546 | $ | 13,520,806 | ||||||||
See accompanying notes to financial statements
5
CMFG Variable Annuity Account
Statements of Operations
For the Year Ended December
31, 2023
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | Franklin Income VIP Fund, Class 4, Subaccount | Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 198,080 | $ | 340,645 | $ | 82,733 | $ | 25,172 | ||||||||
| Mortality and expense charges (note 3) | (96,937 | ) | (79,242 | ) | (43,931 | ) | (103,251 | ) | ||||||||
| Administrative charges | (14,145 | ) | (8,930 | ) | (5,572 | ) | (15,763 | ) | ||||||||
| Net investment income (loss) | 86,998 | 252,473 | 33,230 | (93,842 | ) | |||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (267,296 | ) | (29,994 | ) | (6,060 | ) | (71,402 | ) | ||||||||
| Realized gain distributions | - | 419,718 | 190,682 | - | ||||||||||||
| Net realized gain (loss) on investments | (267,296 | ) | 389,724 | 184,622 | (71,402 | ) | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,057,919 | (174,234 | ) | 430,295 | 1,707,824 | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 877,621 | $ | 467,963 | $ | 648,147 | $ | 1,542,580 | ||||||||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | - | $ | 36,779 | $ | - | $ | 136,636 | ||||||||
| Mortality and expense charges (note 3) | (46,609 | ) | (35,002 | ) | (2,570 | ) | (90,734 | ) | ||||||||
| Administrative charges | (7,491 | ) | (5,203 | ) | (308 | ) | (15,200 | ) | ||||||||
| Net investment income (loss) | (54,100 | ) | (3,426 | ) | (2,878 | ) | 30,702 | |||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (181,737 | ) | (29,824 | ) | (11,950 | ) | (236,151 | ) | ||||||||
| Realized gain distributions | - | - | - | - | ||||||||||||
| Net realized gain (loss) on investments | (181,737 | ) | (29,824 | ) | (11,950 | ) | (236,151 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | 673,058 | 242,562 | 29,452 | 443,645 | ||||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 437,221 | $ | 209,312 | $ | 14,624 | $ | 238,196 | ||||||||
See accompanying notes to financial statements
6
CMFG Variable Annuity Account
Statements of Operations (continued)
For the Year Ended December 31, 2023
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | Invesco V.I. Main Street Fund®, Service Shares, Subaccount | Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | MFS® Strategic Income Portfolio, Initial Class, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 232,438 | $ | 47,337 | $ | 42,822 | $ | 13,625 | ||||||||
| Mortality and expense charges (note 3) | (211,631 | ) | (113,659 | ) | (54,523 | ) | (4,598 | ) | ||||||||
| Administrative charges | (32,790 | ) | (17,947 | ) | (8,113 | ) | (552 | ) | ||||||||
| Net investment income (loss) | (11,983 | ) | (84,269 | ) | (19,814 | ) | 8,475 | |||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | 228,383 | (334,639 | ) | 107,519 | (6,659 | ) | ||||||||||
| Realized gain distributions | 2,273,360 | 675,878 | - | - | ||||||||||||
| Net realized gain (loss) on investments | 2,501,743 | 341,239 | 107,519 | (6,659 | ) | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | (608,790 | ) | 1,631,292 | 623,975 | 19,940 | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 1,880,970 | $ | 1,888,262 | $ | 711,680 | $ | 21,756 | ||||||||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | PIMCO Total Return Portfolio, Advisor Class, Subaccount | T. Rowe Price International Stock Portfolio, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 640,908 | $ | 183,290 | $ | 597,812 | $ | 29,706 | ||||||||
| Mortality and expense charges (note 3) | (46,930 | ) | (98,160 | ) | (198,636 | ) | (38,431 | ) | ||||||||
| Administrative charges | (6,783 | ) | (14,971 | ) | (27,621 | ) | (4,612 | ) | ||||||||
| Net investment income (loss) | 587,195 | 70,159 | 371,555 | (13,337 | ) | |||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (325,651 | ) | (437,850 | ) | (633,454 | ) | 6,571 | |||||||||
| Realized gain distributions | - | 93,997 | - | - | ||||||||||||
| Net realized gain (loss) on investments | (325,651 | ) | (343,853 | ) | (633,454 | ) | 6,571 | |||||||||
| Net change in unrealized appreciation (depreciation) on investments | (650,547 | ) | 569,496 | 986,007 | 430,967 | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | (389,003 | ) | $ | 295,802 | $ | 724,108 | $ | 424,201 | |||||||
See accompanying notes to financial statements
7
CMFG Variable Annuity Account
Statements of Operations (continued)
For the Year Ended December 31, 2023
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | Ultra Series Aggressive Allocation Fund, Class I, Subaccount | Ultra Series Aggressive Allocation Fund, Class II, Subaccount | Ultra Series Conservative Allocation Fund, Class I, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 7,700 | $ | 99,485 | $ | 8,909 | $ | 627,639 | ||||||||
| Mortality and expense charges (note 3) | (4,623 | ) | (51,172 | ) | (6,267 | ) | (281,009 | ) | ||||||||
| Administrative charges | (555 | ) | (3,335 | ) | (817 | ) | (34,218 | ) | ||||||||
| Net investment income (loss) | 2,522 | 44,978 | 1,825 | 312,412 | ||||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (2,345 | ) | (123,455 | ) | (41,021 | ) | (682,715 | ) | ||||||||
| Realized gain distributions | 279 | 790 | 111 | - | ||||||||||||
| Net realized gain (loss) on investments | (2,066 | ) | (122,665 | ) | (40,910 | ) | (682,715 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | 37,828 | 563,071 | 95,465 | 1,958,453 | ||||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 38,284 | $ | 485,384 | $ | 56,380 | $ | 1,588,150 | ||||||||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | Ultra Series Core Bond Fund, Class I, Subaccount | Ultra Series Core Bond Fund, Class II, Subaccount | Ultra Series Diversified Income Fund, Class I, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 241,356 | $ | 888,152 | $ | 198,570 | $ | 1,810,541 | ||||||||
| Mortality and expense charges (note 3) | (127,543 | ) | (321,186 | ) | (76,682 | ) | (827,894 | ) | ||||||||
| Administrative charges | (17,991 | ) | (26,830 | ) | (13,460 | ) | (57,664 | ) | ||||||||
| Net investment income (loss) | 95,822 | 540,136 | 108,428 | 924,983 | ||||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (435,760 | ) | (1,068,142 | ) | (283,024 | ) | (1,946,498 | ) | ||||||||
| Realized gain distributions | - | - | - | 8,914,328 | ||||||||||||
| Net realized gain (loss) on investments | (435,760 | ) | (1,068,142 | ) | (283,024 | ) | 6,967,830 | |||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,039,373 | 1,810,122 | 461,175 | (6,415,372 | ) | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 699,435 | $ | 1,282,116 | $ | 286,579 | $ | 1,477,441 | ||||||||
See accompanying notes to financial statements
8
CMFG Variable Annuity Account
Statements of Operations (continued)
For the Year Ended December 31, 2023
| Ultra Series Diversified Income Fund, Class II, Subaccount | Ultra Series Foundation Account, Class I, Subaccount | Ultra Series Foundation Account, Class II, Subaccount | Ultra Series High Income Fund, Class I, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 540,916 | $ | 9,203 | $ | 213,853 | $ | 427,620 | ||||||||
| Mortality and expense charges (note 3) | (261,975 | ) | (3,103 | ) | (85,024 | ) | (102,654 | ) | ||||||||
| Administrative charges | (44,799 | ) | (405 | ) | (12,591 | ) | (7,107 | ) | ||||||||
| Net investment income (loss) | 234,142 | 5,695 | 116,238 | 317,859 | ||||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (664,927 | ) | (874 | ) | (331,677 | ) | (414,144 | ) | ||||||||
| Realized gain distributions | 2,940,582 | - | - | - | ||||||||||||
| Net realized gain (loss) on investments | 2,275,655 | (874 | ) | (331,677 | ) | (414,144 | ) | |||||||||
| Net change in unrealized appreciation (depreciation) on investments | (2,074,978 | ) | 8,020 | 527,890 | 768,067 | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 434,819 | $ | 12,841 | $ | 312,451 | $ | 671,782 | ||||||||
| Ultra Series High Income Fund, Class II, Subaccount | Ultra Series International Stock Fund, Class I, Subaccount | Ultra Series International Stock Fund, Class II, Subaccount | Ultra Series Large Cap Growth Fund, Class I, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 109,528 | $ | 90,709 | $ | 27,846 | $ | 191,892 | ||||||||
| Mortality and expense charges (note 3) | (28,059 | ) | (147,975 | ) | (63,430 | ) | (674,617 | ) | ||||||||
| Administrative charges | (4,729 | ) | (11,459 | ) | (10,555 | ) | (56,095 | ) | ||||||||
| Net investment income (loss) | 76,740 | (68,725 | ) | (46,139 | ) | (538,820 | ) | |||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (116,534 | ) | (181,361 | ) | 16,826 | 65,475 | ||||||||||
| Realized gain distributions | - | - | - | 4,977,657 | ||||||||||||
| Net realized gain (loss) on investments | (116,534 | ) | (181,361 | ) | 16,826 | 5,043,132 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 214,837 | 1,974,497 | 754,636 | 7,968,672 | ||||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 175,043 | $ | 1,724,411 | $ | 725,323 | $ | 12,472,984 | ||||||||
See accompanying notes to financial statements
9
CMFG Variable Annuity Account
Statements of Operations (continued)
For the Year Ended December 31, 2023
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | Ultra Series Large Cap Value Fund, Class I, Subaccount | Ultra Series Large Cap Value Fund, Class II, Subaccount | Ultra Series Mid Cap Fund, Class I, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 17,587 | $ | 1,388,784 | $ | 45,526 | $ | 87,014 | ||||||||
| Mortality and expense charges (note 3) | (118,247 | ) | (691,353 | ) | (23,945 | ) | (613,207 | ) | ||||||||
| Administrative charges | (19,623 | ) | (59,155 | ) | (4,255 | ) | (43,378 | ) | ||||||||
| Net investment income (loss) | (120,283 | ) | 638,276 | 17,326 | (569,571 | ) | ||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | (25,522 | ) | (1,566,104 | ) | (46,668 | ) | 314,662 | |||||||||
| Realized gain distributions | 884,063 | 1,403,591 | 51,467 | 4,130,637 | ||||||||||||
| Net realized gain (loss) on investments | 858,541 | (162,513 | ) | 4,799 | 4,445,299 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,508,648 | 8,103 | (11,085 | ) | 7,852,507 | |||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 2,246,906 | $ | 483,866 | $ | 11,040 | $ | 11,728,235 | ||||||||
| Ultra Series Mid Cap Fund, Class II, Subaccount | Ultra Series Moderate Allocation Fund, Class I, Subaccount | Ultra Series Moderate Allocation Fund, Class II, Subaccount | Vanguard VIF Money Market Portfolio, Subaccount | |||||||||||||
| Investment income (loss) | ||||||||||||||||
| Dividend income | $ | 1,558 | $ | 1,152,166 | $ | 210,307 | $ | 716,933 | ||||||||
| Mortality and expense charges (note 3) | (52,112 | ) | (559,284 | ) | (122,359 | ) | (169,164 | ) | ||||||||
| Administrative charges | (8,512 | ) | (67,017 | ) | (18,963 | ) | (20,081 | ) | ||||||||
| Net investment income (loss) | (59,066 | ) | 525,865 | 68,985 | 527,688 | |||||||||||
| Realized gain (loss) on sale of investments | ||||||||||||||||
| Net realized gain (loss) on sale of fund shares | 30,521 | (1,829,172 | ) | (395,457 | ) | - | ||||||||||
| Realized gain distributions | 372,735 | 30,468 | 6,965 | 161 | ||||||||||||
| Net realized gain (loss) on investments | 403,256 | (1,798,704 | ) | (388,492 | ) | 161 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 665,095 | 5,605,550 | 1,223,871 | - | ||||||||||||
| Net increase (decrease) in net assets resulting from operations | $ | 1,009,285 | $ | 4,332,711 | $ | 904,364 | $ | 527,849 | ||||||||
See accompanying notes to financial statements
10
CMFG Variable Annuity Account
Statements of Changes in Net Assets
For the Years Ended December 31,
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | Franklin Income VIP Fund, Class 4, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 86,998 | $ | (132,103 | ) | $ | 252,473 | $ | 264,014 | |||||||
| Net realized gain (loss) on investments | (267,296 | ) | (136,347 | ) | 389,724 | 247,608 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,057,919 | (1,783,859 | ) | (174,234 | ) | (1,077,495 | ) | |||||||||
| Net increase (decrease) in net assets resulting from operations | 877,621 | (2,052,309 | ) | 467,963 | (565,873 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 87,720 | 1,750 | 5,773 | 204,118 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (6,460 | ) | (90,969 | ) | 148,667 | (271,030 | ) | |||||||||
| Payment for contract benefits and terminations | (1,428,168 | ) | (1,684,307 | ) | (679,701 | ) | (1,037,325 | ) | ||||||||
| Contract charges and fees | (124,758 | ) | (142,065 | ) | (29,985 | ) | (33,386 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (698 | ) | (848 | ) | (2,697 | ) | (825 | ) | ||||||||
| Net increase (decrease) in net assets from contract transactions | (1,472,364 | ) | (1,916,439 | ) | (557,943 | ) | (1,138,448 | ) | ||||||||
| Total increase (decrease) in net assets | (594,743 | ) | (3,968,748 | ) | (89,980 | ) | (1,704,321 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 8,807,355 | 12,776,103 | 6,969,615 | 8,673,936 | ||||||||||||
| End of period | $ | 8,212,612 | $ | 8,807,355 | $ | 6,879,635 | $ | 6,969,615 | ||||||||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 33,230 | $ | (5,915 | ) | $ | (93,842 | ) | $ | (122,912 | ) | |||||
| Net realized gain (loss) on investments | 184,622 | 336,888 | (71,402 | ) | 1,779,030 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 430,295 | (624,746 | ) | 1,707,824 | (5,050,046 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 648,147 | (293,773 | ) | 1,542,580 | (3,393,928 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 5,498 | 3,051 | 15,478 | 50,043 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (234,651 | ) | (251,511 | ) | (391,156 | ) | 1,426,346 | |||||||||
| Payment for contract benefits and terminations | (591,957 | ) | (560,269 | ) | (1,495,195 | ) | (1,245,854 | ) | ||||||||
| Contract charges and fees | (25,877 | ) | (28,353 | ) | (73,868 | ) | (73,214 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (721 | ) | (284 | ) | (3,710 | ) | (463 | ) | ||||||||
| Net increase (decrease) in net assets from contract transactions | (847,708 | ) | (837,366 | ) | (1,948,451 | ) | 156,858 | |||||||||
| Total increase (decrease) in net assets | (199,561 | ) | (1,131,139 | ) | (405,871 | ) | (3,237,070 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 3,888,557 | 5,019,696 | 8,986,107 | 12,223,177 | ||||||||||||
| End of period | $ | 3,688,996 | $ | 3,888,557 | $ | 8,580,236 | $ | 8,986,107 | ||||||||
See accompanying notes to financial statements
11
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (54,100 | ) | $ | (60,423 | ) | $ | (3,426 | ) | $ | 42,756 | |||||
| Net realized gain (loss) on investments | (181,737 | ) | 1,411,096 | (29,824 | ) | 58,807 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 673,058 | (3,310,462 | ) | 242,562 | (1,250,515 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 437,221 | (1,959,789 | ) | 209,312 | (1,148,952 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 1,296 | 27,395 | 8,728 | 1,986 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 94,347 | 451,133 | 293,074 | 36,998 | ||||||||||||
| Payment for contract benefits and terminations | (611,990 | ) | (580,684 | ) | (482,682 | ) | (466,462 | ) | ||||||||
| Contract charges and fees | (27,353 | ) | (28,867 | ) | (25,245 | ) | (28,052 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (833 | ) | (960 | ) | (819 | ) | (157 | ) | ||||||||
| Net increase (decrease) in net assets from contract transactions | (544,533 | ) | (131,983 | ) | (206,944 | ) | (455,687 | ) | ||||||||
| Total increase (decrease) in net assets | (107,312 | ) | (2,091,772 | ) | 2,368 | (1,604,639 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 4,110,431 | 6,202,203 | 3,074,730 | 4,679,369 | ||||||||||||
| End of period | $ | 4,003,119 | $ | 4,110,431 | $ | 3,077,098 | $ | 3,074,730 | ||||||||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (2,878 | ) | $ | (3,215 | ) | $ | 30,702 | $ | 30,587 | ||||||
| Net realized gain (loss) on investments | (11,950 | ) | (9,756 | ) | (236,151 | ) | (194,205 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | 29,452 | (20,754 | ) | 443,645 | (1,055,156 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 14,624 | (33,725 | ) | 238,196 | (1,218,774 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | - | - | 309,652 | 1,619 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 536 | 426 | 316,338 | 177,847 | ||||||||||||
| Payment for contract benefits and terminations | (39,326 | ) | (27,369 | ) | (1,318,499 | ) | (1,258,588 | ) | ||||||||
| Contract charges and fees | (84 | ) | (85 | ) | (93,974 | ) | (104,733 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | 34 | (219 | ) | (239 | ) | 32 | ||||||||||
| Net increase (decrease) in net assets from contract transactions | (38,840 | ) | (27,247 | ) | (786,722 | ) | (1,183,823 | ) | ||||||||
| Total increase (decrease) in net assets | (24,216 | ) | (60,972 | ) | (548,526 | ) | (2,402,597 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 213,454 | 274,426 | 8,301,204 | 10,703,801 | ||||||||||||
| End of period | $ | 189,238 | $ | 213,454 | $ | 7,752,678 | $ | 8,301,204 | ||||||||
See accompanying notes to financial statements
12
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | Invesco V.I. Main Street Fund®, Service Shares, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (11,983 | ) | $ | (23,406 | ) | $ | (84,269 | ) | $ | (27,046 | ) | ||||
| Net realized gain (loss) on investments | 2,501,743 | 2,875,515 | 341,239 | 4,340,738 | ||||||||||||
| Net change in unrealized appreciation (depreciation) on investments | (608,790 | ) | (4,591,179 | ) | 1,631,292 | (7,157,299 | ) | |||||||||
| Net increase (decrease) in net assets resulting from operations | 1,880,970 | (1,739,070 | ) | 1,888,262 | (2,843,607 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 35,747 | 34,970 | 3,105 | 48,469 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (120,319 | ) | (1,571,863 | ) | (271,720 | ) | (66,016 | ) | ||||||||
| Payment for contract benefits and terminations | (2,906,462 | ) | (3,017,888 | ) | (1,224,990 | ) | (1,632,470 | ) | ||||||||
| Contract charges and fees | (157,247 | ) | (171,876 | ) | (65,486 | ) | (67,837 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (6,264 | ) | (743 | ) | (2,645 | ) | (449 | ) | ||||||||
| Net increase (decrease) in net assets from contract transactions | (3,154,545 | ) | (4,727,400 | ) | (1,561,736 | ) | (1,718,303 | ) | ||||||||
| Total increase (decrease) in net assets | (1,273,575 | ) | (6,466,470 | ) | 326,526 | (4,561,910 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 19,434,438 | 25,900,908 | 9,529,229 | 14,091,139 | ||||||||||||
| End of period | $ | 18,160,863 | $ | 19,434,438 | $ | 9,855,755 | $ | 9,529,229 | ||||||||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | MFS® Strategic Income Portfolio, Initial Class, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (19,814 | ) | $ | (57,625 | ) | $ | 8,475 | $ | 9,142 | ||||||
| Net realized gain (loss) on investments | 107,519 | 791,174 | (6,659 | ) | (6,346 | ) | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 623,975 | (1,814,530 | ) | 19,940 | (75,162 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 711,680 | (1,080,981 | ) | 21,756 | (72,366 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 7,036 | 40,333 | - | - | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 122,479 | 155,388 | (152 | ) | (4 | ) | ||||||||||
| Payment for contract benefits and terminations | (715,253 | ) | (696,674 | ) | (26,284 | ) | (52,515 | ) | ||||||||
| Contract charges and fees | (33,418 | ) | (35,660 | ) | (94 | ) | (111 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (3,542 | ) | (346 | ) | (18 | ) | 40 | |||||||||
| Net increase (decrease) in net assets from contract transactions | (622,698 | ) | (536,959 | ) | (26,548 | ) | (52,590 | ) | ||||||||
| Total increase (decrease) in net assets | 88,982 | (1,617,940 | ) | (4,792 | ) | (124,956 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 4,867,669 | 6,485,609 | 370,863 | 495,819 | ||||||||||||
| End of period | $ | 4,956,651 | $ | 4,867,669 | $ | 366,071 | $ | 370,863 | ||||||||
See accompanying notes to financial statements
13
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 587,195 | $ | 1,160,040 | $ | 70,159 | $ | 5,803 | ||||||||
| Net realized gain (loss) on investments | (325,651 | ) | (541,211 | ) | (343,853 | ) | (228,822 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | (650,547 | ) | 69,055 | 569,496 | (1,150,566 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | (389,003 | ) | 687,884 | 295,802 | (1,373,585 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 9,477 | 41,783 | 18,548 | 4,278 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 484,227 | (1,662,166 | ) | 189,298 | 491,854 | |||||||||||
| Payment for contract benefits and terminations | (596,876 | ) | (816,738 | ) | (1,266,428 | ) | (1,405,248 | ) | ||||||||
| Contract charges and fees | (34,496 | ) | (43,645 | ) | (79,088 | ) | (83,752 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (182 | ) | 54 | (1,609 | ) | (506 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (137,850 | ) | (2,480,712 | ) | (1,139,279 | ) | (993,374 | ) | ||||||||
| Total increase (decrease) in net assets | (526,853 | ) | (1,792,828 | ) | (843,477 | ) | (2,366,959 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 4,382,156 | 6,174,984 | 9,066,197 | 11,433,156 | ||||||||||||
| End of period | $ | 3,855,303 | $ | 4,382,156 | $ | 8,222,720 | $ | 9,066,197 | ||||||||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | T. Rowe Price International Stock Portfolio, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 371,555 | $ | 241,617 | $ | (13,337 | ) | $ | (21,163 | ) | ||||||
| Net realized gain (loss) on investments | (633,454 | ) | (477,934 | ) | 6,571 | 63,051 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 986,007 | (3,358,823 | ) | 430,967 | (710,720 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 724,108 | (3,595,140 | ) | 424,201 | (668,832 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 12,693 | 164,833 | - | - | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 511,378 | 802,104 | 1,036 | (4,569 | ) | |||||||||||
| Payment for contract benefits and terminations | (2,749,762 | ) | (3,000,560 | ) | (375,221 | ) | (244,133 | ) | ||||||||
| Contract charges and fees | (133,257 | ) | (143,471 | ) | (957 | ) | (999 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (6,215 | ) | (4,931 | ) | (821 | ) | 285 | |||||||||
| Net increase (decrease) in net assets from contract transactions | (2,365,163 | ) | (2,182,025 | ) | (375,963 | ) | (249,416 | ) | ||||||||
| Total increase (decrease) in net assets | (1,641,055 | ) | (5,777,165 | ) | 48,238 | (918,248 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 18,192,501 | 23,969,666 | 3,032,516 | 3,950,764 | ||||||||||||
| End of period | $ | 16,551,446 | $ | 18,192,501 | $ | 3,080,754 | $ | 3,032,516 | ||||||||
See accompanying notes to financial statements
14
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | Ultra Series Aggressive Allocation Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 2,522 | $ | 4,808 | $ | 44,978 | $ | 23,439 | ||||||||
| Net realized gain (loss) on investments | (2,066 | ) | 56,464 | (122,665 | ) | 223,678 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 37,828 | (182,151 | ) | 563,071 | (1,128,809 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 38,284 | (120,879 | ) | 485,384 | (881,692 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | - | - | 34,533 | 2,635 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 238 | (468 | ) | (12,208 | ) | 87,424 | ||||||||||
| Payment for contract benefits and terminations | (52,871 | ) | (142,346 | ) | (500,884 | ) | (734,800 | ) | ||||||||
| Contract charges and fees | (155 | ) | (160 | ) | (2,469 | ) | (3,005 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (126 | ) | 20 | 4,105 | 4,601 | |||||||||||
| Net increase (decrease) in net assets from contract transactions | (52,914 | ) | (142,954 | ) | (476,923 | ) | (643,145 | ) | ||||||||
| Total increase (decrease) in net assets | (14,630 | ) | (263,833 | ) | 8,461 | (1,524,837 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 373,832 | 637,665 | 4,465,833 | 5,990,670 | ||||||||||||
| End of period | $ | 359,202 | $ | 373,832 | $ | 4,474,294 | $ | 4,465,833 | ||||||||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | Ultra Series Conservative Allocation Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 1,825 | $ | 687 | $ | 312,412 | $ | 144,643 | ||||||||
| Net realized gain (loss) on investments | (40,910 | ) | 43,499 | (682,715 | ) | 332,971 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 95,465 | (165,006 | ) | 1,958,453 | (5,251,850 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 56,380 | (120,820 | ) | 1,588,150 | (4,774,236 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | - | - | 436,150 | 364,505 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 86 | (38,154 | ) | (34,313 | ) | 1,133,681 | ||||||||||
| Payment for contract benefits and terminations | (198,623 | ) | (26,015 | ) | (5,129,211 | ) | (6,164,817 | ) | ||||||||
| Contract charges and fees | (142 | ) | (175 | ) | (81,203 | ) | (87,203 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | - | - | (7,279 | ) | (9,098 | ) | ||||||||||
| Net increase (decrease) in net assets from contract transactions | (198,679 | ) | (64,344 | ) | (4,815,856 | ) | (4,762,932 | ) | ||||||||
| Total increase (decrease) in net assets | (142,299 | ) | (185,164 | ) | (3,227,706 | ) | (9,537,168 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 614,083 | 799,247 | 25,797,249 | 35,334,417 | ||||||||||||
| End of period | $ | 471,784 | $ | 614,083 | $ | 22,569,543 | $ | 25,797,249 | ||||||||
See accompanying notes to financial statements
15
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | Ultra Series Core Bond Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 95,822 | $ | 18,605 | $ | 540,136 | $ | 419,822 | ||||||||
| Net realized gain (loss) on investments | (435,760 | ) | 172,720 | (1,068,142 | ) | (765,958 | ) | |||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,039,373 | (2,620,009 | ) | 1,810,122 | (5,050,740 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 699,435 | (2,428,684 | ) | 1,282,116 | (5,396,876 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 163,637 | 131,492 | 74,332 | 186,199 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (261,181 | ) | 123,888 | 351,507 | 1,208,792 | |||||||||||
| Payment for contract benefits and terminations | (3,099,136 | ) | (2,394,443 | ) | (4,543,491 | ) | (4,683,906 | ) | ||||||||
| Contract charges and fees | (124,569 | ) | (125,390 | ) | (51,423 | ) | (62,101 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (283 | ) | - | (7,257 | ) | (372 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (3,321,532 | ) | (2,264,453 | ) | (4,176,332 | ) | (3,351,388 | ) | ||||||||
| Total increase (decrease) in net assets | (2,622,097 | ) | (4,693,137 | ) | (2,894,216 | ) | (8,748,264 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 12,679,418 | 17,372,555 | 29,623,608 | 38,371,872 | ||||||||||||
| End of period | $ | 10,057,321 | $ | 12,679,418 | $ | 26,729,392 | $ | 29,623,608 | ||||||||
| Ultra Series Core Bond Fund, Class II, Subaccount | Ultra Series Diversified Income Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 108,428 | $ | 78,715 | $ | 924,983 | $ | 731,381 | ||||||||
| Net realized gain (loss) on investments | (283,024 | ) | (112,100 | ) | 6,967,830 | 6,890,518 | ||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 461,175 | (1,252,028 | ) | (6,415,372 | ) | (15,829,010 | ) | |||||||||
| Net increase (decrease) in net assets resulting from operations | 286,579 | (1,285,413 | ) | 1,477,441 | (8,207,111 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 39,599 | 38,167 | 482,686 | 186,547 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 106,898 | 301,989 | 273,518 | (580,173 | ) | |||||||||||
| Payment for contract benefits and terminations | (1,111,034 | ) | (931,900 | ) | (10,911,469 | ) | (9,430,460 | ) | ||||||||
| Contract charges and fees | (70,948 | ) | (72,652 | ) | (65,061 | ) | (72,233 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (3,878 | ) | 646 | (41,918 | ) | (73,741 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (1,039,363 | ) | (663,750 | ) | (10,262,244 | ) | (9,970,060 | ) | ||||||||
| Total increase (decrease) in net assets | (752,784 | ) | (1,949,163 | ) | (8,784,803 | ) | (18,177,171 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 7,142,198 | 9,091,361 | 76,231,663 | 94,408,834 | ||||||||||||
| End of period | $ | 6,389,414 | $ | 7,142,198 | $ | 67,446,860 | $ | 76,231,663 | ||||||||
See accompanying notes to financial statements
16
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Ultra Series Diversified Income Fund, Class II, Subaccount | Ultra Series Foundation Account, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 234,142 | $ | 164,459 | $ | 5,695 | $ | 3,833 | ||||||||
| Net realized gain (loss) on investments | 2,275,655 | 2,345,664 | (874 | ) | 516 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | (2,074,978 | ) | (5,165,222 | ) | 8,020 | (48,899 | ) | |||||||||
| Net increase (decrease) in net assets resulting from operations | 434,819 | (2,655,099 | ) | 12,841 | (44,550 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 478,298 | 535,918 | - | 701 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (193,570 | ) | 328,579 | 186 | (150 | ) | ||||||||||
| Payment for contract benefits and terminations | (3,606,822 | ) | (2,681,244 | ) | - | - | ||||||||||
| Contract charges and fees | (206,578 | ) | (214,473 | ) | (12 | ) | (10 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | - | - | - | - | ||||||||||||
| Net increase (decrease) in net assets from contract transactions | (3,528,672 | ) | (2,031,220 | ) | 174 | 541 | ||||||||||
| Total increase (decrease) in net assets | (3,093,853 | ) | (4,686,319 | ) | 13,015 | (44,009 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 25,052,762 | 29,739,081 | 267,842 | 311,851 | ||||||||||||
| End of period | $ | 21,958,909 | $ | 25,052,762 | $ | 280,857 | $ | 267,842 | ||||||||
| Ultra Series Foundation Account, Class II, Subaccount | Ultra Series High Income Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 116,238 | $ | 89,236 | $ | 317,859 | $ | 351,532 | ||||||||
| Net realized gain (loss) on investments | (331,677 | ) | (125,970 | ) | (414,144 | ) | (336,037 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | 527,890 | (1,378,453 | ) | 768,067 | (1,257,802 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 312,451 | (1,415,187 | ) | 671,782 | (1,242,307 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 2,340 | 2,341 | 11,470 | 125,771 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (11,340 | ) | (105,119 | ) | 5,758 | 13,362 | ||||||||||
| Payment for contract benefits and terminations | (1,254,414 | ) | (855,208 | ) | (1,687,191 | ) | (1,475,423 | ) | ||||||||
| Contract charges and fees | (10,923 | ) | (13,204 | ) | (12,838 | ) | (15,237 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | - | - | (83 | ) | (2 | ) | ||||||||||
| Net increase (decrease) in net assets from contract transactions | (1,274,337 | ) | (971,190 | ) | (1,682,884 | ) | (1,351,529 | ) | ||||||||
| Total increase (decrease) in net assets | (961,886 | ) | (2,386,377 | ) | (1,011,102 | ) | (2,593,836 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 7,901,310 | 10,287,687 | 9,523,734 | 12,117,570 | ||||||||||||
| End of period | $ | 6,939,424 | $ | 7,901,310 | $ | 8,512,632 | $ | 9,523,734 | ||||||||
See accompanying notes to financial statements
17
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Ultra Series High Income Fund, Class II, Subaccount | Ultra Series International Stock Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 76,740 | $ | 85,767 | $ | (68,725 | ) | $ | (72,132 | ) | ||||||
| Net realized gain (loss) on investments | (116,534 | ) | (87,331 | ) | (181,361 | ) | (79,322 | ) | ||||||||
| Net change in unrealized appreciation (depreciation) on investments | 214,837 | (354,659 | ) | 1,974,497 | (2,960,902 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 175,043 | (356,223 | ) | 1,724,411 | (3,112,356 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 450 | 9,239 | 93,037 | 85,611 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 7,752 | 10,834 | (259,659 | ) | 754,334 | |||||||||||
| Payment for contract benefits and terminations | (485,442 | ) | (424,239 | ) | (2,029,289 | ) | (1,448,490 | ) | ||||||||
| Contract charges and fees | (29,421 | ) | (31,048 | ) | (20,711 | ) | (22,876 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (1,130 | ) | 3 | (3,570 | ) | 209 | ||||||||||
| Net increase (decrease) in net assets from contract transactions | (507,791 | ) | (435,211 | ) | (2,220,192 | ) | (631,212 | ) | ||||||||
| Total increase (decrease) in net assets | (332,748 | ) | (791,434 | ) | (495,781 | ) | (3,743,568 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 2,611,533 | 3,402,967 | 12,911,631 | 16,655,199 | ||||||||||||
| End of period | $ | 2,278,785 | $ | 2,611,533 | $ | 12,415,850 | $ | 12,911,631 | ||||||||
| Ultra Series International Stock Fund, Class II, Subaccount | Ultra Series Large Cap Growth Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (46,139 | ) | $ | (49,924 | ) | $ | (538,820 | ) | $ | (546,005 | ) | ||||
| Net realized gain (loss) on investments | 16,826 | 35,626 | 5,043,132 | 3,807,388 | ||||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 754,636 | (1,321,255 | ) | 7,968,672 | (13,282,926 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 725,323 | (1,335,553 | ) | 12,472,984 | (10,021,543 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 19,763 | 13,072 | 248,694 | 274,062 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (211,055 | ) | 736,241 | (906,966 | ) | (708,537 | ) | |||||||||
| Payment for contract benefits and terminations | (1,016,733 | ) | (804,663 | ) | (8,516,105 | ) | (5,834,226 | ) | ||||||||
| Contract charges and fees | (63,160 | ) | (64,676 | ) | (42,488 | ) | (46,463 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (1,903 | ) | 304 | (9,558 | ) | (13,785 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (1,273,088 | ) | (119,722 | ) | (9,226,423 | ) | (6,328,949 | ) | ||||||||
| Total increase (decrease) in net assets | (547,765 | ) | (1,455,275 | ) | 3,246,561 | (16,350,492 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 5,670,351 | 7,125,626 | 54,443,686 | 70,794,178 | ||||||||||||
| End of period | $ | 5,122,586 | $ | 5,670,351 | $ | 57,690,247 | $ | 54,443,686 | ||||||||
See accompanying notes to financial statements
18
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | Ultra Series Large Cap Value Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (120,283 | ) | $ | (140,857 | ) | $ | 638,276 | $ | 629,882 | ||||||
| Net realized gain (loss) on investments | 858,541 | 675,415 | (162,513 | ) | 4,425,004 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,508,648 | (2,615,035 | ) | 8,103 | (9,729,157 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 2,246,906 | (2,080,477 | ) | 483,866 | (4,674,271 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 28,572 | 14,596 | 210,391 | 349,697 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (679,777 | ) | (503,712 | ) | 448,029 | (1,748,783 | ) | |||||||||
| Payment for contract benefits and terminations | (1,986,596 | ) | (1,649,445 | ) | (8,010,145 | ) | (8,233,433 | ) | ||||||||
| Contract charges and fees | (119,369 | ) | (124,636 | ) | (43,964 | ) | (54,910 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (2,940 | ) | 540 | (34,660 | ) | (6,653 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (2,760,110 | ) | (2,262,657 | ) | (7,430,349 | ) | (9,694,082 | ) | ||||||||
| Total increase (decrease) in net assets | (513,204 | ) | (4,343,134 | ) | (6,946,483 | ) | (14,368,353 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 10,323,709 | 14,666,843 | 62,902,440 | 77,270,793 | ||||||||||||
| End of period | $ | 9,810,505 | $ | 10,323,709 | $ | 55,955,957 | $ | 62,902,440 | ||||||||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | Ultra Series Mid Cap Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 17,326 | $ | 15,239 | $ | (569,571 | ) | $ | (710,619 | ) | ||||||
| Net realized gain (loss) on investments | 4,799 | 200,716 | 4,445,299 | 5,178,453 | ||||||||||||
| Net change in unrealized appreciation (depreciation) on investments | (11,085 | ) | (406,318 | ) | 7,852,507 | (14,170,742 | ) | |||||||||
| Net increase (decrease) in net assets resulting from operations | 11,040 | (190,363 | ) | 11,728,235 | (9,702,908 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | - | 18,551 | 103,673 | 258,422 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | 84,912 | (212,815 | ) | (746,820 | ) | (1,119,729 | ) | |||||||||
| Payment for contract benefits and terminations | (358,410 | ) | (421,509 | ) | (8,013,980 | ) | (7,245,906 | ) | ||||||||
| Contract charges and fees | (23,043 | ) | (26,090 | ) | (41,556 | ) | (44,396 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (35 | ) | (19 | ) | (15,132 | ) | 1,572 | |||||||||
| Net increase (decrease) in net assets from contract transactions | (296,576 | ) | (641,882 | ) | (8,713,815 | ) | (8,150,037 | ) | ||||||||
| Total increase (decrease) in net assets | (285,536 | ) | (832,245 | ) | 3,014,420 | (17,852,945 | ) | |||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 2,295,658 | 3,127,903 | 51,433,776 | 69,286,721 | ||||||||||||
| End of period | $ | 2,010,122 | $ | 2,295,658 | $ | 54,448,196 | $ | 51,433,776 | ||||||||
See accompanying notes to financial statements
19
CMFG Variable Annuity Account
Statements of Changes in Net Assets (continued)
For the Years Ended December 31,
| Ultra Series Mid Cap Fund, Class II, Subaccount | Ultra Series Moderate Allocation Fund, Class I, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | (59,066 | ) | $ | (68,109 | ) | $ | 525,865 | $ | 259,405 | ||||||
| Net realized gain (loss) on investments | 403,256 | 493,903 | (1,798,704 | ) | 2,784,245 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 665,095 | (1,343,079 | ) | 5,605,550 | (12,725,917 | ) | ||||||||||
| Net increase (decrease) in net assets resulting from operations | 1,009,285 | (917,285 | ) | 4,332,711 | (9,682,267 | ) | ||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 20,044 | 11,157 | 203,204 | 393,518 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (247,193 | ) | (216,024 | ) | (445,080 | ) | (814,315 | ) | ||||||||
| Payment for contract benefits and terminations | (748,538 | ) | (719,241 | ) | (8,620,244 | ) | (7,247,520 | ) | ||||||||
| Contract charges and fees | (48,780 | ) | (51,528 | ) | (193,443 | ) | (229,992 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (1,907 | ) | 410 | (38,982 | ) | (943 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (1,026,374 | ) | (975,226 | ) | (9,094,545 | ) | (7,899,252 | ) | ||||||||
| Total increase (decrease) in net assets | (17,089 | ) | (1,892,511 | ) | (4,761,834 | ) | (17,581,519 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 4,594,961 | 6,487,472 | 51,283,155 | 68,864,674 | ||||||||||||
| End of period | $ | 4,577,872 | $ | 4,594,961 | $ | 46,521,321 | $ | 51,283,155 | ||||||||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | Vanguard VIF Money Market Portfolio, Subaccount | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Increase (decrease) in net assets from operations | ||||||||||||||||
| Net investment income (loss) | $ | 68,985 | $ | 6,476 | $ | 527,688 | $ | 24,530 | ||||||||
| Net realized gain (loss) on investments | (388,492 | ) | 659,547 | 161 | 539 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 1,223,871 | (2,901,805 | ) | - | - | |||||||||||
| Net increase (decrease) in net assets resulting from operations | 904,364 | (2,235,782 | ) | 527,849 | 25,069 | |||||||||||
| Contract transactions | ||||||||||||||||
| Payments received from contract owners | 390,102 | 126,437 | 90,833 | 558,646 | ||||||||||||
| Transfers between subaccounts (including fixed accounts), net | (100,635 | ) | (568,999 | ) | 2,084,254 | 1,435,693 | ||||||||||
| Payment for contract benefits and terminations | (2,367,374 | ) | (2,121,684 | ) | (4,422,820 | ) | (4,116,965 | ) | ||||||||
| Contract charges and fees | (108,652 | ) | (125,209 | ) | (82,328 | ) | (83,114 | ) | ||||||||
| Adjustments to net assets allocated to contracts in payout period | (143 | ) | - | (1,296 | ) | (1,306 | ) | |||||||||
| Net increase (decrease) in net assets from contract transactions | (2,186,702 | ) | (2,689,455 | ) | (2,331,357 | ) | (2,207,046 | ) | ||||||||
| Total increase (decrease) in net assets | (1,282,338 | ) | (4,925,237 | ) | (1,803,508 | ) | (2,181,977 | ) | ||||||||
| Net assets | ||||||||||||||||
| Beginning of period | 11,240,621 | 16,165,858 | 15,324,314 | 17,506,291 | ||||||||||||
| End of period | $ | 9,958,283 | $ | 11,240,621 | $ | 13,520,806 | $ | 15,324,314 | ||||||||
See accompanying notes to financial statements
20
CMFG Variable Annuity Account
Notes to Financial Statements
(1) Organization
The CMFG Variable Annuity Account (“the Account”) is a separate account of CMFG Life Insurance Company (“the Company”). The Account is registered with the Securities and Exchange Commission (“SEC”) as a unit investment trust under the Investment Company Act of 1940 (“1940 Act”), as amended.
The Account was established to receive and invest net premiums paid by the contract owners to the Company under four variable annuity contracts (“contracts”) issued by the Company: MEMBERS® Variable Annuity, MEMBERS® Variable Annuity II, MEMBERS® Choice Variable Annuity and MEMBERS® Variable Annuity III.
The Account is divided into a number of subaccounts, each of which is treated as an individual accounting entity for financial reporting purposes. Each subaccount invests solely in a corresponding portfolio of one of the following funds, each an open-end management investment company registered with the SEC.
BlackRock Variable Series Funds, Inc. BlackRock Global Allocation V.I. Fund (2) Franklin Templeton Variable Insurance Products Trust Franklin Income VIP Fund Franklin Mutual Global Discovery VIP Fund Templeton Developing Markets VIP Fund (1) AIM Variable Insurance Funds (Invesco Oppenheimer Variable Insurance Funds) Invesco Oppenheimer V.I. International Growth Fund Invesco V.I. Discovery Mid Cap Growth Fund Invesco V.I. Global Real Estate Fund Invesco V.I. Global Strategic Income Fund(1) Invesco V.I. Government Securities Fund (2) Invesco V.I. Growth and Income Fund Invesco V.I. Main Street Small Cap Fund ® Invesco V.I. Main Street Fund ® MFS® Variable Insurance Trust II MFS® Strategic Income Portfolio (1)
(1) This subaccount is only available in the MEMBERS® Variable Annuity product. (2) This subaccount is only available in the MEMBERS® Variable Annuity III product.
|
PIMCO Variable Insurance Trust PIMCO Commodity RealReturn® Strategy Portfolio PIMCO Global Bond Opportunities Portfolio (Unhedged) PIMCO Total Return Portfolio T. Rowe Price International Series, Inc. T. Rowe Price International Stock Portfolio (1) Ultra Series Fund(3) Aggressive Allocation Fund Conservative Allocation Fund Core Bond Fund Diversified Income Fund Foundation Account(4) High Income Fund International Stock Fund Large Cap Growth Fund Large Cap Value Fund Mid Cap Fund Moderate Allocation Fund Vanguard Variable Insurance Fund Vanguard VIF Money Market Portfolio
(3) The Ultra Series Fund offers both Class 1 and 2 shares to contract owners. Class 2 shares are only available in the MEMBERS® Variable Annuity III product. (4) The Foundation Subaccount is only available in the MEMBERS® Variable Annuity III product, and is one of two available subaccounts that invest in the Ultra Series Core Bond Fund.
|
The accompanying financial statements include only the contract owner assets, deposits, investment activity, and the contract transactions applicable to the variable portions of the contracts and exclude assets and activity for deposits for fixed dollar benefits, which are included in the general account of the Company. The net investment income and the realized and unrealized gains and losses from the assets for each subaccount are credited to or charged against that subaccount without regard to income, gains or losses from any other subaccount.
21
CMFG Variable Annuity Account
Notes to Financial Statements
(2) Significant Accounting Policies
Basis of Presentation
The Account is an investment company and follows the accounting and reporting guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services-Investment Companies.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
Investment Valuation
Investments are made in shares of a fund and are recorded at fair value, determined by the net asset value per share of the respective fund. Investment transactions in each fund are recorded on the trade date. Realized gains and losses on redemptions of the shares of the fund are determined using the average cost basis. Income from dividends and gains from realized gain distributions from each fund are recorded on the ex-dividend date and are reinvested in that fund. The difference between cost and fair value of investments owned on the day of measurement is recorded as unrealized appreciation or depreciation of investments.
Federal Income Taxes
The operations of the Account are included in the consolidated federal income tax return of CUNA Mutual Holding Company (“CMHC”), the Company’s ultimate parent, and its eligible subsidiaries. The Company is taxed as a life insurance company under the provisions of the Internal Revenue Code (“IRC”). The Account’s activities are included in the Company’s taxable income. Under current provisions of the IRC, the Company does not expect to incur federal income taxes on recorded earnings or the realized capital gains attributed to the Account to the extent these earnings are credited to the contract owner’s account. Accordingly, no provision for income tax is currently recorded. If such taxes are incurred by the Company in the future, a tax provision may be recorded.
Contracts in Annuitization Period
Net assets allocated to contracts in the payout stage (annuitization period) are computed according to the 2000 Individual Annuity Mortality Table using an assumed investment return of 3.5%. The mortality risk arises because the Company bears the risk from contract riders, as described in Note 3, Fees and Charges, which may result in additional amounts being transferred into the Account by the Company to cover greater than expected longevity of annuitants. Conversely, if reserves exceed amounts required, transfers may be made to the Company.
(3) Fees and Charges
Contract Charges
Surrender Charge. A surrender charge is assessed against a contract owner’s account upon surrender or partial withdrawal of payments received from contract owners within the first seven years of the contract period and, in certain circumstances, surrender charges are waived upon payment of a death benefit or the election of certain annuity payment options.
22
CMFG Variable Annuity Account
Notes to Financial Statements
(3) Fees and Charges (continued)
For purchase payments withdrawn or surrendered within the first year of the contract, a charge of 7% to 9% of the amount of the payment withdrawn or surrendered is assessed depending on the product version chosen. The surrender charge decreases by 1% (or the noted percentage decrease outlined in the contract) for each full year that has elapsed since the purchase payment was recorded. No surrender charge is assessed upon the withdrawal or surrender of the contract value in excess of aggregate purchase payments or on purchase payments made more than seven years prior to the withdrawal or surrender. No surrender charge is assessed on purchase payments made more than four years prior to the withdrawal or surrender for one of the contract options of the MEMBERS® Variable Annuity III product. Subject to certain restrictions in each contract year, an amount equal to 10% of aggregate purchase payments subject to a surrender charge (as of the time of withdrawal or surrender) may be surrendered without a surrender charge. The surrender charge also may be waived in certain circumstances as provided in the contracts. These charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
Annual Contract Fee. On each contract anniversary prior to the annuity date, the Company deducts an annual contract fee of $30 from the contract owner’s account. After the annuity date, the Company deducts this fee from variable annuity payments. A pro-rated portion of the fee is deducted upon annuitization of a contract except on a contract anniversary when the full fee is deducted. The Company currently waives this fee for all contracts with $50,000 or more of contract value for the MEMBERS® Variable Annuity III product and $25,000 or more of contract value for all other products. These charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
Death Benefit Rider Charges. Optional death benefit riders are available on MEMBERS® Variable Annuity II and MEMBERS® Choice Variable Annuity contracts. The Maximum Anniversary Value Death Benefit and 5% Annual Guarantee Death Benefit Riders are available for issue ages 0 to 75. The Minimum Death Benefit Guarantee Rider is available for issue ages 76 to 85. All death benefit rider charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
On each contract anniversary (or upon surrender of the contract) prior to the annuity date, the Company deducts rider fees from the contract value. The annual charge for each of these riders ranges from 0.15% to 0.20% of average assets during the prior contract year.
Optional death benefit riders are also available on MEMBERS® Variable Annuity III contracts. The Maximum Anniversary Value Death Benefit, 3% Annual Guarantee Death Benefit and Earnings Enhanced Death Benefit Riders are available for issue ages 0 to 75. On each contract anniversary (or upon surrender of the contract) prior to the annuity date, the Company deducts the applicable rider fees from the contract value. The annual charge for each of these riders ranges from 0.15% to 0.35% of average assets during the prior contract year.
Living Benefit Riders. Optional living benefit riders, such as Guaranteed Minimum Withdrawal Benefit, Guaranteed Lifetime Withdrawal Benefit, and Guaranteed Minimum Accumulation Benefit are available. Annual charges for these benefits range from 0.50% to 1.75%. Generally, the charge is assessed on the average benefit basis for the prior contract year. These charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
Transfer Fee. No charge is generally made for transfers between subaccounts. However, the Company reserves the right to charge $10 for the 13th and each subsequent transfer during a contract year. These charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
23
CMFG Variable Annuity Account
Notes to Financial Statements
(3) Fees and Charges (continued)
Premium Taxes. If state or other premium taxes are applicable to a contract, they will be deducted either: (a) from purchase payments as they are received, (b) from contract value upon surrender or partial withdrawal, (c) upon application of adjusted contract value to an annuity payment option, or (d) upon payment of a death benefit. The Company, however, reserves the right to deduct premium taxes at the time it pays such taxes. These charges are deducted by redeeming an appropriate number of units for each contract and are included in contract charges and fees on the accompanying Statements of Changes in Net Assets of the applicable subaccount.
Account Charges
Mortality and Expense Risk Charge. The Company deducts a daily mortality and expense risk charge from the assets of the subaccount to compensate it for assuming certain mortality and expense risks. The charge is deducted from the assets of the subaccount at an annual rate of 1.15% to 1.65%. These charges are included in mortality and expense charges in the accompanying Statements of Operations of the applicable subaccount.
Administrative Charge. The Company deducts a daily administrative charge from the assets of the subaccount to compensate it for certain expenses it incurs in administration of MEMBERS® Variable Annuity and MEMBERS® Variable Annuity III contracts. The charge is deducted from the assets of the subaccount at an annual rate of 0.15%. These charges are included in administrative charges in the accompanying Statements of Operations of the applicable subaccount.
(4) Fair Value
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value of assets and liabilities into three broad levels. The Account has categorized its financial instruments, based on the degree of subjectivity inherent in the valuation technique, as follows:
| ● | Level 1: Inputs are directly observable and represent quoted prices for identical assets or liabilities in active markets the Account has the ability to access at the measurement date. |
| ● | Level 2: All significant inputs are observable, either directly or indirectly, other than quoted prices included in Level 1, for the asset or liability. This includes: (i) quoted prices for similar assets or liabilities in active markets, (ii) quoted prices for identical or similar assets or liabilities in markets that are not active, (iii) inputs other than quoted prices that are observable for the asset or liability, and (iv) inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
| ● | Level 3: One or more significant inputs are unobservable and reflect the Account’s estimates of the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. |
The hierarchy requires the use of market observable information when available for assessing fair value.
24
CMFG Variable Annuity Account
Notes to Financial Statements
(4) Fair Value (continued)
The following table summarizes the Account’s assets that are measured at fair value as of December 31, 2023. All of the Account’s assets consist of Level 2 mutual funds that have daily quoted net asset values at which the Account could transact.
| December 31, 2023 Assets, at Fair Value | Total | |||
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | $ | 8,212,612 | ||
| Franklin Income VIP Fund, Class 4, Subaccount | 6,879,635 | |||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | 3,688,996 | |||
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | 8,580,236 | |||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | 4,003,119 | |||
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | 3,077,098 | |||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | 189,238 | |||
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | 7,752,678 | |||
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | 18,160,863 | |||
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | 9,855,755 | |||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | 4,956,651 | |||
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | 366,071 | |||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | 3,855,303 | |||
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | 8,222,720 | |||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | 16,551,446 | |||
| T. Rowe Price International Stock Portfolio, Subaccount | 3,080,754 | |||
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | 359,202 | |||
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | 4,474,294 | |||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | 471,784 | |||
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | 22,569,543 | |||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | 10,057,321 | |||
| Ultra Series Core Bond Fund, Class I, Subaccount | 26,729,392 | |||
| Ultra Series Core Bond Fund, Class II, Subaccount | 6,389,414 | |||
| Ultra Series Diversified Income Fund, Class I, Subaccount | 67,446,860 | |||
| Ultra Series Diversified Income Fund, Class II, Subaccount | 21,958,909 | |||
| Ultra Series Foundation Account, Class I, Subaccount | 280,857 | |||
| Ultra Series Foundation Account, Class II, Subaccount | 6,939,424 | |||
| Ultra Series High Income Fund, Class I, Subaccount | 8,512,632 | |||
| Ultra Series High Income Fund, Class II, Subaccount | 2,278,785 | |||
| Ultra Series International Stock Fund, Class I, Subaccount | 12,415,850 | |||
| Ultra Series International Stock Fund, Class II, Subaccount | 5,122,586 | |||
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | 57,690,247 | |||
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | 9,810,505 | |||
| Ultra Series Large Cap Value Fund, Class I, Subaccount | 55,955,957 | |||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | 2,010,122 | |||
| Ultra Series Mid Cap Fund, Class I, Subaccount | 54,448,196 | |||
| Ultra Series Mid Cap Fund, Class II, Subaccount | 4,577,872 | |||
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | 46,521,321 | |||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | 9,958,283 | |||
| Vanguard VIF Money Market Portfolio, Subaccount | 13,520,806 | |||
25
CMFG Variable Annuity Account
Notes to Financial Statements
(4) Fair Value (continued)
The following table summarizes the Account’s assets that are measured at fair value as of December 31, 2022. All of the Account’s assets consist of Level 2 mutual funds that have daily quoted net asset values at which the Account could transact.
| December 31, 2022 Assets, at Fair Value | Total | |||
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | $ | 8,807,355 | ||
| Franklin Income VIP Fund, Class 4, Subaccount | 6,969,615 | |||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | 3,888,557 | |||
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | 8,986,107 | |||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | 4,110,431 | |||
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | 3,074,730 | |||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | 213,454 | |||
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | 8,301,204 | |||
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | 19,434,438 | |||
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | 9,529,229 | |||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | 4,867,669 | |||
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | 370,863 | |||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | 4,382,156 | |||
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | 9,066,197 | |||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | 18,192,501 | |||
| T. Rowe Price International Stock Portfolio, Subaccount | 3,032,516 | |||
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | 373,832 | |||
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | 4,465,833 | |||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | 614,083 | |||
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | 25,797,249 | |||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | 12,679,418 | |||
| Ultra Series Core Bond Fund, Class I, Subaccount | 29,623,608 | |||
| Ultra Series Core Bond Fund, Class II, Subaccount | 7,142,196 | |||
| Ultra Series Diversified Income Fund, Class I, Subaccount | 76,231,663 | |||
| Ultra Series Diversified Income Fund, Class II, Subaccount | 25,052,762 | |||
| Ultra Series Foundation Account, Class I, Subaccount | 267,842 | |||
| Ultra Series Foundation Account, Class II, Subaccount | 7,901,310 | |||
| Ultra Series High Income Fund, Class I, Subaccount | 9,523,734 | |||
| Ultra Series High Income Fund, Class II, Subaccount | 2,611,533 | |||
| Ultra Series International Stock Fund, Class I, Subaccount | 12,911,631 | |||
| Ultra Series International Stock Fund, Class II, Subaccount | 5,670,351 | |||
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | 54,443,686 | |||
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | 10,323,709 | |||
| Ultra Series Large Cap Value Fund, Class I, Subaccount | 62,902,440 | |||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | 2,295,658 | |||
| Ultra Series Mid Cap Fund, Class I, Subaccount | 51,433,776 | |||
| Ultra Series Mid Cap Fund, Class II, Subaccount | 4,594,961 | |||
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | 51,283,155 | |||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | 11,240,621 | |||
| Vanguard VIF Money Market Portfolio, Subaccount | 15,324,314 | |||
There were no Level 3 investments in the Account, therefore, Level 3 roll-forward tables have not been provided. There were no transfers between levels during the years ended December 31, 2023 and 2022.
26
CMFG Variable Annuity Account
Notes to Financial Statements
(5) Purchases and Sales of Investments
The cost of purchases and proceeds from sales of investments in the various subaccounts for the year ended December 31, 2023 are as follows:
| Year Ended December 31, 2023 | Purchases | Sales | ||||||
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | $ | 313,454 | $ | 1,698,820 | ||||
| Franklin Income VIP Fund, Class 4, Subaccount | 957,618 | 843,370 | ||||||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | 284,119 | 907,915 | ||||||
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | 94,970 | 2,137,263 | ||||||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | 93,869 | 692,502 | ||||||
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | 226,394 | 436,764 | ||||||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | 982 | 42,700 | ||||||
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | 627,527 | 1,383,547 | ||||||
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | 2,611,989 | 3,505,157 | ||||||
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | 810,316 | 1,780,443 | ||||||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | 227,689 | 870,201 | ||||||
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | 14,499 | 32,572 | ||||||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | 1,007,642 | 558,297 | ||||||
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | 393,297 | 1,368,420 | ||||||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | 886,906 | 2,880,514 | ||||||
| T. Rowe Price International Stock Portfolio, Subaccount | 37,588 | 426,888 | ||||||
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | 8,470 | 58,583 | ||||||
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | 144,291 | 575,446 | ||||||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | 9,217 | 205,960 | ||||||
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | 1,179,757 | 5,683,201 | ||||||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | 541,897 | 3,767,607 | ||||||
| Ultra Series Core Bond Fund, Class I, Subaccount | 1,421,213 | 5,057,409 | ||||||
| Ultra Series Core Bond Fund, Class II, Subaccount | 395,550 | 1,326,485 | ||||||
| Ultra Series Diversified Income Fund, Class I, Subaccount | 11,566,916 | 11,989,849 | ||||||
| Ultra Series Diversified Income Fund, Class II, Subaccount | 3,960,742 | 4,314,690 | ||||||
| Ultra Series Foundation Account, Class I, Subaccount | 9,708 | 3,839 | ||||||
| Ultra Series Foundation Account, Class II, Subaccount | 224,724 | 1,382,823 | ||||||
| Ultra Series High Income Fund, Class I, Subaccount | 488,723 | 1,853,748 | ||||||
| Ultra Series High Income Fund, Class II, Subaccount | 137,266 | 568,317 | ||||||
| Ultra Series International Stock Fund, Class I, Subaccount | 335,427 | 2,624,344 | ||||||
| Ultra Series International Stock Fund, Class II, Subaccount | 65,959 | 1,385,186 | ||||||
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | 5,841,737 | 10,629,323 | ||||||
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | 936,997 | 2,933,327 | ||||||
| Ultra Series Large Cap Value Fund, Class I, Subaccount | 3,511,038 | 8,899,520 | ||||||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | 178,821 | 406,604 | ||||||
| Ultra Series Mid Cap Fund, Class I, Subaccount | 4,706,937 | 9,859,686 | ||||||
| Ultra Series Mid Cap Fund, Class II, Subaccount | 403,823 | 1,116,528 | ||||||
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | 1,516,413 | 10,054,625 | ||||||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | 653,080 | 2,763,832 | ||||||
| Vanguard VIF Money Market Portfolio, Subaccount | 4,100,009 | 5,903,517 | ||||||
27
CMFG Variable Annuity Account
Notes to Financial Statements
(5) Purchases and Sales of Investments (continued)
The cost of purchases and proceeds from sales of investments in the various subaccounts for the year ended December 31, 2022 are as follows:
| Year Ended December 31, 2022 | Purchases | Sales | ||||||
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | $ | 306,515 | $ | 2,201,344 | ||||
| Franklin Income VIP Fund, Class 4, Subaccount | 794,674 | 1,520,856 | ||||||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | 411,468 | 915,051 | ||||||
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | 2,801,621 | 1,072,370 | ||||||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | 1,866,995 | 667,710 | ||||||
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | 185,284 | 598,214 | ||||||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | 1,279 | 31,742 | ||||||
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | 325,546 | 1,478,782 | ||||||
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | 2,649,249 | 5,454,254 | ||||||
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | 4,362,163 | 2,016,064 | ||||||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | 802,335 | 773,297 | ||||||
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | 19,571 | 58,788 | ||||||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | 1,284,637 | 2,605,309 | ||||||
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | 589,989 | 1,432,625 | ||||||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | 1,374,359 | 3,314,768 | ||||||
| T. Rowe Price International Stock Portfolio, Subaccount | 100,367 | 296,830 | ||||||
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | 41,692 | 148,964 | ||||||
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | 637,814 | 863,870 | ||||||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | 62,482 | 73,311 | ||||||
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | 2,927,664 | 6,765,788 | ||||||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | 808,554 | 2,667,699 | ||||||
| Ultra Series Core Bond Fund, Class I, Subaccount | 2,868,987 | 5,655,442 | ||||||
| Ultra Series Core Bond Fund, Class II, Subaccount | 417,458 | 967,959 | ||||||
| Ultra Series Diversified Income Fund, Class I, Subaccount | 10,081,551 | 12,027,217 | ||||||
| Ultra Series Diversified Income Fund, Class II, Subaccount | 4,201,725 | 3,657,884 | ||||||
| Ultra Series Foundation Account, Class I, Subaccount | 9,698 | 4,102 | ||||||
| Ultra Series Foundation Account, Class II, Subaccount | 254,896 | 1,099,568 | ||||||
| Ultra Series High Income Fund, Class I, Subaccount | 777,676 | 1,777,672 | ||||||
| Ultra Series High Income Fund, Class II, Subaccount | 152,980 | 502,425 | ||||||
| Ultra Series International Stock Fund, Class I, Subaccount | 1,035,157 | 1,619,196 | ||||||
| Ultra Series International Stock Fund, Class II, Subaccount | 562,424 | 680,962 | ||||||
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | 4,575,419 | 7,555,636 | ||||||
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | 863,282 | 2,496,903 | ||||||
| Ultra Series Large Cap Value Fund, Class I, Subaccount | 7,722,382 | 11,717,724 | ||||||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | 252,761 | 689,946 | ||||||
| Ultra Series Mid Cap Fund, Class I, Subaccount | 5,449,524 | 9,419,081 | ||||||
| Ultra Series Mid Cap Fund, Class II, Subaccount | 493,843 | 1,076,114 | ||||||
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | 5,095,070 | 8,855,480 | ||||||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | 1,252,055 | 3,086,209 | ||||||
| Vanguard VIF Money Market Portfolio, Subaccount | 2,883,542 | 5,065,518 | ||||||
28
CMFG Variable Annuity Account
Notes to Financial Statements
(6) Changes in Units Outstanding
The changes in units outstanding for the years ended December 31, 2023 and 2022 were as follows:
| BlackRock | Franklin | Franklin Mutual | ||||||||||
| Global | Income | Global Discovery | ||||||||||
| Allocation V.I. | VIP | VIP | ||||||||||
| Fund, Class III, | Fund, Class 4, | Fund, Class 4, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 674,742 | 473,382 | 272,240 | |||||||||
| Units issued | 29,063 | 281,602 | 210,390 | |||||||||
| Units redeemed | (142,659 | ) | (347,269 | ) | (258,393 | ) | ||||||
| Units outstanding at December 31, 2022 | 561,146 | 407,715 | 224,237 | |||||||||
| Units issued | 12,723 | 242,580 | 166,734 | |||||||||
| Units redeemed | (102,236 | ) | (274,796 | ) | (211,628 | ) | ||||||
| Units outstanding at December 31, 2023 | 471,633 | 375,499 | 179,343 | |||||||||
| Invesco Oppenheimer V.I. | Invesco V.I. | Invesco V.I. | ||||||||||
| International | Discovery Mid Cap | Global Real | ||||||||||
| Growth Fund, | Growth Fund, | Estate Fund, | ||||||||||
| Service Shares, | Series II Shares, | Series II Shares, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 683,283 | 360,976 | 337,979 | |||||||||
| Units issued | 738,174 | 369,067 | 315,542 | |||||||||
| Units redeemed | (723,134 | ) | (377,907 | ) | (353,489 | ) | ||||||
| Units outstanding at December 31, 2022 | 698,323 | 352,136 | 300,032 | |||||||||
| Units issued | 610,107 | 336,024 | 308,409 | |||||||||
| Units redeemed | (747,889 | ) | (380,178 | ) | (328,973 | ) | ||||||
| Units outstanding at December 31, 2023 | 560,541 | 307,982 | 279,468 | |||||||||
| Invesco V.I. | Invesco V.I. | Invesco V.I. | ||||||||||
| Global Strategic | Government | Growth and | ||||||||||
| Income Fund, | Securities Fund, | Income Fund, | ||||||||||
| Non-Service Shares, | Series II Shares, | Series II Shares, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 57,290 | 985,787 | 1,033,754 | |||||||||
| Units issued | 29 | 919,561 | 849,011 | |||||||||
| Units redeemed | (6,375 | ) | (1,038,131 | ) | (1,046,980 | ) | ||||||
| Units outstanding at December 31, 2022 | 50,944 | 867,217 | 835,785 | |||||||||
| Units issued | 45 | 855,723 | 721,886 | |||||||||
| Units redeemed | (9,029 | ) | (938,040 | ) | (853,128 | ) | ||||||
| Units outstanding at December 31, 2023 | 41,960 | 784,900 | 704,543 | |||||||||
| Invesco V.I. | Invesco V.I. | MFS® | ||||||||||
| Main Street | Main Street | Strategic | ||||||||||
| Fund®, | Small Cap Fund®, | Income Portfolio, | ||||||||||
| Service Shares, | Service Shares, | Initial Class, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 447,745 | 189,322 | 18,385 | |||||||||
| Units issued | 377,240 | 168,299 | 4 | |||||||||
| Units redeemed | (440,001 | ) | (186,085 | ) | (2,229 | ) | ||||||
| Units outstanding at December 31, 2022 | 384,984 | 171,536 | 16,160 | |||||||||
| Units issued | 321,453 | 148,120 | 31 | |||||||||
| Units redeemed | (377,913 | ) | (169,517 | ) | (1,151 | ) | ||||||
| Units outstanding at December 31, 2023 | 328,524 | 150,139 | 15,040 | |||||||||
29
CMFG Variable Annuity Account
Notes to Financial Statements
(6) Changes in Units Outstanding (continued)
| PIMCO Commodity | PIMCO Global Bond | PIMCO | ||||||||||
| RealReturn® | Opportunities | Total Return | ||||||||||
| Strategy Portfolio, | Portfolio (Unhedged), | Portfolio, | ||||||||||
| Advisor Class, | Advisor Class, | Advisor Class, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 1,175,936 | 908,867 | 1,606,136 | |||||||||
| Units issued | 822,211 | 896,015 | 1,438,439 | |||||||||
| Units redeemed | (1,221,775 | ) | (983,733 | ) | (1,602,625 | ) | ||||||
| Units outstanding at December 31, 2022 | 776,372 | 821,149 | 1,441,950 | |||||||||
| Units issued | 819,317 | 803,511 | 1,286,101 | |||||||||
| Units redeemed | (843,225 | ) | (906,385 | ) | (1,472,351 | ) | ||||||
| Units outstanding at December 31, 2023 | 752,464 | 718,275 | 1,255,700 | |||||||||
| T. Rowe Price | Templeton | Ultra Series | ||||||||||
| International | Developing | Aggressive | ||||||||||
| Stock | Markets VIP | Allocation | ||||||||||
| Portfolio, | Fund, Class 2, | Fund, Class I, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 136,609 | 34,100 | 320,151 | |||||||||
| Units issued | 89 | 2 | 38,998 | |||||||||
| Units redeemed | (10,290 | ) | (8,087 | ) | (76,796 | ) | ||||||
| Units outstanding at December 31, 2022 | 126,408 | 26,015 | 282,353 | |||||||||
| Units issued | 290 | - | 30,001 | |||||||||
| Units redeemed | (14,711 | ) | (3,523 | ) | (58,684 | ) | ||||||
| Units outstanding at December 31, 2023 | 111,987 | 22,492 | 253,670 | |||||||||
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| Aggressive | Conservative | Conservative | ||||||||||
| Allocation | Allocation Fund, | Allocation Fund, | ||||||||||
| Fund, Class II, | Class I, | Class II, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 28,064 | 2,145,673 | 919,176 | |||||||||
| Units issued | - | 663,749 | 342,491 | |||||||||
| Units redeemed | (2,488 | ) | (977,191 | ) | (476,568 | ) | ||||||
| Units outstanding at December 31, 2022 | 25,576 | 1,832,231 | 785,099 | |||||||||
| Units issued | - | 515,738 | 275,631 | |||||||||
| Units redeemed | (7,900 | ) | (847,653 | ) | (476,046 | ) | ||||||
| Units outstanding at December 31, 2023 | 17,676 | 1,500,316 | 584,684 | |||||||||
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| Core Bond | Core Bond | Diversified | ||||||||||
| Fund, | Fund, | Income | ||||||||||
| Class I, | Class II, | Fund, Class I, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 2,341,609 | 718,382 | 2,868,681 | |||||||||
| Units issued | 1,974,262 | 649,454 | 1,095,970 | |||||||||
| Units redeemed | (2,201,768 | ) | (706,497 | ) | (1,433,689 | ) | ||||||
| Units outstanding at December 31, 2022 | 2,114,103 | 661,339 | 2,530,962 | |||||||||
| Units issued | 1,964,737 | 598,884 | 1,073,054 | |||||||||
| Units redeemed | (2,266,096 | ) | (693,790 | ) | (1,408,627 | ) | ||||||
| Units outstanding at December 31, 2023 | 1,812,744 | 566,433 | 2,195,389 | |||||||||
30
CMFG Variable Annuity Account
Notes to Financial Statements
(6) Changes in Units Outstanding (continued)
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| Diversified | Foundation | Foundation | ||||||||||
| Income | Account, | Account, | ||||||||||
| Fund, Class II, | Class I, | Class II, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 1,087,988 | 25,988 | 869,981 | |||||||||
| Units issued | 121,680 | 68 | 219 | |||||||||
| Units redeemed | (200,782 | ) | (1 | ) | (89,861 | ) | ||||||
| Units outstanding at December 31, 2022 | 1,008,886 | 26,055 | 780,339 | |||||||||
| Units issued | 70,230 | - | 228 | |||||||||
| Units redeemed | (212,654 | ) | (1 | ) | (124,559 | ) | ||||||
| Units outstanding at December 31, 2023 | 866,462 | 26,054 | 656,008 | |||||||||
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| High Income | High Income | International | ||||||||||
| Fund, | Fund, | Stock Fund, | ||||||||||
| Class I, | Class II, | Class I, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 523,189 | 187,994 | 819,424 | |||||||||
| Units issued | 461,032 | 174,374 | 776,715 | |||||||||
| Units redeemed | (523,560 | ) | (200,477 | ) | (813,386 | ) | ||||||
| Units outstanding at December 31, 2022 | 460,661 | 161,891 | 782,753 | |||||||||
| Units issued | 411,510 | 147,716 | 670,005 | |||||||||
| Units redeemed | (492,167 | ) | (178,218 | ) | (795,222 | ) | ||||||
| Units outstanding at December 31, 2023 | 380,004 | 131,389 | 657,536 | |||||||||
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| International | Large Cap | Large Cap | ||||||||||
| Stock Fund, | Growth Fund, | Growth Fund, | ||||||||||
| Class II, | Class I, | Class II, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 385,308 | 1,475,748 | 324,656 | |||||||||
| Units issued | 416,586 | 749,563 | 284,554 | |||||||||
| Units redeemed | (423,332 | ) | (902,025 | ) | (341,056 | ) | ||||||
| Units outstanding at December 31, 2022 | 378,562 | 1,323,286 | 268,154 | |||||||||
| Units issued | 339,238 | 698,798 | 226,594 | |||||||||
| Units redeemed | (417,392 | ) | (912,313 | ) | (289,709 | ) | ||||||
| Units outstanding at December 31, 2023 | 300,408 | 1,109,771 | 205,039 | |||||||||
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| Large Cap | Large Cap | Mid Cap | ||||||||||
| Value Fund, | Value Fund, | Fund, | ||||||||||
| Class I, | Class II, | Class I, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 2,327,640 | 98,461 | 1,193,458 | |||||||||
| Units issued | 1,317,957 | 79,432 | 581,059 | |||||||||
| Units redeemed | (1,656,750 | ) | (100,519 | ) | (744,428 | ) | ||||||
| Units outstanding at December 31, 2022 | 1,988,847 | 77,374 | 1,030,089 | |||||||||
| Units issued | 1,215,452 | 71,972 | 521,669 | |||||||||
| Units redeemed | (1,452,527 | ) | (82,096 | ) | (684,427 | ) | ||||||
| Units outstanding at December 31, 2023 | 1,751,772 | 67,250 | 867,331 | |||||||||
31
CMFG Variable Annuity Account
Notes to Financial Statements
(6) Changes in Units Outstanding (continued)
| Ultra Series | Ultra Series | Ultra Series | ||||||||||
| Mid Cap | Moderate | Moderate | ||||||||||
| Fund, | Allocation | Allocation | ||||||||||
| Class II, | Fund, Class I, | Fund, Class II, | ||||||||||
| Subaccount | Subaccount | Subaccount | ||||||||||
| Units outstanding at December 31, 2021 | 127,840 | 3,805,558 | 672,698 | |||||||||
| Units issued | 106,546 | 584,984 | 187,268 | |||||||||
| Units redeemed | (128,403 | ) | (1,072,687 | ) | (309,835 | ) | ||||||
| Units outstanding at December 31, 2022 | 105,983 | 3,317,855 | 550,131 | |||||||||
| Units issued | 86,616 | 529,065 | 158,924 | |||||||||
| Units redeemed | (107,996 | ) | (1,090,350 | ) | (263,222 | ) | ||||||
| Units outstanding at December 31, 2023 | 84,603 | 2,756,570 | 445,833 | |||||||||
| Vanguard | ||||||||||||
| VIF Money | ||||||||||||
| Market | ||||||||||||
| Portfolio, | ||||||||||||
| Subaccount | ||||||||||||
| Units outstanding at December 31, 2021 | 1,775,508 | |||||||||||
| Units issued | 1,316,045 | |||||||||||
| Units redeemed | (1,538,911 | ) | ||||||||||
| Units outstanding at December 31, 2022 | 1,552,642 | |||||||||||
| Units issued | 1,245,508 | |||||||||||
| Units redeemed | (1,476,323 | ) | ||||||||||
| Units outstanding at December 31, 2023 | 1,321,827 | |||||||||||
32
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights
The table below provides financial highlights for each subaccount for the year ended December 31, 2023 and for the four preceding years ended December 31. In certain instances, fewer years are presented because the subaccount was not available for the entire five-year period. The unit value, the expense ratio and the total returns are presented for the product with the lowest and highest expense ratios. In addition, the lowest unit value and total return can exceed the highest unit value and total return due to timing of when amounts were actually invested in the respective contract by contract owners.
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| BlackRock Global Allocation V.I. Fund, Class III, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 472 | $ | 17.44 | to | $ | 16.59 | $ | 8,213 | 2.35% | 1.30% to 1.80% | 10.94% | to | 10.45% | |||||||||||
| 12/31/2022 | 561 | 15.72 | to | 15.02 | 8,807 | 0.00% | 1.30% to 1.80% | -17.09% | to | -17.56% | ||||||||||||||
| 12/31/2021 | 675 | 18.96 | to | 18.22 | 12,776 | 0.74% | 1.30% to 1.80% | 4.98% | to | 4.47% | ||||||||||||||
| 12/31/2020 | 819 | 18.06 | to | 17.44 | 14,778 | 1.21% | 1.30% to 1.80% | 19.13% | to | 18.48% | ||||||||||||||
| 12/31/2019 | 995 | 15.16 | to | 14.72 | 15,076 | 1.14% | 1.30% to 1.80% | 16.35% | to | 15.81% | ||||||||||||||
| Franklin Income VIP Fund, Class 4, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 375 | $ | 18.78 | to | $ | 18.40 | $ | 6,880 | 4.94% | 1.15% to 1.80% | 7.31% | to | 6.60% | |||||||||||
| 12/31/2022 | 408 | 17.50 | to | 17.26 | 6,970 | 4.72% | 1.15% to 1.80% | -6.62% | to | -7.30% | ||||||||||||||
| 12/31/2021 | 473 | 18.74 | to | 18.62 | 8,674 | 4.41% | 1.15% to 1.80% | 15.32% | to | 14.44% | ||||||||||||||
| 12/31/2020 | 537 | 16.25 | to | 16.27 | 8,537 | 5.54% | 1.15% to 1.80% | -0.55% | to | -1.27% | ||||||||||||||
| 12/31/2019 | 627 | 16.34 | to | 16.48 | 10,050 | 5.02% | 1.15% to 1.80% | 14.83% | to | 14.05% | ||||||||||||||
| Franklin Mutual Global Discovery VIP Fund, Class 4, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 179 | $ | 21.15 | to | $ | 20.97 | $ | 3,689 | 2.16% | 1.15% to 1.80% | 18.75% | to | 17.94% | |||||||||||
| 12/31/2022 | 224 | 17.81 | to | 17.78 | 3,889 | 1.16% | 1.15% to 1.80% | -5.97% | to | -6.57% | ||||||||||||||
| 12/31/2021 | 272 | 18.94 | to | 19.03 | 5,020 | 2.26% | 1.15% to 1.80% | 17.64% | to | 16.75% | ||||||||||||||
| 12/31/2020 | 343 | 16.10 | to | 16.30 | 5,374 | 2.18% | 1.15% to 1.80% | -5.63% | to | -6.27% | ||||||||||||||
| 12/31/2019 | 383 | 17.06 | to | 17.39 | 6,375 | 1.34% | 1.15% to 1.80% | 22.82% | to | 22.04% | ||||||||||||||
| Invesco Oppenheimer V.I. International Growth Fund, Service Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 561 | $ | 15.95 | to | $ | 15.56 | $ | 8,580 | 0.28% | 1.15% to 1.80% | 19.30% | to | 18.42% | |||||||||||
| 12/31/2022 | 698 | 13.37 | to | 13.14 | 8,986 | 0.00% | 1.15% to 1.80% | -28.08% | to | -28.39% | ||||||||||||||
| 12/31/2021 | 683 | 18.59 | to | 18.35 | 12,223 | 0.00% | 1.15% to 1.80% | 8.78% | to | 8.20% | ||||||||||||||
| 12/31/2020 | 844 | 17.09 | to | 16.96 | 13,873 | 0.64% | 1.15% to 1.80% | 19.68% | to | 18.93% | ||||||||||||||
| 12/31/2019 | 1,055 | 14.28 | to | 14.26 | 14,523 | 0.72% | 1.15% to 1.80% | 26.60% | to | 25.64% | ||||||||||||||
| Invesco V.I. Discovery Mid Cap Growth Fund, Series II Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 308 | $ | 13.09 | to | $ | 12.80 | $ | 4,003 | 0.00% | 1.15% to 1.80% | 11.50% | to | 10.92% | |||||||||||
| 12/31/2022 | 352 | 11.74 | to | 11.54 | 4,110 | 0.00% | 1.15% to 1.80% | -31.86% | to | -32.36% | ||||||||||||||
| 12/31/2021 | 361 | 17.23 | to | 17.06 | 6,202 | 0.00% | 1.15% to 1.80% | 17.45% | to | 16.69% | ||||||||||||||
| 12/31/2020 | 465 | 14.67 | to | 14.62 | 6,818 | 0.00% | 1.15% to 1.80% | -31.51% | to | -33.48% | ||||||||||||||
| 12/31/2019 | 310 | 21.42 | to | 21.98 | 6,630 | 0.00% | 1.15% to 1.80% | 32.39% | to | 31.70% | ||||||||||||||
33
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio |
(2) Expense Ratio Lowest to Highest |
(3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| Invesco V.I. Global Real Estate Fund, Series II Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 279 | $ | 11.54 | to | $ | 12.50 | $ | 3,077 | 1.21% | 1.15% to 1.80% | 7.75% | to | 7.11% | |||||||||||
| 12/31/2022 | 300 | 10.71 | to | 11.67 | 3,075 | 2.51% | 1.15% to 1.80% | -25.93% | to | -26.42% | ||||||||||||||
| 12/31/2021 | 338 | 14.46 | to | 15.86 | 4,679 | 2.55% | 1.15% to 1.80% | 24.23% | to | 23.14% | ||||||||||||||
| 12/31/2020 | 394 | 11.64 | to | 12.88 | 4,391 | 4.69% | 1.15% to 1.80% | -13.59% | to | -14.13% | ||||||||||||||
| 12/31/2019 | 407 | 13.47 | to | 15.00 | 5,257 | 3.25% | 1.15% to 1.80% | 21.24% | to | 20.39% | ||||||||||||||
| Invesco V.I. Global Strategic Income Fund, Non-Service Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 42 | $ | 4.51 | to | (a) | $ | 189 | 0.00% | 1.40% | 7.64% | to | (a) | ||||||||||||
| 12/31/2022 | 51 | 4.19 | to | (a) | 213 | 0.00% | 1.40% | -12.53% | to | (a) | ||||||||||||||
| 12/31/2021 | 57 | 4.79 | to | (a) | 274 | 4.46% | 1.40% | -4.96% | to | (a) | ||||||||||||||
| 12/31/2020 | 61 | 5.04 | to | (a) | 307 | 5.83% | 1.40% | 1.61% | to | (a) | ||||||||||||||
| 12/31/2019 | 66 | 4.96 | to | (a) | 329 | 3.71% | 1.40% | 8.30% | to | (a) | ||||||||||||||
| Invesco V.I. Government Securities Fund, Series II Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 785 | $ | 9.93 | to | $ | 9.21 | $ | 7,753 | 1.73% | 1.15% to 1.80% | 3.22% | to | 2.56% | |||||||||||
| 12/31/2022 | 867 | 9.62 | to | 8.98 | 8,301 | 1.67% | 1.30% to 1.80% | -11.82% | to | -12.13% | ||||||||||||||
| 12/31/2021 | 986 | 10.91 | to | 10.22 | 10,704 | 2.26% | 1.30% to 1.80% | -3.71% | to | -4.04% | ||||||||||||||
| 12/31/2020 | 963 | 11.33 | to | 10.65 | 10,868 | 2.06% | 1.30% to 1.80% | 4.62% | to | 4.11% | ||||||||||||||
| 12/31/2019 | 1,116 | 10.83 | to | 10.23 | 12,037 | 2.09% | 1.30% to 1.80% | 4.44% | to | 3.86% | ||||||||||||||
| Invesco V.I. Growth and Income Fund, Series II Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 705 | $ | 26.30 | to | $ | 26.30 | $ | 18,161 | 1.26% | 1.15% to 1.80% | 11.02% | to | 10.41% | |||||||||||
| 12/31/2022 | 836 | 23.69 | to | $ | 23.82 | 19,434 | 1.22% | 1.15% to 1.80% | -7.10% | to | -7.71% | |||||||||||||
| 12/31/2021 | 1,034 | 25.50 | to | $ | 25.81 | 25,901 | 1.19% | 1.15% to 1.80% | 26.68% | to | 25.84% | |||||||||||||
| 12/31/2020 | 1,397 | 20.13 | to | $ | 20.51 | 27,609 | 2.07% | 1.15% to 1.80% | 0.55% | to | 0.05% | |||||||||||||
| 12/31/2019 | 1,494 | 20.02 | to | $ | 20.50 | 29,403 | 1.49% | 1.15% to 1.80% | 23.43% | to | 22.53% | |||||||||||||
| Invesco V.I. Main Street Fund®, Service Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 329 | $ | 30.88 | to | $ | 30.76 | $ | 9,856 | 0.48% | 1.15% to 1.80% | 21.48% | to | 20.67% | |||||||||||
| 12/31/2022 | 385 | 25.42 | to | 25.49 | 9,529 | 1.08% | 1.15% to 1.80% | -21.18% | to | -21.74% | ||||||||||||||
| 12/31/2021 | 448 | 32.25 | to | 32.57 | 14,091 | 0.49% | 1.15% to 1.80% | 25.68% | to | 25.03% | ||||||||||||||
| 12/31/2020 | 558 | 25.66 | to | 26.05 | 13,975 | 1.15% | 1.15% to 1.80% | 12.35% | to | 11.71% | ||||||||||||||
| 12/31/2019 | 680 | 22.84 | to | 23.32 | 15,163 | 0.81% | 1.15% to 1.80% | 30.44% | to | 29.41% | ||||||||||||||
| Invesco V.I. Main Street Small Cap Fund®, Service Shares, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 150 | $ | 34.00 | to | $ | 32.31 | $ | 4,957 | 0.90% | 1.15% to 1.80% | 16.52% | to | 15.68% | |||||||||||
| 12/31/2022 | 172 | 29.18 | to | 27.93 | 4,868 | 0.25% | 1.15% to 1.80% | -16.98% | to | -17.54% | ||||||||||||||
| 12/31/2021 | 189 | 35.15 | to | 33.87 | 6,486 | 0.16% | 1.15% to 1.80% | 20.87% | to | 20.11% | ||||||||||||||
| 12/31/2020 | 260 | 29.08 | to | 28.20 | 7,381 | 0.38% | 1.15% to 1.80% | 18.21% | to | 17.50% | ||||||||||||||
| 12/31/2019 | 302 | 24.60 | to | 24.00 | 7,247 | 0.00% | 1.15% to 1.80% | 24.68% | to | 23.90% | ||||||||||||||
34
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| MFS® Strategic Income Portfolio, Initial Class, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 15 | $ | 24.34 | to | (a) | $ | 366 | 3.70% | 1.40% | 6.06% | to | (a) | ||||||||||||
| 12/31/2022 | 16 | 22.95 | to | (a) | 371 | 3.56% | 1.40% | -14.91% | to | (a) | ||||||||||||||
| 12/31/2021 | 18 | 26.97 | to | (a) | 496 | 2.99% | 1.40% | -0.88% | to | (a) | ||||||||||||||
| 12/31/2020 | 20 | 27.21 | to | (a) | 539 | 3.53% | 1.40% | 7.85% | to | (a) | ||||||||||||||
| 12/31/2019 | 23 | 25.23 | to | (a) | 580 | 3.39% | 1.40% | 10.08% | to | (a) | ||||||||||||||
| PIMCO Commodity RealReturn® Strategy Portfolio, Advisor Class, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 752 | $ | 5.26 | to | $ | 4.51 | $ | 3,855 | 15.69% | 1.15% to 1.80% | -9.15% | to | -9.80% | |||||||||||
| 12/31/2022 | 776 | 5.79 | to | $ | 5.00 | 4,382 | 21.31% | 1.15% to 1.80% | 7.82% | to | 7.53% | |||||||||||||
| 12/31/2021 | 1,176 | 5.37 | to | $ | 4.65 | 6,175 | 3.89% | 1.15% to 1.80% | 31.62% | to | 31.36% | |||||||||||||
| 12/31/2020 | 1,595 | 4.08 | to | $ | 3.54 | 6,380 | 6.51% | 1.15% to 1.80% | 0.25% | to | -0.56% | |||||||||||||
| 12/31/2019 | 1,667 | 4.07 | to | $ | 3.56 | 6,699 | 4.23% | 1.15% to 1.80% | 10.00% | to | 9.20% | |||||||||||||
| PIMCO Global Bond Opportunities Portfolio (Unhedged), Advisor Class, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 718 | $ | 11.81 | to | $ | 10.72 | $ | 8,223 | 2.14% | 1.15% to 1.80% | 3.96% | to | 3.28% | |||||||||||
| 12/31/2022 | 821 | 11.36 | to | 10.38 | 9,066 | 1.38% | 1.15% to 1.80% | -12.14% | to | -12.63% | ||||||||||||||
| 12/31/2021 | 909 | 12.93 | to | 11.88 | 11,433 | 4.77% | 1.15% to 1.80% | -5.21% | to | -5.86% | ||||||||||||||
| 12/31/2020 | 970 | 13.64 | to | 12.62 | 12,903 | 2.38% | 1.15% to 1.80% | 8.77% | to | 7.96% | ||||||||||||||
| 12/31/2019 | 1,151 | 12.54 | to | 11.69 | 14,107 | 2.28% | 1.15% to 1.80% | 4.67% | to | 4.19% | ||||||||||||||
| PIMCO Total Return Portfolio, Advisor Class, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,256 | $ | 13.45 | to | $ | 12.44 | $ | 16,551 | 3.46% | 1.15% to 1.80% | 4.67% | to | 4.01% | |||||||||||
| 12/31/2022 | 1,442 | 12.85 | to | 11.96 | 18,193 | 2.50% | 1.15% to 1.80% | -15.40% | to | -15.95% | ||||||||||||||
| 12/31/2021 | 1,606 | 15.19 | to | 14.23 | 23,970 | 1.71% | 1.15% to 1.80% | -2.50% | to | -3.07% | ||||||||||||||
| 12/31/2020 | 1,665 | 15.58 | to | 14.68 | 25,504 | 1.97% | 1.15% to 1.80% | 7.30% | to | 6.61% | ||||||||||||||
| 12/31/2019 | 2,037 | 14.52 | to | 13.77 | 29,110 | 2.83% | 1.15% to 1.80% | 7.08% | to | 6.33% | ||||||||||||||
| T. Rowe Price International Stock Portfolio, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 112 | $ | 27.51 | to | (a) | $ | 3,081 | 0.96% | 1.40% | 14.67% | to | (a) | ||||||||||||
| 12/31/2022 | 126 | 23.99 | to | (a) | 3,033 | 0.75% | 1.40% | -17.05% | to | (a) | ||||||||||||||
| 12/31/2021 | 137 | 28.92 | to | (a) | 3,951 | 0.54% | 1.40% | -0.07% | to | (a) | ||||||||||||||
| 12/31/2020 | 153 | 28.94 | to | (a) | 4,428 | 0.59% | 1.40% | 12.83% | to | (a) | ||||||||||||||
| 12/31/2019 | 168 | 25.65 | to | (a) | 4,321 | 2.30% | 1.40% | 26.04% | to | (a) | ||||||||||||||
| Templeton Developing Markets VIP Fund, Class 2, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 22 | $ | 15.97 | to | (a) | $ | 359 | 2.08% | 1.40% | 11.13% | to | (a) | ||||||||||||
| 12/31/2022 | 26 | 14.37 | to | (a) | 374 | 2.55% | 1.40% | -23.16% | to | (a) | ||||||||||||||
| 12/31/2021 | 34 | 18.70 | to | (a) | 638 | 0.84% | 1.40% | -7.10% | to | (a) | ||||||||||||||
| 12/31/2020 | 36 | 20.13 | to | (a) | 727 | 4.44% | 1.40% | 15.62% | to | (a) | ||||||||||||||
| 12/31/2019 | 38 | 17.41 | to | (a) | 658 | 1.01% | 1.40% | 24.98% | to | (a) | ||||||||||||||
35
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| Ultra Series Aggressive Allocation Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 254 | $ | 17.29 | to | $ | 16.56 | $ | 4,474 | 2.26% | 1.15% to 1.40% | 11.62% | to | 11.29% | |||||||||||
| 12/31/2022 | 282 | 15.49 | to | 14.88 | 4,466 | 1.71% | 1.15% to 1.40% | -15.40% | to | -15.65% | ||||||||||||||
| 12/31/2021 | 320 | 18.31 | to | 17.64 | 5,991 | 2.52% | 1.15% to 1.40% | 8.92% | to | 8.49% | ||||||||||||||
| 12/31/2020 | 372 | 16.81 | to | 17.43 | 6,416 | 1.25% | 1.15% to 1.80% | 8.80% | to | 8.13% | ||||||||||||||
| 12/31/2019 | 489 | 15.45 | to | 16.12 | 7,758 | 1.48% | 1.15% to 1.80% | 18.21% | to | 17.66% | ||||||||||||||
| Ultra Series Aggressive Allocation Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 18 | $ | 26.69 | to | (b) | $ | 472 | 1.64% | 1.30% | 11.16% | to | (b) | ||||||||||||
| 12/31/2022 | 26 | 24.01 | to | (b) | 614 | 1.40% | 1.30% | -15.70% | to | (b) | ||||||||||||||
| 12/31/2021 | 28 | 28.48 | to | (b) | 799 | 2.17% | 1.30% | 8.45% | to | (b) | ||||||||||||||
| 12/31/2020 | 42 | 26.26 | to | (b) | 1,095 | 0.93% | 1.30% | 8.42% | to | (b) | ||||||||||||||
| 12/31/2019 | 53 | 24.22 | to | (b) | 1,272 | 1.11% | 1.30% | 17.86% | to | (b) | ||||||||||||||
| Ultra Series Conservative Allocation Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,500 | $ | 15.12 | to | $ | 13.59 | $ | 22,570 | 2.58% | 1.15% to 1.80% | 7.08% | to | 6.42% | |||||||||||
| 12/31/2022 | 1,832 | 14.12 | to | 12.77 | 25,797 | 1.79% | 1.15% to 1.80% | -14.11% | to | -14.64% | ||||||||||||||
| 12/31/2021 | 2,146 | 16.44 | to | 14.96 | 35,334 | 1.83% | 1.15% to 1.80% | 2.30% | to | 1.63% | ||||||||||||||
| 12/31/2020 | 2,476 | 16.07 | to | 14.72 | 39,865 | 1.97% | 1.15% to 1.80% | 8.29% | to | 7.52% | ||||||||||||||
| 12/31/2019 | 2,902 | 14.84 | to | 13.69 | 43,182 | 1.75% | 1.15% to 1.80% | 11.83% | to | 10.85% | ||||||||||||||
| Ultra Series Conservative Allocation Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 585 | $ | 17.25 | to | $ | 15.50 | $ | 10,057 | 2.18% | 1.30% to 1.80% | 6.55% | to | 6.09% | |||||||||||
| 12/31/2022 | 785 | 16.19 | to | 14.61 | 12,679 | 1.44% | 1.30% to 1.80% | -14.56% | to | -14.91% | ||||||||||||||
| 12/31/2021 | 919 | 18.95 | to | 17.17 | 17,373 | 1.58% | 1.30% to 1.80% | 1.99% | to | 1.48% | ||||||||||||||
| 12/31/2020 | 1,048 | 18.58 | to | 16.92 | 19,406 | 1.57% | 1.30% to 1.80% | 7.71% | to | 7.16% | ||||||||||||||
| 12/31/2019 | 1,277 | 17.25 | to | 15.79 | 21,984 | 1.56% | 1.30% to 1.80% | 11.22% | to | 10.73% | ||||||||||||||
| Ultra Series Core Bond Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,813 | $ | 16.39 | to | $ | 11.20 | $ | 26,729 | 3.21% | 1.15% to 1.80% | 5.00% | to | 4.28% | |||||||||||
| 12/31/2022 | 2,114 | 15.61 | to | 10.74 | 29,624 | 2.53% | 1.15% to 1.80% | -14.28% | to | -14.69% | ||||||||||||||
| 12/31/2021 | 2,342 | 18.21 | to | 12.59 | 38,372 | 2.23% | 1.15% to 1.80% | -2.67% | to | -3.38% | ||||||||||||||
| 12/31/2020 | 2,488 | 18.71 | to | 13.03 | 42,185 | 2.43% | 1.15% to 1.80% | 7.65% | to | 6.98% | ||||||||||||||
| 12/31/2019 | 2,950 | 17.38 | to | 12.18 | 46,422 | 2.55% | 1.15% to 1.80% | 7.02% | to | 6.47% | ||||||||||||||
| Ultra Series Core Bond Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 566 | $ | 11.38 | to | $ | 10.51 | $ | 6,389 | 2.97% | 1.30% to 1.80% | 4.60% | to | 4.06% | |||||||||||
| 12/31/2022 | 661 | 10.88 | to | 10.10 | 7,142 | 2.36% | 1.30% to 1.80% | -14.60% | to | -15.05% | ||||||||||||||
| 12/31/2021 | 718 | 12.74 | to | 11.89 | 9,091 | 2.13% | 1.30% to 1.80% | -2.90% | to | -3.57% | ||||||||||||||
| 12/31/2020 | 780 | 13.12 | to | 12.33 | 10,170 | 2.14% | 1.30% to 1.80% | 7.28% | to | 6.75% | ||||||||||||||
| 12/31/2019 | 999 | 12.23 | to | 11.55 | 12,122 | 1.07% | 1.30% to 1.80% | 6.63% | to | 6.35% | ||||||||||||||
36
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| Ultra Series Diversified Income Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 2,195 | $ | 26.52 | to | $ | 21.13 | $ | 67,447 | 2.58% | 1.15% to 1.80% | 2.55% | to | 1.88% | |||||||||||
| 12/31/2022 | 2,531 | 25.86 | to | 20.74 | 76,232 | 2.14% | 1.15% to 1.80% | -8.75% | to | -9.27% | ||||||||||||||
| 12/31/2021 | 2,869 | 28.34 | to | 22.86 | 94,409 | 1.79% | 1.15% to 1.80% | 13.59% | to | 12.94% | ||||||||||||||
| 12/31/2020 | 3,164 | 24.95 | to | 20.24 | 92,061 | 2.11% | 1.15% to 1.80% | 6.53% | to | 5.80% | ||||||||||||||
| 12/31/2019 | 3,632 | 23.42 | to | 19.13 | 99,600 | 1.95% | 1.15% to 1.80% | 18.40% | to | 17.58% | ||||||||||||||
| Ultra Series Diversified Income Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 866 | $ | 25.52 | to | $ | 23.82 | $ | 21,959 | 2.37% | 1.30% to 1.80% | 2.16% | to | 1.66% | |||||||||||
| 12/31/2022 | 1,009 | 24.98 | to | 23.43 | 25,053 | 1.96% | 1.30% to 1.80% | -9.13% | to | -9.47% | ||||||||||||||
| 12/31/2021 | 1,088 | 27.49 | to | 25.88 | 29,739 | 1.68% | 1.30% to 1.80% | 13.13% | to | 12.62% | ||||||||||||||
| 12/31/2020 | 1,204 | 24.30 | to | 22.98 | 29,102 | 1.79% | 1.30% to 1.80% | 6.11% | to | 5.51% | ||||||||||||||
| 12/31/2019 | 1,483 | 22.90 | to | 21.78 | 33,801 | 1.82% | 1.30% to 1.80% | 17.80% | to | 17.22% | ||||||||||||||
| Ultra Series Foundation Account, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 26 | $ | 10.78 | to | (a) | $ | 281 | 3.40% | 1.30% | 4.86% | to | (a) | ||||||||||||
| 12/31/2022 | 26 | 10.28 | to | (a) | 268 | 2.67% | 1.30% | -14.33% | to | (a) | ||||||||||||||
| 12/31/2021 | 26 | 12.00 | to | (a) | 312 | 2.32% | 1.30% | -2.91% | to | (a) | ||||||||||||||
| 12/31/2020 | 26 | 12.36 | to | (a) | 325 | 2.74% | 1.30% | 7.48% | to | (a) | ||||||||||||||
| 12/31/2019 | 26 | 11.50 | to | (a) | 301 | 2.95% | 1.30% | 6.78% | to | (a) | ||||||||||||||
| Ultra Series Foundation Account, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 656 | $ | 10.61 | to | $ | 9.90 | $ | 6,939 | 2.89% | 1.30% to 1.80% | 4.53% | to | 3.88% | |||||||||||
| 12/31/2022 | 780 | 10.15 | to | 9.53 | 7,901 | 2.36% | 1.30% to 1.80% | -14.35% | to | -14.99% | ||||||||||||||
| 12/31/2021 | 870 | 11.85 | to | 11.21 | 10,288 | 1.88% | 1.30% to 1.80% | -3.19% | to | -3.61% | ||||||||||||||
| 12/31/2020 | 1,110 | 12.24 | to | 11.63 | 13,551 | 2.27% | 1.30% to 1.80% | 7.18% | to | 6.80% | ||||||||||||||
| 12/31/2019 | 1,293 | 11.42 | to | 10.89 | 14,733 | 2.21% | 1.30% to 1.80% | 6.73% | to | 6.45% | ||||||||||||||
| Ultra Series High Income Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 380 | $ | 25.94 | to | $ | 16.19 | $ | 8,513 | 4.81% | 1.15% to 1.80% | 8.04% | to | 7.50% | |||||||||||
| 12/31/2022 | 461 | 24.01 | to | 15.06 | 9,524 | 4.60% | 1.15% to 1.80% | -10.48% | to | -11.05% | ||||||||||||||
| 12/31/2021 | 523 | 26.82 | to | 16.93 | 12,118 | 4.08% | 1.15% to 1.80% | 3.07% | to | 2.42% | ||||||||||||||
| 12/31/2020 | 583 | 26.02 | to | 16.53 | 13,086 | 4.73% | 1.15% to 1.80% | 4.71% | to | 4.29% | ||||||||||||||
| 12/31/2019 | 687 | 24.85 | to | 15.85 | 14,719 | 4.37% | 1.15% to 1.80% | 7.44% | to | 6.73% | ||||||||||||||
| Ultra Series High Income Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 131 | $ | 17.55 | to | $ | 15.89 | $ | 2,279 | 4.48% | 1.30% to 1.80% | 7.67% | to | 7.15% | |||||||||||
| 12/31/2022 | 162 | 16.30 | to | 14.83 | 2,612 | 4.31% | 1.30% to 1.80% | -10.83% | to | -11.30% | ||||||||||||||
| 12/31/2021 | 188 | 18.28 | to | 16.72 | 3,403 | 3.95% | 1.30% to 1.80% | 2.58% | to | 2.14% | ||||||||||||||
| 12/31/2020 | 209 | 17.82 | to | 16.37 | 3,693 | 4.52% | 1.30% to 1.80% | 4.33% | to | 3.80% | ||||||||||||||
| 12/31/2019 | 248 | 17.08 | to | 15.77 | 4,181 | 4.21% | 1.30% to 1.80% | 7.02% | to | 6.41% | ||||||||||||||
37
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| Ultra Series International Stock Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 658 | $ | 18.81 | to | $ | 9.42 | $ | 12,416 | 0.71% | 1.15% to 1.80% | 14.42% | to | 13.77% | |||||||||||
| 12/31/2022 | 783 | 16.44 | to | 8.28 | 12,912 | 0.73% | 1.15% to 1.80% | -18.57% | to | -19.30% | ||||||||||||||
| 12/31/2021 | 819 | 20.19 | to | 10.26 | 16,655 | 0.87% | 1.15% to 1.80% | -2.42% | to | -3.21% | ||||||||||||||
| 12/31/2020 | 919 | 20.69 | to | 10.60 | 19,140 | 1.01% | 1.15% to 1.80% | 7.09% | to | 6.32% | ||||||||||||||
| 12/31/2019 | 1,033 | 19.32 | to | 9.97 | 20,131 | 1.71% | 1.15% to 1.80% | 19.41% | to | 18.69% | ||||||||||||||
| Ultra Series International Stock Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 300 | $ | 17.40 | to | $ | 14.83 | $ | 5,123 | 0.50% | 1.30% to 1.80% | 14.02% | to | 13.47% | |||||||||||
| 12/31/2022 | 379 | 15.26 | to | 13.07 | 5,670 | 0.50% | 1.30% to 1.80% | -18.96% | to | -19.37% | ||||||||||||||
| 12/31/2021 | 385 | 18.83 | to | 16.21 | 7,126 | 0.72% | 1.30% to 1.80% | -2.84% | to | -3.45% | ||||||||||||||
| 12/31/2020 | 469 | 19.38 | to | 16.79 | 8,919 | 0.74% | 1.30% to 1.80% | 6.72% | to | 6.13% | ||||||||||||||
| 12/31/2019 | 544 | 18.16 | to | 15.82 | 9,691 | 1.48% | 1.30% to 1.80% | 18.93% | to | 18.59% | ||||||||||||||
| Ultra Series Large Cap Growth Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,110 | $ | 32.93 | to | $ | 30.50 | $ | 57,690 | 0.34% | 1.15% to 1.80% | 24.92% | to | 24.08% | |||||||||||
| 12/31/2022 | 1,323 | 26.36 | to | 24.58 | 54,444 | 0.37% | 1.15% to 1.80% | -14.42% | to | -15.01% | ||||||||||||||
| 12/31/2021 | 1,476 | 30.80 | to | 28.92 | 70,794 | 0.35% | 1.15% to 1.80% | 21.55% | to | 20.80% | ||||||||||||||
| 12/31/2020 | 1,680 | 25.34 | to | 23.94 | 66,123 | 0.45% | 1.15% to 1.80% | 12.62% | to | 12.03% | ||||||||||||||
| 12/31/2019 | 1,951 | 22.50 | to | 21.37 | 67,720 | 0.57% | 1.15% to 1.80% | 29.61% | to | 28.73% | ||||||||||||||
| Ultra Series Large Cap Growth Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 205 | $ | 48.56 | to | $ | 43.33 | $ | 9,811 | 0.17% | 1.30% to 1.80% | 24.45% | to | 23.84% | |||||||||||
| 12/31/2022 | 268 | 39.02 | to | 34.99 | 10,324 | 0.13% | 1.30% to 1.80% | -14.78% | to | -15.18% | ||||||||||||||
| 12/31/2021 | 325 | 45.79 | to | 41.25 | 14,667 | 0.20% | 1.30% to 1.80% | 21.04% | to | 20.47% | ||||||||||||||
| 12/31/2020 | 426 | 37.83 | to | 34.24 | 15,900 | 0.25% | 1.30% to 1.80% | 12.16% | to | 11.60% | ||||||||||||||
| 12/31/2019 | 528 | 33.73 | to | 30.68 | 17,569 | 0.33% | 1.30% to 1.80% | 29.09% | to | 28.48% | ||||||||||||||
| Ultra Series Large Cap Value Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,752 | $ | 21.66 | to | $ | 16.38 | $ | 55,956 | 2.41% | 1.15% to 1.80% | 1.40% | to | 0.86% | |||||||||||
| 12/31/2022 | 1,989 | 21.36 | to | 16.24 | 62,902 | 2.23% | 1.15% to 1.80% | -6.07% | to | -6.72% | ||||||||||||||
| 12/31/2021 | 2,328 | 22.74 | to | 17.41 | 77,271 | 1.80% | 1.15% to 1.80% | 20.96% | to | 20.07% | ||||||||||||||
| 12/31/2020 | 2,611 | 18.80 | to | 14.50 | 71,882 | 1.66% | 1.15% to 1.80% | -5.05% | to | -5.97% | ||||||||||||||
| 12/31/2019 | 2,908 | 19.80 | to | 15.42 | 84,501 | 1.37% | 1.15% to 1.80% | 23.60% | to | 22.67% | ||||||||||||||
| Ultra Series Large Cap Value Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 67 | $ | 30.58 | to | $ | 27.42 | $ | 2,010 | 2.19% | 1.30% to 1.80% | 1.02% | to | 0.48% | |||||||||||
| 12/31/2022 | 77 | 30.27 | to | 27.29 | 2,296 | 1.95% | 1.30% to 1.80% | -6.43% | to | -6.83% | ||||||||||||||
| 12/31/2021 | 98 | 32.35 | to | 29.29 | 3,128 | 1.54% | 1.30% to 1.80% | 20.44% | to | 19.89% | ||||||||||||||
| 12/31/2020 | 128 | 26.86 | to | 24.43 | 3,388 | 1.42% | 1.30% to 1.80% | -5.42% | to | -5.89% | ||||||||||||||
| 12/31/2019 | 154 | 28.40 | to | 25.96 | 4,284 | 1.18% | 1.30% to 1.80% | 22.94% | to | 22.34% | ||||||||||||||
38
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| As of | For the year ended | |||||||||||||||||||||||
| Units (000's) | Unit Value for Lowest to Highest Expense Ratio | Net Assets (000's) | (1) Investment Income Ratio | (2) Expense Ratio Lowest to Highest | (3) Total Return for Lowest to Highest Expense Ratio | |||||||||||||||||||
| Ultra Series Mid Cap Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 867 | $ | 62.23 | to | $ | 31.78 | $ | 54,448 | 0.17% | 1.15% to 1.80% | 25.41% | to | 24.63% | |||||||||||
| 12/31/2022 | 1,030 | 49.62 | to | 25.50 | 51,434 | 0.00% | 1.15% to 1.80% | -14.17% | to | -14.74% | ||||||||||||||
| 12/31/2021 | 1,193 | 57.81 | to | 29.91 | 69,287 | 0.00% | 1.15% to 1.80% | 24.91% | to | 24.21% | ||||||||||||||
| 12/31/2020 | 1,354 | 46.28 | to | 24.08 | 62,690 | 0.00% | 1.15% to 1.80% | 8.43% | to | 7.89% | ||||||||||||||
| 12/31/2019 | 1,542 | 42.68 | to | 22.32 | 65,495 | 0.00% | 1.15% to 1.80% | 32.75% | to | 31.84% | ||||||||||||||
| Ultra Series Mid Cap Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 85 | $ | 54.68 | to | $ | 50.10 | $ | 4,578 | 0.03% | 1.30% to 1.80% | 24.93% | to | 24.29% | |||||||||||
| 12/31/2022 | 106 | 43.77 | to | 40.31 | 4,595 | 0.00% | 1.30% to 1.80% | -14.53% | to | -14.94% | ||||||||||||||
| 12/31/2021 | 128 | 51.21 | to | 47.39 | 6,487 | 0.00% | 1.30% to 1.80% | 24.45% | to | 23.83% | ||||||||||||||
| 12/31/2020 | 173 | 41.15 | to | 38.27 | 7,069 | 0.00% | 1.30% to 1.80% | 7.98% | to | 7.47% | ||||||||||||||
| 12/31/2019 | 214 | 38.11 | to | 35.61 | 8,070 | 0.00% | 1.30% to 1.80% | 32.28% | to | 31.55% | ||||||||||||||
| Ultra Series Moderate Allocation Fund, Class I, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 2,757 | $ | 16.67 | to | $ | 14.41 | $ | 46,521 | 2.38% | 1.15% to 1.80% | 9.46% | to | 8.75% | |||||||||||
| 12/31/2022 | 3,318 | 15.23 | to | 13.25 | 51,283 | 1.74% | 1.15% to 1.80% | -14.53% | to | -15.12% | ||||||||||||||
| 12/31/2021 | 3,806 | 17.82 | to | 15.61 | 68,865 | 2.14% | 1.15% to 1.80% | 6.20% | to | 5.54% | ||||||||||||||
| 12/31/2020 | 4,525 | 16.78 | to | 14.79 | 77,402 | 1.53% | 1.15% to 1.80% | 8.75% | to | 8.19% | ||||||||||||||
| 12/31/2019 | 5,282 | 15.43 | to | 13.67 | 83,217 | 2.08% | 1.15% to 1.80% | 15.41% | to | 14.59% | ||||||||||||||
| Ultra Series Moderate Allocation Fund, Class II, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 446 | $ | 22.46 | to | $ | 20.37 | $ | 9,958 | 1.97% | 1.30% to 1.80% | 9.19% | to | 8.64% | |||||||||||
| 12/31/2022 | 550 | 20.57 | to | 18.75 | 11,241 | 1.38% | 1.30% to 1.80% | -14.89% | to | -15.27% | ||||||||||||||
| 12/31/2021 | 673 | 24.17 | to | 22.13 | 16,166 | 2.00% | 1.30% to 1.80% | 5.68% | to | 5.23% | ||||||||||||||
| 12/31/2020 | 793 | 22.87 | to | 21.03 | 18,046 | 1.20% | 1.30% to 1.80% | 8.44% | to | 7.85% | ||||||||||||||
| 12/31/2019 | 895 | 21.09 | to | 19.50 | 18,790 | 1.65% | 1.30% to 1.80% | 14.74% | to | 14.17% | ||||||||||||||
| Vanguard VIF Money Market Portfolio, Subaccount | ||||||||||||||||||||||||
| 12/31/2023 | 1,322 | $ | 10.34 | to | $ | 9.81 | $ | 13,521 | 4.93% | 1.15% to 1.80% | 3.92% | to | 3.26% | |||||||||||
| 12/31/2022 | 1,553 | 9.95 | to | 9.50 | 15,324 | 1.45% | 1.15% to 1.80% | 0.20% | to | -0.21% | ||||||||||||||
| 12/31/2021 | 1,776 | 9.93 | to | 9.52 | 17,506 | 0.01% | 1.15% to 1.80% | -1.19% | to | -1.65% | ||||||||||||||
| 12/31/2020 | 2,220 | 10.05 | to | 9.68 | 22,144 | 0.51% | 1.15% to 1.80% | -0.79% | to | -1.43% | ||||||||||||||
| 12/31/2019 | 2,159 | 10.13 | to | 9.82 | 21,730 | 2.17% | 1.15% to 1.80% | 1.20% | to | 0.51% | ||||||||||||||
39
CMFG Variable Annuity Account
Notes to Financial Statements
(7) Financial Highlights (continued)
| (1) | The Investment Income Ratio represents dividends received by the subaccount, excluding capital gains distributions, divided by the daily average net assets for the period indicated. The recognition of investment income is determined by the timing of the declaration of dividends by the underlying fund in which the subaccount invests. |
| (2) | The Expense Ratio represents the annualized contract expenses of the respective contract of the Account, consisting primarily of mortality and expense risk charges, as defined in the Account Charges note. The ratios include only those expenses that result in a direct reduction to unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying fund have been excluded. |
| (3) | The Total Return represents the total return for the periods indicated, including changes in the value of the underlying fund and expenses assessed through the reduction of unit values. These ratios do not include any expenses assessed through the redemption of units. The total return is calculated for each period shown and, accordingly, is not annualized for periods less than one year. As the total return for each of the periods is presented as a range of lowest to highest percentages based on the product grouping representing the lowest and highest expense ratio amounts, some individual contract total returns are not within the ranges presented. |
| (a) | This subaccount is only available in the MEMBERS Variable Annuity product that offers one class and expense ratio, therefore a range of lowest to highest is not presented. |
| (b) | This subaccount is only available in the MEMBERS Variable Annuity III product that offers multiple classes and expense ratios, therefore a range of lowest to highest is presented if contract owners have invested in multiple classes for the respective subaccount. |
(8) Subsequent Events
The Account evaluated subsequent events through the date the financial statements were issued. During this period, there were no significant subsequent events that required adjustment to or disclosure in the accompanying financial statements.
40
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Terry Bryant Accident & Injury Law Announces $4,000 Thanksgiving Giveaway
- Savara Presented New Data Showing Molgramostim Inhalation Solution (Molgramostim) Treatment Effects in Autoimmune Pulmonary Alveolar Proteinosis (aPAP) Patients with Mild Diffusion Impairment
- Notified Opens Model Context Protocol (MCP) Beta Program for PR and IR Data and Services
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!





Tweet
Share