Form N-VPFS CMFG VARIABLE ANNUITY For: Dec 31

March 22, 2024 8:58 AM EDT

 

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





Related Categories

SEC Filings