Value Of Capital and surplus								Business Value		Total Value
NAIC Code (1)	Company Name (2)	Hierarchy Code (3)	Surplus at Hierarchy Level (4)	Asset Valuation Reserve (5)	Surplus Notes (6)	Non-Admitted Assets + excess of Bond MV over BV (7)	Total Adjusted Capital  (8) = (4)+(5)-(6)+(7)	Value of Existing Business (9)	Value of New Business (10)	Total Company Value (11)=(8)+(9)+(10)
70005	AMERICAN BUSINESS LIFE	-	-	-	-	-	-	-	194.37	194.37
78002	AMERICAN DIRECT MAIL	-	-	350.25	65.00	(15.00)	270.25	717.77	124.32	1,112.34
51000	SETTLERS LIFE & CASUALTY CO	-	-	130.69	-	23.00	153.69	673.51	135.64	962.84
52101	STANDARD GROUP INS CO	-	-	-	-	-	-	-	-	-
72894	ASSOCIATION STANDARD LIFE	-	-	5.25	-	1.86	7.11	13.87	411.52	432.50
65345	COMPANION SALES LIFE	-	-	55.36	-	7.12	62.48	80.15	55.75	198.38
63548	UNIVERSITY LIFE	-	-	2.21	4.00	1.50	(0.29)	16.93	120.29	136.93
11212	FUNERAL PARLOR LIFE	-	-	7.85	-	2.00	9.85	111.92	7.50	129.27
20123	VARIABLE INVESTORS LIFE	-	-	125.36	20.00	7.08	112.44	222.31	180.14	514.88
30210	NATIONAL PROTECTED ANNUITY	1.00	35.21	1.23	-	(0.60)	35.84	117.24	3.76	156.85
50112	DOMINION LIFE	-	-	-	-	-	-	-	-	-
36002	SETTLERS ACCIDENT & INDUSTRIAL	1.00	350.10	2.52	360.00	1.50	(5.88)	118.07	63.92	176.11
75240	WESTERN PROTECTOR LIFE	1.00	15.55	5.67	-	27.85	49.07	0.32	16.11	65.50
99101	EASTERN DEMOCRAT LIFE	-	-	110.25	-	24.65	134.90	464.24	130.63	729.77
10199	SAVERS INDEMNITY HEALTH	-	-	45.00	-	9.01	54.01	63.64	4.40	122.05
19910	DOCTORS LIFE & ANNUITY	-	-	5.69	-	4.50	10.19	185.68	218.92	414.79
91210	UTAH & COLORADO RESERVE	1.00	225.23	12.65	10.00	16.25	244.13	219.58	61.74	525.44
78965	COUNTRY HOMES TRUST LIFE	-	-	1.56	-	1.20	2.76	14.54	166.47	183.77
65478	KENTUCKY MORTGAGE LIFE	-	-	1.30	-	1.10	2.40	3.77	36.50	42.66
12365	IMMIGRANT SAVINGS LIFE	0.29	36.98	45.23	25.00	18.21	75.42	183.92	115.40	374.74
14725	CALIFORNIA SECURITY & ACCIDENT	-	-	5.00	-	3.25	8.25	16.59	236.83	261.67
74185	WASHINGTON GENERAL LIFE	-	-	32.78	12.00	25.36	46.14	170.07	81.81	298.02
	TOTAL		663.07	945.85	496.00	293.32	1,272.76	3,394.10	2,366.01	7,032.88
	Dicount Rate Used	NA	NA	NA	NA	NA	NA	12.00%	15.00%	MIXED