-------~----------------~- ~---- A f.1hTlli:I1ATICt.L HODZL FOR A GROUP PSNSION PROGRAI': An Honors Thesis (ID 499) by Sharon N. O'f.1eara Thesis Director John A. Beekman, ASA Ball State University Huncie, IN November 16, 1984 Expected date of graduation (Fall, 1984) r p Table of Contents Page I. Introduction ........................................... 1 II. Basics of a Pension Plan ••..........•..............•..• 3 III. Classical Definition of Immunization ••.•••...•••.•••••• 7 IV. Stochastic I~1odels •••••••••••••••••••••••••••••••••••••• 9 V. Gifford Fong Theory of Immunization ••••••••••••••••••• 11 VI. Description of the system •.......•.........•.....•.... 14 VII. The System A. Description of Programs B. Instructions for Use C. Reports D. Calculation of Durations ,c,. List of Programs and Their Functions F. Printout of Programs VIII. Implications of the Output ............................ 16 IX. Conclusion ...........•......................•......... 17 x. Footnotes .•....................................•....•. 13 XI. Bibliography ••••••••••••••••••••••.••••••••••••••••••• 19 I p Introduction The progressive increase in the number and proportion of the retired section of the population is of growing concern today. The probable reduction of an individual's earning pm"er upon leaving the work force must be planned for in the earlier stages of one's employment history. '''hat resources can be drawn upon to survive once income from work is discontinued? In the past many have survived on social security or private savings. Drastic decreases in standard of living have been seen in the life styles of the elderly. Social Security is cutting back payments as it runs into more and more difficulties paying the increasing number of elderly. Economic security is a serious and increasingly important problem of the United States. One wayan individual can ease the worries of income after retirement is to join a pension program either individually through IRA's or KSOGH's or through plans offered through the place of employment. Pension programs have grown significantly since the 1940's; however, they date back to the 1800's. This paper outlines what is necessary for a defined contribution pension plan to be successful in providing benefit payments at a future date. The organization is as follows: A brief outline on the structure of a pension plan giving rise to the need for immunization, a definition of classical immunization, followed by a more recent theory of immunization developed by Gifford Fong. A model of a specific pension plan will be 2 shown and a description of how to project cashflows '..:ill be given including a computer system developed to produce the future cashflow for the product. Finally, the results will be shown that are then used by an investment department for immunization purposes. 3 Basics of Pension Plan 'From the standpoint of the whole system of social economy, no employer has a right to engage men in any occupation that exhausts the individual's industrial life in 10, 20 or 40 years; and then leave the remnant floating on society at large as a derelict at sea.,i This states that there is an obvious problem of maintaining an adequate standard of living once past the productive, employable years of life. There are basically four methods of meeting the pro- blem of superannu.ated employees. First, "the employee could be terminated without any further compensation or any retirement benefits as soon as the value of the employee's services is less than the salary being paid. ,,2 This is a disadvantage to the employee but great financial advantage for the employer. Another method of handling the superannuated employee is to retain the employee at the current level ,.,hile the company absorbs the cost. the employer this time. Another undesirable method to A third method would be to retain the employee at a less demanding position. This being a lit- tle better than method two because a new, younger employee can fill the vacancy. ing the older employee. This also reduces the cost of maintainHowever, none of these choices seem to be desirable for the employer or employee. An alternative to these methods is to establish a formal pension plan. A pension plan is established through employer and employee contributions into a fund throughout the working years of the employee. This then accumulates at a predetermined or going rate of interest until the employee reaches retirement age. r I I p 4 He will then begin to receive payments from the pension plan in lieu of his paycheck. This method has become very popular in the past forty years. There are several advantages of pension plans to be considered. For the employer, the superannuated employee can be dismissed in a fair, reasonable manner without having to worry about the cost and inefficiency of retaining him. The company will remain desirable for young employees in that advancements can be made. The cycle vrould flow smoothly with the older retiring and younger filling their positions. Also, the employees will feel more secure knowing provisions have been made for them upon retirement and hopefully, 'Ilill increase their morale and productivity. Another advantage of a pension plan is for tax purposes. Employer's contributions are tax deductable, a big plus for the company. Also, investment income is not taxed until actually paid out. From the employee's viewpoint, the employer contributions do not constitute taxable income until actually received. At that point it is assumed the employee will be in a lO\'ler tax bracket. If a company is to attract new employees, it must offer some type of retirement benefits. If it does not, it is at a strong disadvantage in the labor market. Hence, pension plans are a must for a company to survive. Pensions are also a supplement to income after retirement. Social Security and individual savings also contribute to income. However, neither is adequate to maintain one's standard of living. Most individuals need a combination of 'rr""'IIIIp.,. . . . .- - - - - - - - - - - - - - - - - . - . - - . - - - ! 5 Social Security, private pensions, and personal savings. Also, it has been shown that people would rather spend their money as they earn it rather than put it into savings and not see it until many years down the road. Unexpected de- mands arise where use of the 'savings for retirement' money is needed immediately. savings. A pension plan is a form of forced This is needed if the individual wishes to maintain a relatively high standard of living after retirement. The need for and advantages of pension plans have been clearly pointed out. However, the next problem is how is a company going to provide pension plans for their employees. Many sources are available to choose from. Insurance companies, trust departments of banks, corporate trustees all offer the service. The insurance industry first entered into the pension business with the issuance of the first annuity contract by Metropolitan Life Insurance Company in 1921.3 The problem of providing a pension plan is now passed from the company to the insurance company or other group to handle. The question remains as to how is one to guarantee payments upon retirement and how much will they be; a major concern of the employees. The company that provides the pension plan creates a series of long term liabilities representing the obligation to pay a specific amount of money or provide income for a certain amount to annuitants. Investments must be made at the present time to meet these future demands. Such invest- ments are made up of common and preferred stock, bonds, mortgages, real estate, and cash. All of these have different rates of return and different levels of risk. One first must ,I ,I I f 6 analyze the structure of the pension plan and make investments accordingly. Liability determinations are based on actuarial cost estimates. "Good pension administration includes close monitoring of the estimates and assumptions. The standard list of actuarial assumptions include mortality expectation, ... , expected levels of compensation, administrative costs, ages of retirement, and finally, anticipated investment earnings.,,4 Until recently, many life insurance companies did not have investment staffs that would permit them to follow the total return concept. A study on investment policies found, 'For most (insurance) companies, the labor, capital, and material resources employed in making investment decisions represent a negligible portion of total resources utilized by the companies. ,5 New theories have. been developed since the 1940' s on how to invest to get the·maximum yield and appropriate timing for pension plans. 7 Classical Defintion of Immunization 'A portfolio of investments in bonds is immunized for a holding period if its value at the end of the holding period, regardless of the course of interest rates during the holding period, must be at least as large as it would have been had the interest-rate function been constant throughout the holding period. ,,6 Only recently has immunization of portfolios become a major concern for insurance companies. The above definition was written in 1971 by La,.,rrence Fisher and homan L. Weil who then developed what is now known as the traditional theory of immunization. Immunization theory is a key concept of the investment division of insurance companies and, if accomplished successfull~ can lead to large profits and a more flexible business. The Fisher!Weil theory looks at an invester with x dollars now and wants y dollars at some time, t, in the future. Any deviation from the y dollars at time t is a measure of risk of the investment. The Fisherl'lleil theory based their investment strategy on the duration of an asset. Duration is 'a number with dimension time attached to a stream of promised payments." 7 I'lathematically: n =:2.. j=1 t.P t J j !fp j=1 t j - t 0 D = Duration Tj = Time Pt. = Present values at time tj of promised payments. J From this they developed the immunization theorem. They first assumed interest is to be compounded continuously call this function i(t). They then assume if interest rates 8 change, all rates change by the same amount. In other words, if ia(t) changes to ib(t) then ib (t) • ia (t) + 1:l 'IIi th these assumptions made, the immunization theorem states the portfolio is immunized at to if duration, Dt ' of the o promised payments is equal to the desired holding period. Therefore, an invester who wishes to be immunized from interest-rate flucuations should have equal durations for assets and liabilities. Duration of a portfolio is a linear combination of the durations of its components. The invester can match asset and liability durations by purchasing a singlepayment note whose duration is at least as long as the longest liability and combining this with assets with shorter durations to come up with the perfect match. This theorem should lead the investor to at least break even if all assumptions hold. This theory has been developed with much more theories now taking its place. po~erful I f 9 II I Stochastic vs Deterministic J.1odels , i The classical definition used a deterministic model when discussing the term structure of interest rates. liThe term structure of interest rates exhibits the relationship among the yields on default free debt instruments of different maturities. IIS This deterministic model, however, is inc on- sistent vri th the treatment of assets where the prices are determined under the assumption that returns on the assets are random variables, i.e. not deterministic. Phelim Boyle summarizes two methods to determine the price of Fi pure dis- count bond at time t with maturity time s and spot rate r. Both of these methods follow a stochastic or random model. It should be clear that a stochastic model is better suited to determine spot interest rates because one, it is consistent with the method used in determining returns on assets and two, it is a natural process assuming the market is efficient and investors act rationally. Furthermore, a stochastic process is "a mathematical model used to describe a natural process. ,,9 The two methods developed in Boyle's paper are by Vasicek ambyC~ Ingersole and Ross. Both assume the spot rate fol- lows a Markov or continuous process. The Cox, Ingersole and Ross method also eliminates the possibility of negative interest rates. It is very important to utilize a realistic model in determining the maturity structure of liabilities so the appropriate assets may be selected. This matching of the term of the assets in relation to the term of the liabilities r I! :, r ---------- 10 I I:" so as to reduce the possibility of loss due to change in interest rates is of the greatest importance because, "it is one of the three main factors within (the company's) control which can endanger the solvancy of an office.,,10 The results of the Vasicek and Cox, Ingersole and Ross methods make it possible to achieve immunization under the classical definition. There are differences in the mean terms in the deterministic and stochastic models. In the deterministic model, the mean term is equal to maturity date T. The Vasicek model shows the mean term is less than T but is bounded by T as T ~ term is always less than T. the riskiness of the bend. O{). In the last model, the mean Remember, the mean term measures Hence, the stochastic models give rise to larger investments in longer term bonds because of the lower risk or less dramatic effect of an interest rate change. ~---~~~~~~~--- ... --------- 11 Gifford Fong Theory of Immunization Immunization involves the matching of the first of asset and liability cashflow. ~oments This protects against parallel movements in interest rates. Also, investment flex- ibility is provided in that cashflo", matching is not required. However, a problem encountered \vi th this technique is that non-paralled shifts in interest rates are not protected against. A new risk management strategy was developed by Gifford Fong and Oldrich Vasicek that addressed the risk of non-parallel, movements in interest rates. This is a little more complicated than classical immunization since the second moment as well as the first moment is involved. The Gifford Fong Str.ategy aims for an optimal tradeoff between risk and return rather than minimizing the portfolio's immunization risk. Fong purposes to achieve this optimal tradeoff between risk and return by maximizing the lower bound on the portfolio return. The lower bound is a confidence interval on the realized return for a given probability level. The first condition necessary in the Gifford Fong strategy is the traditional matching of durations. Duration is the weighted average time of all the portfolio payments, the weights being the present values of the payment amounts. Hathematically: 12 m = number of portfolio payments Ci = Amount of payment due at time ti poet) = Discount function 10 = Initial portfolio value or the sum of ' the present value of the payments. 11 Another condition that must be met is the i1ean Absolute Deviation Constraints. This says that the asset cash-flows must be more dispersed than the liability cash-flO\'IS. These two constraints will subject the portfolio to immunization risk from arbitrary or non-parallel shifts of interest rates. A measure of immunization risk is denoted M2. Mathe- matically: jvJ2 = m H = investment horizon This is simply the second moment of future cash-flows or the ',.,eighted variance of times to payment around the horizon date. 12 For a portfolio that adheres to the above two conditions: 2 m 2t m 2t M = (ti-D) V At (t. - D) V Lt i=1 i=1 1. D = Duration VT = Present value AT = Assets LT = Liabilities or the difference of the future cash-flows of assets and liabilities. Traditionally jvJ2, immunization risk, is minimized. Fong optimizes the riSk/return trade-off by maximizing the lower bound of a rate of return confidence interval. Define Ds as a random variable representing an arbitrary change of 13 interest rate. Therefore the change in value of the port- folio assets and liabilities is _M2Ds' The rate of return of the asset portfolio is R = "R - aM 2 Os R = Rate of return random variable 1\ R = Target (expected) rate of return a = Constant varying by duration of the asset portfolio The confidence interval for R can be represented as: 1\ R=R+k\r R R = Confidence level. Fang suggests maximizing the lower bound of this confidence interval also written as ~ - k a M2'\) s " Maximizing this is the same as minimizing M2 - )..P. The use of linear programming and the duality theory will accomplish the task of immunization. ----------------------------14 Desription of the System It is necessary to give a simple example on how to project cashflows and describe what implications can be made from the output. I have chosen to use a group pension plan called the Growth Gua~ project cashflo\vs. Contract (GGC) for which to The structure of the GGC is as follows: X denotes the deposit period for a group, usually 12 months. Y denotes the holding period. The company holds the money Y months at a guaranteed interest rate. Y usually ranges from two to five years. Z denotes the disbursement period of the money back to the insured. Zxpenses can either be deducted from the account, credited, or separately billed. Benefit payments can be made throughout the X-Y-Z periods, prorata, or not paid at all, LIFO. There are four combinations of billing/benefit payout options. are accounted for in the system. All The system contains a main program to project the cashflows, many subroutines used by the main program, a database of all sales made from July, 1983 to the present, and several matrices containing fund balances, deposits, disbursements, and interest earned. It is of vital importance to keep the system updated each month with all of the new sales, fund balances etc. to receive an accurate cashflow projection. invalid conclusions may result. If this is not properly done, To keep it current, user- friendly programs are included to add new sales, insert fund balances, and make adjustments. --------~--.-------.-- ------.--.---~ ~~~~~- 15 Several assumptions must be made before the cashflow can be projected. First is the amount of monthly deposit expected in future months. divided by the X period. ~ust This is simply the total sale If a policy is prorata, an assumption be made as to how much the monthly benefit ?ayments sre expected to be. This is calculated by the underwriting department based in past experience. The deposits and bene- fit payments should be monitored to see if they are deviating from the original assumption. ~ade If so, an adjustment should be through the ADJUSTMENTS program. This step is as im- portant as keeping the database updated if accurate cashflows are to be projected. The main program ',viII take the sale from the database and project a ten year cashflmv for each one. accumulated to produce the final reports. Totals are From the results the investment department can easily see the total dollar amount 0::' inflows that are expected and how and when disbursements from benefit payments and maturities are made. Also, the present value of the inflows and outflows, 1'1 ( 0) , the first and second moments, and D1- and D2, duration, are shown for each case and in total. Ultimately, matching of the second derivatives (D2) is desired. Following is a printout of the system and brief explanations where needed. GGC CASHFLOW PROJECTIONS August, 1984 Introduction: This system is designed to project the cash flows for the GGC sales since July, 1983. The cash flows are projected ten years into the future. Each sale is processed individually while the sum is accumulated. A projection consists of three streams: 1). 2). 3). inflows consisting of deposits only. outflows consisting of expenses, benefit payments and maturities. an accumulation of the fund balance. The final report contains an i ,flow monitor, out flow monitor, total projection and, if opted, projections for each individual record. One may request the projection from any point in time from July of 1983 to ten years past the current month. Any projection made starting Detween July, 1983 and the current month uses the final balances as of the projection date. If a projection is requested for a future date, the most current fund balance is used to start the cashflow streams. Only sales existing at the projection date are used to produce the streams. Uhderwriter Responsibilities For this system to be accurate, the Underwriters must be sure to update it each month. Their primary responsibilities are to add the new sales each month, add fund balances for the existing records, ,md make adjustments that are necessary. There are eleven possible adjustments, two of which require monitoring the benefit payments and deposits. The changes would be made to the benefit payment assumption field and expected monthly deposit field if they consistently vary from the original assumptions. All adjustments can easily be made using the "Adjustments" program and new sales are entered using the "Newsales" program. Both are user friendly. Using the System The system must be run on an IBM PC equipped with an APL chip. To begin, insert an APL disk in disk drive A and hit control, Alt, Delete at the same time. Next, clear the workspace by typing) )CLEAR. Take out the APL disk and insert the cash flow disk. Load the program by typing )eOPY CASHFLOW. It will take a minute or two to complete this step. A final important step that must be done before running any of the programs is to tie the files so they can be accessed. This requi res two commands as follows: 'DATA' 11 (QUAD) 'NAMES' n, (QUAD) ., FTIE 100 FTIE 200 -1- The quote is the uppercase k and the quad is the upper case 1. system is now ready to run any program. The The options are: Newsales - to add new sales - to enter monthly fund balance Adjustments - to adjust existing records Program - to project the cash flows New~al Newsales and newbal should be run together monthly. 'Program' may be run at any time. Adjustments are stored for one period only. **All adjustments for one month should be made at one time to prevent losing ,ny of the net changes. Records in Database 1983: Policy if! Company Name Carpenter's Severence & Annuity Frisch's Restaurant (12.55%) Total Petroleum Hanna Mining Michigan Consolidated Gas GWL Savings (12.56%) GWL Savings (12.69%) Tab Merchandising 8oscov's Department Store Hydrotex Rexham Corp. Cassentino Mobile Home Anaheim Union H.S. Pepsi-Cola Oakland Unified School Nabors Alaska Cameo American Petroleum ---=~-~------------------------- Records in Database 1984: Policy II Company Name Hudson Screw Housing Authority of st. Louis General Hospital of Everett Robert C. Wilson Schweiger Industries City of Springfield Sherwood Enterprises Electro Corp. Pool Arctic Alaska KLA Instruments Boscnv'.s Department Store (12.85%) First Michigan Cap. Corp. Frisch's Restaurants (13.15%) Harrison & Crossfield Whiting Corp. Georgia Kraft Fieldale Corp. National Asbestos Tandin St. Judes (13.85%) St. Judes (13.9%) Cleveland Newspaper Pub. Harrison & Crossfield (14.07%) Intercity Transit Washington Forge Manville (14.41%) Accent Displays Inc. American Petroleum Panhandle Motor Services Pro jection : AJRPOSE: CALCULATION OF DISBURSEMENTS: CALCULATION OF FUND BALANCES: CALCULATION OF DURATION: To project casn flow streams for each sale and accumulate totals for all sales since July, 1983. User may choose any date to make the projection. Any date prior to 7/83 will give all zeros. Any date past the date the 1st fund balances will start at the date of the most current fund balance. Durations can be calculated if user desires. The floating point arithmetic required for these calculations slows down the system considerably. Be prepared to spend an afternoon running "Projection". 1. Benefit = LIFO, Expenses = BILL Disbursement vector = 2. Benefits = LIFO, Expenses = DEBIT Max (.15, .00038 X FB) .00038 X 2000 + .0003 (FB-2000) 3. Benefits = PRORATA, Expenses Ben % assumption X FB 4. Benefits 2+3 ° = PRORATA, FB FB 2,000 2,000 = BILL Expenses - DEBIT FB (X+l) = FB(X) + Dep (X+l) - Disb (X+l) + [FB(X) + Dep (X+l) - Disb (X+l)] X (Int/12) (Y\ DO = L. ~t. 1;)1: t.=o 01 = '" ~ -t.;o 02 = t t v A. t ."'- L -1..=0 1.."" \Jc 1\ to ~t.. ~ C"'-"'''- ~ PURPOSE: Same as setproj except fund balances for current month have been entered and are used as beginning fund balances. Mjustments: PURPOSE: To change a factor of a record in the database. Changes can be made to: - Policy number - Company name - Policy type - X-Y-Z period Interest rate - Effective date - Expense payment - Annual benefit percent assumptions - Expected monthly deposits FUNCTI ONS CALLED: V-period, 2-period, Interest, Expenses START Type ADJUSTMENTS PROGRAM: -6- Projection Variable Table and Their Function Accumulators: INt SP NOEP, NDIS8, NF8 DEP, OISB, FBV, INT, MAT ROEP, ROIS8, RFB Interest Single premiums Deposits, Disbursement, Fund balance of new sales Deposits, disbursements, fund balance, interest and maturities for current sale Deposits, Disbursements, fund balance of renewal sales TOTDEP, TOTDISB TOTFB, TOTINT, TOT:-tAT Accumulate total SORTPOL DRTD, DRTl, DRT2 MORTO, MDRTl, MDRT2 AORTO, ADRTl, ADRT2 ARORTO, AMDRTl, AMDRT2 t-blds policy numbers as they are read from "DATA" DO, 01, 02 for outflows at credited interest rate DO, 01, 02 for outflows at market interest rate DO, 0, 02 for inflows at credited interest rate DO, 01, 02 for inflows at market interest rate DURO, DURl, DUR2, ~RO, MDURl, MDUR2, ADURO , ADUR l, ADUR2, AMOURO, AMDURl, AMDUR2 Temporary variables to accumulate durations as they are being calculated. Assigned a position in above vectors. DURANS MKTINT PRANS Answer if want to calculate duration If calculating duration, holds market interest rate Answer if print each sale SIZE Size of database counter for files, general J,I FLAG Used in calculating remaining time i.e. projection date - effective date T Time Ramaining time of policy Remaining time from 7/83 i.e. projection date - 7/83 Sale information read from "DATA" INFO x, y,Z Nl N ·ZTYPE Zl OZ Q Count X,Y,Z periods Total time of policy - X+Y+Z Remaining time of policy Type of dibursement for Z period Number of quarterly deposits Original Z period Month starting disbursement period i.e. (X+Y+l) Counter used to determine when to make quarterly dibursement INSlRUCTIONS TU USE GGC CASHFLO~ Starting the system: C!1Jy IBM PC's with an APL chip can run the system. One is located outside of Luke Girard's office, one Is on lOth floor by David Wolpo, and one on 6th floor by Paul Er ickson' s 0 f f ice. To begin insert the APL disk in drive A. This should be located right next to the PC. Boot up the system by hitting CTRL, ALT, DEL at the same time. About 45 seconcs later a message "see describe" will ClPppt'r. ('1 ear the screen by typing )Clear- )1s the uppercase semi colon. Remove the APL disk and insert the GGCCF APL disk. Loao new workspace by typing )LOAD CASHFLOI'I. If "workspace not compatible" appears type )COPY CASHFLOW. This takes about two minutes. Next insert the MATRICES Disk in drive A ana type )COP\ MATRICES. All information is now loaded. Reinsert the GGCCF APL disk in drive A. The sy~.tem is now ready to run. Type INSTRUCTIONS for general instructions on how to enter information. There are several options available. All APL characters are founa on a STSC APL sheet located near the P.C. IMPORTANT Before starting two commands must be typed! 'DATA' 'NAMES' OFTIE1OO C FTIE 200 'is uppercase k o is uppercase L This rust be done to be able to access the files. ~tion 1: Add new sales. Type NEWSALES to begin. The user is prompted to enter all of the pertinent information fur each sale. If a mistake was entered several things can be don~ to correct it. If it occurred before the 'Is this a new or rpre~~l ~ale?' question hit CTRL ESC. This exits from the program. To re-enter simply re-type NEI'ISALES. If the error occurs after that question the followin\,i must be typed. 1. OFDROP 100 -1 2. OFDROP 200 -1 is uppercase L is uppercase 2 3. is uppercase ) [ is i key a number will appear - say X 4. F~~TRIX FBMAlRIX [100il) [100; l)~X-l (one less the number shown above) A new sale can now be entered. ---~--------------------- ---------------------- Optlon 2: Make adjustments to existinG sales. Type ADJUSlMENlS to begin. The user is given eleven options on different adjustments to make. Several may take a couple of minutes to complete. The adjustment Is complete when the questions, '00 you want to make another adjustment?' appears. The best way to corr~rt pn error is to make a negative adjustment or re-enter the ~riginal assumption. This should zero out any changes that were made. Option 3: Enter new fund balance. Type NEWBAL to begin. This program enters fund balances, deposits, cisbursements, and interest into different matrices. The matrices are FBMATRIX, DEPMATRIX, BENMATRIX, l~lMA1RIX. If error occurs, the appropriate matrix entry must be found to search for policy number which is the first column of all matrices. Type FBMAlRIX [(0 + 100);5lJ ~is the uppercase I. Locate correct policy and count which entry is X. Type FBMATRIX [X (from above step); j to locate the incorrect entry. Count its position, say y. To correct the entry type FBMATRIX [X; YJ ~pew entry~ lhis must be oone for all matrices that may have receiveo the incorrect answer. Also, if a deposit was entered wrong and a was or single premium salE, SPMATRIX must be correcteG in a similar fashion. Option 4: Pro,iect cashtlows. Type PROGRAM to begin. A series of questions follows. Once the answers are entered the projection begins. It may take an afternoon to run. All reports are produced after the projection is complete. I suggest beginning it in the morning. If for any reason it must be stopped hit CTRL BREAK (Upper right corner). This interrupts the program. Corrections can be made to the programs. Type ~ t) LC to continue ~ is the J key, (lis uppercase L. Be sure not to change any variables like X, Y, Z, J, or totals. If PROGRAM is stopped and restsrttd by typing PROGRAM, the whole process is started over. If )RESET is typed the position is lost. ~ D lC does not work. ---------------~-----~--- -------~----------- Reports Generated from Projection Illustration: Inflow Monitor 1. Outstanding future deposits at beginning of period $5,000 2. 3. 4. 5. 6. New sales in month Renewed sales Adjustments Expected in-month deposits outstanding future deposits at end of period 1,000 2,000 500 (1,500) 7,000 Illustration: Outflow Monitor Cash Items Actual 1. Funds at beginning $25,000 2. Single premiums 2,000 3. Annual premiums 1,700 4. Disbursements (300) 5. Maturities (1,000) 6. Interest credits 3,000 7. Funds at end of period $30,400 Projected ~25,000 o 1,500 (350) (900) 2,900 $28, 150 Disbursement Cashflow Movement ~ a 2,000 200 50 ( 100) 100 $2,250 Non-cash Items (excludes single premiums) 8.Newsales 9. Renewal sales 10. Adjustments $1,000 2,000 500 11. Total movement $5,750 - ------~ ------------------------- - ------- ---------- - ----------- The inflow monitor will show what the forward commitment position ought to be (7,000) and hm'l it changed. The outflOl'l monitor will show how much the company should have invested and disbursed (30,400) and how it changed. It will also show why the future disbursement cashflows have changed since the beginning of the period. These monitors, however, do not show changes due to changes in disbursement assumptions. To keep track of adjustments, in adjustment report can be produced. only. This will show the adjustments for that month It is displayed for 120 time periods to show the net monthly change. Adjustments are broken down into changes due to adjustment in: X period - total deposits expected Benefits - total benefit payments made Interest - change in interest rates Expenses - How expenses paid Y period - Holding period Z period - Disbursement period Calculation of Durations DO = ~ vt n D1 = £. t=O D2 = n= number of months remaining in contract At=Assets At t=O tvt A t ~ t=O 111 = D1 .;. DO 112 = D2 .;. DO Zero, first, and second moments, Duration 1, and Duration were calculated for assets and liabilities. They were also calculated at the interest rate stated in the contract as well as a common market rate for all contracts. The user determines this rate. They are displayed as follows: 2 Outflows Credo Int. DO D1 D2 111 112 Market Inflows Crect. Int. Market - - - --~~-- ----- -----~--- Program Function System translation APL keyboard Turnprinter start printer on/off Start start printer stop stop printer Printrep Displays cashflo\\' for each sale Duration Prints durations, DO, D1, D2, M1, M2, for each sale Totals Prints final totals for all sales In monitor Inflow report Out monitor Outflow report Adjrep Displays total adjustments made to database and the net change in position Instructions General instructions to use system Program Core program to project cashflows and make adjustments Projection Projects cashflow for each sale 10 years into the future Totsp Stores totals for single Newsp premium sales Rensp separately X1 Determines remaining time X2 X3 Y1 Y2 13 from projection date to end of contract. Sets x, y, z to appropriate lengths. ---------~~-~----~~--- -------------- ----- Program Function Adj:.lstments Allows changes to be made in database Y period r1akes adjustments to Z period specific items. Interest Expenses New sales Add sales each month Ne'tlbal Updates fund balance each J month Set proj Set proj 1 Determines which fund balance Set up of database How records are stored to use to start projection Data Contains numerical information Names Contains company names FB matrix Matrix of all sale fund balances. Size 100 x 50 Similar matrices for deposits, disbursements, interest, adjustments, single premium deposits ;;s TtnTh.:lS to:. TI Oll[ J J :,i![I1T!"II;L':'TlCti Ihe.[,; :,1';'$ ~ lit< Ii< ,j 1 2 3~;t1 j I) C' ~'H OF'OiE lZ. f\!'L 'i!Fapi I tITH[JJ :.WHINTH '::I'HJfi;OS[~ :jiltS 'j i>,' p((OHOEH:':tI,OH)' 1 'J:DPh[ 1::4r:l ~J !1",7 :m~i;,HHSLATI :,fllIf!:ITEP all liTOf: 0) ilOP ,lim I ~ Tn OH eN 3 1~6 ~\'\i cH V> "-Q.c)..\..J-=-~..s. C~<':::'h.--\ \ev...) Qc.......~r.... ~~>r ":::::"c_\~ '" fllhTH. [1] l...l III ttl I~l ILl (71 tSl [C;) (1('1 [:11 ~,~T1H1i~"~LNTIDh 1 TuihfilhTU 0" 0 .... 1';'i. fl"fC'tOfH .. I' 'OO.J ft~ ..t"S.afH"" 200.J A SIT ~~il~ILISI -\ " liPlhrO[71··.·)j·U.. ·',.,C~··· liPlHf((71 a '2;·.j'Ut'·';(."", I(r'flro,,]a']' '/'U.' "';C2'" .,PJllfL;!.91a'1')/·Utn,"LlfO'" II HMO[ 91-' 2' )/' I1H1" 'Pie UTA" • [~,,1 .ttl"r"[~5]a·1')/·IA'·'ULLn"· ttj) lIJJhf2[:;Sl=·2"/'J);..··UI11U·" [U) M~.llf1f;"I4.~,"?) C!.] • 11:) ~( " 'ttC'.,IHfO(U)· lit: (1~1 iltl (19) (l,) :t1) (t~l ldl (<<I l,'; l'l •• Ir.ruU;~,~) I' rl,l~',··~~ .. *IHrOI;il' lihfll •• flhfC(3't,51 II' 217.:. ,. ' .,J'I •., · ••• (11I7U<7 • • " "I,"'" CASHILOY PROJICTIOK", IIJ"I./'atd,tl117U" " , IIJall1'.'d,Ulli6hn," "),"PPOJ1CTlOH rOI '·.(I'tl.IttTH),·'I",,,r'tIAI)' d.",tl1l7£"lf"aJ11S(Ot\JiUl, , '.'T:lTAL SRUI ',(111"'0(60.,,]) .'.,(111""111>,' ', .. u.n,' x-/-l" ,1111"'0(11,12)1, '-' ,(IPIK'C(j4,1~l>, '-' ,(I'I"'O(17,IB1I,' IKTlJlST IATI. ',(O«IPI"'O(19',5)1'100»,' ,/, ,llt-ll,'/',tllhrO(l2,331),' 1)I.""SI5 ',(11),),' UM PUelMT ASSUJ1'.1 ·.(I((.PIMr0[3bt,~1).100)'.'·/·' l~~) l\lJ~~hSa"')I'~~I~TIOH' l .. :.l "'a.,(1)1';'6t, .ltQ,d:117bt· [ ..... j ~ ':' :. :~~l [ ,,) D:"l [ jll [jtl [;:.) bt ['>f) 2 3 4 5 6 7 8 , 39 ~ 41 4a 43 « 10 II U 13 14 15 16 17 1B U 20 21 22 23 24 25 26 un. 27 ',('NO 2B ;1 ~t~,tl117tt' ',(5 0 IHf[O',32) •••. 1111 n, UtOSITS ",t", [lli7b" III ~.u'SIt1["tS . ,(I 0 '~ISi(0"l211 4t i. (1: 17f.t' 'Uh1l IIHl..:tlt" ',(' 0 InIOt,l2]) j t 2.11H7bt' 32 33 ~ ~ ~ n ~ dti,UBif." i~ Dt' dt.i.[1117U' ~l ~ta..[ll17~'L~ 6) ,j'd.(1117f.t(~ n o I"ICTIVI 45 46 47 4B 4' ~ ~ 12 53 M ~ ~ " ~ 59 W 61 ~ 63 ---------------------------------------------------.-.--------------------------------------------------------------------------------------------------------'~lf[32.\lSl) 0 v ,lIISiJ32.nl51) !ltl1,[:)~71'(~:O InD2.\3~1) :) t·.i,{I~l7tt' 4~j) .. tll,llh7t>t' .7 1.'1 ll'4:. ll,) :4.'] Qfj,{1J17tt' ;. dtj.[1;17tt·.~ [i jt .. ~4 QfJ,[lJ1-t.t\~ [H) I'~) ,jt.i,11J17t,t' .".1:):;,,· (it) lt~,[!l1i~t' 08 69 70 71 72 73 74 75 76 77 7B 79 BO BI B2 B3 B4 85 86 B7 ~O 91 '2 9J '4 91 96 97 'B " 100 --------------------------------------------------------------------------------------------------------------------------------------------------------------U H[Ht7.d51) [!~.:t,t\~ j V II'lSili7tdS)J Hli[b7t\3~,)) !'J' j{~ 1(6 lv7 lOB 10' 110 111 112 113 114 115 II. 117 liB II" (47] l4:l) ------------------------------------------------------------------------------, ,Jtllo,[l)1-d'!o~' HU[lC'f t llto) Jt.i,U~17lt'';. V 111~.B{1"ttl1i]) i .. :..~ ~&~ r",..,;.,C {, "r":I"l~I,'~l' 'P..--\",~ ~l'lJj ~11 I~l L) I.J :~l loJ 17J lil 1,1 dUr<..o..;'\\.<:'r...... ~\c:j...,< ,~ ~<:J...-"""""\--.... ~."-\'<- . .. t1ul·[Dl o "u ...·Tl~lI'i Qtli,il117tt' ... ,l11176t'lIukHTlOHl O\JTrL3US'.115,' ',,'ltirLOWS' "'i,l1H7ot'I.',lld1lTINT11OO)',"'· UU, INT. MARUT UU. INT, ~aUT' .... 11117 .. "",<~.' ",<9 l HITOIJ1.,<9 l 'MDlTOIJ1',(~" ",<9 l '~UTOIJ1',' ',192 oAMUTOIJI' dtd,l1117ot'Dl',"f' ,),,9 1 UUHJ1).(~ 1 IHUTHJH,(iP' '),182 IADITHJ1),' ',(82 IAHUTHJ1J ~•• ,111l7"·U·,17" ",<10 I HIT2lJII,<lO I U1J)1UI JII , 15,' '),(9 I '.DtTllJI),' ',<92 'AMUU[JI' .... ,111l7bt'DllloO',(7,' ",<72 nU •• TlJII,ll,' '),<7 2 'MDUI~TlJI),17.' '),172 oAMDUIATlJI),' ',<72 ,AMDUiATCJII 1II•• ,(l1I7.t'~21I1O',(7,' '),17 2 nUI.TUJI),' ',17 2 'M~UIATUJI),(7.' ",(72 ,ADUIATUJI., , ',<72 oAMDUIATUJII • (lvl v lITO ~~~"-,~~~~~~-~ JI""""'r-..-\'.) v ~.ST[~TIHhSL"TIUH [ ~) 7uliltU I",n Of lilt S:t- [ .1 t 5,) c,-'< 1..2 ''-L'\. \'>(\21\\2. '-\ \()Y'- 0' TGT ... E [11 1 j: -"\c::;"'\-C:..,,--' ;:; I ... 1 n 1 Ott t' t+f,I1l1ii,., t.t,(lH-:-tt' [U [:I t.t.{ljl"'t" [>l t.t,lll1:tt' f •• ,[ 1117t., [;I ';;1 l< l:d t.t,[1117b" TOTALS" a o 3 • , 6 1 8 , 10 II u 13 I. u 16 17 18 u 20 ------_.. ----------------------------------------------------._--------------------------------------------------------------------------------- ~111 t •• ,i.ll17t."H'O~lTS 1:2) [ 1 j} t •• ,lljliil"DISiulS1HlhTS •••• (1.l [1.1 [1;) t't,[!111,,'TOTHL 10TlillT ',110 ITOTIHT[0',231) ''', [1117." I"now HJU;r, ',( 1 0 '1.~JUSnO"231) no' ' fL'hUwLHh(1 ',(70 ITOTDIP(Oh23)) ',(7!;) ITOTDIS8[Ol,,2]]) , ,<7 0 .TorUtol ,,23]) 1:t.) .+.,{lH70'·lJurLOW"ltJUST. ',(70 IOAIIJUSnClh23]) .tr.II117t." 21 {ltl •• t,llll7." 2. a6 a8 .7 ft.' :1-) a3 C1;} -, n 30 31 32 33 3t 3' 36 31 38 3' .0 tI u t3 u ., " ------------------------------------------------------------------------------------------------------------------------------------------------------------- •••• {Sl17{" -----------' ~~':,) •••• (111";,,,7 <> ,TJTUPl23t\.25H •••• (lJ17b'(1 C 110T&ISeCl3+,25]) [tLJ •••• 1111it.h7 0 .TOTrH2;'+\251J {d) •••• [1H7t'" 0 'TOTlHn23+,2~]) ~2 .. } .t,.[111';itl7 0 11Hl!JUSf[23t~2~1) (~~) l'.t.ll117it17 0 IOHlIJUSU23f\251) IE: "r,[;1171':.'· 5{ ~, .. ] t.,.(1)l7t" 51 .~ :- 2. 7:. :L;'; •• t,111l7t..· 12!1 ,.t,~l:~:'lt\;" r.t.t~:H7th" .tt,(1117~'\7 .+,,[ll17L',7 (I ITOTI"~[4at~2:1) t'tf.ilJl7t'(? (I IIAL-JUI)TLtet\,51l tt.,[Ll':'i.t'7 () H""JUST[2;.,25]) ,."l1,,1'd' .tr,[U1:t,.t· 15 16 7t :) t1 ~) i.J 1t. l'+f,l1B-e" L;t.-] [::-:'1 [t: 1 [<11 .·,,[:l1';d\~ ..:' .TuiHf(';'?Q':5) f'tt.I~J17t": ~. .T~T:I£h:13·\~5)) . loU) rt:J [ttl 5. 55 ,. 57 58 5' 60 61 62 63 6. 65 66 67 68 6~ 10 11 71 1a 7! 80 81 82 8J 8. 85 86 87 8a 8' ,g 'I ,. '2 '3 ~. !5 Ivl 1':)2 H.'3 lOt 105 106 101 106 10! 110 III 112 113 II. 115 116 117 118 ~i [::7) ~ ;. ~ [ tel 53 ITOTtlHt6tdSl, ( t!T~nlSHtSt\,,51l G eTOrrS[4&+,2:1) ~; ,) 11 ~] 52 ..... I!H-d."! v ITLTH~ 7~~\2~1: •• r.lll_:>;'I: ( CTCT;h;{';ltl"Sl : ,..,.[1:17:"" v Il .. lJ1.51l"3·'.'~JI t' .... [~;l-t.t tt. [ l l l ' t ! ' f'f.i:;~-t.' .tt.{lJ~-:'t.· 1 (, 1~"lJJ~n73·'t'51J ;, 3, I(,i! 1U' ------------------------------------------------------------------------------------------------------------------------------------------.---------• "I - "'. J't· ;, ... , :" I --........ ...- ,- ,...... .,...,.. .... ~ ~ ~ -~ ~ ~~ ~ ~~=t:= ~~ ..so '11 ~" ~......... 00 ~ 0 J ::1 5 r-5 ~ -• .-- • . • .-• ~~ ... ~ ~~ .::...:::. .~ '") -X -X 0 • r~ ;: ;. ,. ~ ~~ \. ,. <, r- ~~ ;:: ;:: • .; .; i •• • t · ........ ........... '" •.. ,r. "J ....- _ ~ "• ~ £ ~ t • J ~ .. , ", • '". '" - "r • "' • :;; f"" ~ w ~ ~ :: ~ w . ;::; ~ " w r 7 ;:: ~ w w ... ~ ~ ~ ~ W W A Q Q GO " ~ , ;; ;; ;; ;0 '" '" '" '" ~ ...'" :: ~ ~ ~ ;:: ;;: w ... Q ...'"• i: ~ ~ '" • W '" ~ ~ • • ~ '" .. W ;;: , Q X ... '" '"'"r . • ~ W ~ '" '". '" ~ ~ W -• '. -... ~ ~ '" Q 0 ..." W ... W ~ ..'" 0 '" ...;;; a ...;;; ,~ "3 - '"w ~ .. -" ..." w ~ ~ ..• • w z w '" "' J ~ : w " " ~ w ~ ~ ;:i w w ~ • ...r ... W ~ ~ ~ ~ A ~ -... ...wz " w ~ w . ~ ~ ~ -"' "......, .: '" ~ ~ '" w " f! ~ M - ~ ~ ~ ;;; '"w '"... ~ • ~ w ~ ~ ;: '" ....~ V 0> ': w ..."' - W r ~ ~ a --- f- N "- ". '" • ~ ., • . ~ . ;::. . '" ".... , ,. • ." ,.• ,." ,.• f.; , ...w .." ...w ,. ;;:7i ,. ,. ;:. ,. w • ,", -- -. .• ;:; e."." ,.o .. .. :;.. :; .. ,.; " - ; .... ~ .,.• .. ...: ' ."". ...,, ~ - . • " r u • - .. ~ ~ -• '" ! ~ • j:.. " ;- .. ., - .. • ," ," :; ,.; .; u ~ ;: · .• - - .. .• .• .• - . -. - f- '1 ,.) ,~ 0 f- ~ ~ ~ ~ ~ ,~ f- . -.. ..-; -"'.-..• - ..-..'.' .. .. .... .. -~ " '" ;::: ~ ' ~ ~ ~ f- ~ ~ ., -.. ~ "' ," ., • ~ ~ f- .. ,,' .. .. ,~ '. ? ('uJI"I.!HITO. [ II Sa~l1t"'U"USU.TIOH ttl lu'Of1lNT1I 0" ( i) ( .1 OP\iIt 17, ,. 4 In , •. ,. •• !l1I7"· ,. •• IIII7U· .... !l1I7U· ( :1 101 111 III 191 at"i.[1l1;~t' ~g.ttH7bt' [ III ( 121 ( III lUI (151 ,. •• 11117'" ,..;.(lH7£" ,..g.(1117.:t' I. 2. 3. t. 5. 6. )t,. gt St, I .9tii) 1) t( 1;( 101 , . , t , B) 1) t( ,"I ••t 1l; (.,.,8) 1 )tUg( III (.9tl8)]) "'1 (,al TOT... L"J.-a .... (1111 ... • (191 •TlluUIMlll orr 2,;') ( 211 •• U'IIIKlKI. '1' .I"YIAII 7. tI' or ".18 0 1I0rn((TIHI'\)II.IS,' '1 '.(8 0 ,5'[ITIHI.2111 ',11 OIl(70rDlf[ITIHI'21IHSf[ITI"I'211))) I •• (8 0 ,,(fOrDl SI[ (T1 "1'21 1)-( 70THAn I TI HI' ZI I)) I •• 1 ' 1'.<80 ITOTHAn(TI"I'2)1).·)' '.180 ITOTIHn(TI"I'2)]1 -----11 1(,,+,,8_1) t( IV[ HI (.,+ ,,8))) fUNDS AT 11'1""1"' SIH.LI 'JI"IUtIS A"KUAL .JI"IUNS IISICISIHHITS HAruJITllS IKIIIIST CJIIITS i*~.[1117t.t' ~ It.] '11(01 I ".<8 °'70TALI rUKts AT INI or '1i1OD g.g.[lH~U· ( 221 ( 2;) l,t) [ 251 ( £6) ,.,.!l117"· r ,7) [ ~81 ( 29) nOI tlll OUtfLOW 1II"I70J rOJ CASK ITltIS" -----------. ~1I.t!1l7tt· ,. •• llIl7it· ( hI ~ 1 • ~~.l1l1at· MOM-CASK ITltlS. IIXCLUDIS SI"'LI 'JI"IU"51' .... (Ill? .. • g"51.tl117it' i·IIJI1117o,' .... 11117•• ' ,. •• [1117 .. ' ,. •• (1117 •• ' r,.rl111U· ---------------, e. 9. 10. HIW SALIS JIHI'~L SALIS ADJU5TH1HTS II. TOTAL IIIVIHI"T ",<8 0 '( .I"DIP)) '.180 "'/IDlP)) '.(8 0 '('/IAIJU5TII ------, ... ].oJ'''' (ll l' f .. lhTS III •• !UoUOwtl or ... .suSlHENTa MAL .. TO • Ii) ST,:,.iT : il ... l 11. " tt) lrtl.,l1117i1ot' "t).,£1 117ct, , t!ll (0.1 111 1;1 1il 11<'] 11'1 11.1 [,ll [UI (151 U 31 1 « .~~ IHrL6WS AliP OUTFLOw. . AIIJUSTHlhT IUr.lIlClWH rOI ',(t1'110HTtU.'/'.UpnHU '''',,(1117 •• ·• "".(1117,,·UI. AUlIST"'HT5 All CHAH'" IH X nuOt Ahb/OllXUtTlb ~HTHL~ DlPOSIT5.' ',.h. (1111 .. · "". Mn MUlIST","TS tIIlDl TO THI liH1I1T PIiClIIT ASSUIII'TIOH.' L".[,I,7"'loT. oil .DJUSTKlHT5 tIIlDI TO IHTII15T '.TI. ,,,ol •• Tllt,' "",,[,1l7,,·bl. AU ADJUST",oT5 tIIlDi TO THIIAUH;IIILLIII'.' ..... 111'7.'·'111 •• 11 .bJlI;~lhTS HaDI TO CHo"_1 THI HOLtlh' filIOD.' ...... [1117U·ZUI. loll obJUSTtllHTS ""DI TO DISIUISI.I.T flIIOD.· 1" •• 11117." ...... [1117.,· .... 11117 .. · 0 1 a 3 f 5 • 7 8 9 10 11 U 13 (1'J ll' at"'.(l1l7.t· ll7] l,.t,.tl1l7.t'''U. 11.1 "'.• 11117"·Uh. U 15 16 17 18 19 ao at ill a3 2. 25 2f 27 28 29 3 -----_ . _-_ .. ' "'T. ll'i) ",t",llln,.' [20] "tA.[lH~.t'I)(f. [l'l "' •• 11117.,','11. [«I ...... [,I17.'·ZPU. 12,'j] ,..".(ll17U' '. "".1,117.,' ['tl ~~ ." D. 33 • ,I 5 0 IIADJUST[O .. 331J '.(501.IHADJ[O •• l31. • ,15 0 IIHTAU(O .. UlI ·.I50Il.'ADJIO •• 331. '.I50ItADJuSTIO•• 331. ·.150IZitbJUSnO.. 3311 :It 3' 3' 37 3i1 39 to u 42 43 .. f' t' f7 fa n 50 51 52 53 5f 55 " 57 58 59 iO .1 .a £3 Of 1,51 •••• 11117.t···········································•••••••••••••••••••••••••••••••••••••••••••••••••••••••••••••••••••~ •••••••••••••••••••••••••••••••••••••••••••••••••••• 1l,1 "71 (.81 ..... ,I1I170tl' 0 IIADJUSnU •• :lt1l "",.!l1I7o.tl50 IUHMUI31.. :ltI. .... (1117i." 0 II.TAtJ(33 •• ~fl. ...... 1111"tl5 0 IlxPADJ[33 .. 3f1l ..... lIlla .. 5 0 IIRUUSnU •• 3fll ..... 11117.t<5 0 Iu.UUSn33 .. 3tll ...... 11l1nt' ' ..... 11117'" '7 •• " 70 -- .... _- .. -. (,,9) (>01 [311 (l,,] l),1 ,j t~.) ' ~t~,,(1117i.· (;;'~l ,..'"L1117t.h5 (, iIMDJUSTtoot,,3t) 'h••• (lU1£h5" 181KMDJ[~'t,,3')) loth,llh7ttt~" 'WT"DJ(b't~3.1) [:);1 '4:0] [tl) [t,1 (tj] (t.l r .. !ll 72 73 7t 75 7. 77 78 79 110 81 sa 83 at 8' 86 87 88 81 90 91 92 93 ,. 95 9£ 97 ~8 .. ----...... - .. - .. --.. -------.. -------------.... - .. - .. - .. ---.................. ---.. ----.. ---... ------... ---...................... - ... ----.. --------.---.--.----... --.-- .. --- ... ---.. -----.. - .. ---.............. . tiro) !:s71 [:St.] 71 H/\,' ".".ll117c.h5" II>':PkIlJ{6';t,,34), tttt.,01171i.t{5" 1(i4bJtJSTt"i\34)) Ltt.1l117U,5 0 IZMDJIJSn6' ... J.U ~.t.(1)17~t· • ..... [11l~"· lul 102 10J 1(,t 10. 107 108 109 110 111 112 113 lU IU 116 117 118 119' h.h.tl111Dt· .... • .. -- .. -- .. - ...... • ...... • .. • .. --.... • .. ---.... ---.. ---- .. --- .. ----....... ---- .............. --........ --.. ---.... -------....... --... ' htt.ll117tt(5 U Il"~JUST(lOVt\l~l) ~"'.. (1117c.h5 \J .UII"~J[lW ... 19]) ,,,5 r ... 4: hll,,(1l17;t'5 ) .JtI:~:'J[E·O',l:» 41 j,.h,(1117.t;5 0 I: ~I t,.h,[1l!i~1l5 t, I: I, H'F.::I~JC1C'O'~Bl·' h'h,C1l176~(5 I) .,~~JUSTC1':")'d9J) STOP 0 ~Z~PJU';TC1C":"\Bl) .' ' ••••••••••••••••••••••••••••• + ••••••••••••••••••••••• + ••••• ~ •••••••• + •. ''.. '. ~:' :I {,I I"~ ,: "t rLOU c~s~ r~CJECTIl~ .' ~' AUr.JS T, 1 B4 ,~£tIUHL I Ii; fileT! 0:15 ~' '. • '. Blr~iE '. :1 '. :11 '.. :\1 :i1 '. '. ~lJ '. m :11 STHiTIH' THE SISTI:t rln rOLLOI.IIl~: • A:L '. ~~5WIRS ~U;T I BE IN '. '. '. i) :) il \I ) ') ;IAMZS . Oin [ 2~·1~ rO!M or ( OR N OT~IRWIS[ " ), '. A~L :·.-iT!S Ht.:ST Bi It;TIF.ID IH IiUf'SIR rORM. I, :~tlt, Z PUIOD ~JS7B! £tiTHED 1:1 FU:ItHAGIS HU';Y BE Wit.If. Itl COr1F"tff tlH~IS MUST BE LESS THAt! ~5 I ~tCE~SID," ~ LE!I~TH 2,000.001 = 20(0) ti.!. ~LL .~ ? TO 5E .' i~O T~E TII~ Ei:·C' Ul!.L O:CUR. '. , IJ '. ) " r:LES HL5T 3I or;;I ,·t·~T~" • I) I: T~I ;tOlIT~S DIC:I~AL tlor IE':'RS. rOrt. ':HANC7£FS LON'., .'.'.' .' ~' .'.' .'.'.' ..'.' ' .'.' .'.' •••••••••••••• *.*.**.* •••• ** ••••••••• + •• *•••• *•••••• * ••• * •••••••••••• ' ./VV.J..\..~ <-\.c..\ ~\").:;'1 V'<' 'l. ~ S 'II~",,,'I(OJ 'Ill'" .. II ' ..................... _ .. _ . . . . . . . . . . . . . . . . . . . . . . . . _ _ .. _ _ _ _ . . . . . . . . _ _ _ .. _ _ _ _ _ _ _ . . . . . . _ _ _ _ _ _ .. _ _ _ _ _ _ _ .... I CA~HfLO~ f~OJICTIO~ I~STPUCTIOUS: ALL ):. \, Z tIJl Ol'~ IIUST BE ENTIUI' 'I 'I IN MOIlTHS tWT 1 V.. Ln RlSrOUSIS TO QUIS TI ONS I 'I FOP NO ALL DATIS MJST BE lIlTH£!- ttl NUttSIR F(lUI. ALL PUCIIlTS Ml'ST U EtlTEf.U III DICItIHL FOUl. ALL ~ALAtl':ES MUST BE WTERED IN THOUSAtIDS. I!AIIIS MUST BI LESS THAt! 2S CHARACTEP.S, " \ rop YIA~f" I' I' \'[$ U 'I 'I 'I 'I 1 ..... - - __ ........ __ ..... __ ......... _______ ... _________________ .. __ ...... I' I' I' I' I' I' I' __ ....... _________ ' 'JIlTER CURHIIT HOIlTH:' 0 CHOtITH.O ,'!IITIF. CUF.RItlT YEAR:' 0 CYIAhO 'HA\I[ THI FUIlD BALAUCES BtIN IUTEEID rOf, THI S DATI?' 0 EUTAtlSfO i'WHHT HOIITH DO YOU IoIAIIT TO HOJECT CASHFLOIolS nOll?' 0 PHOtnH.O i'I~AT YEAF. 1'0 \'OU IoIAUT Til PROJECT CASHfLOWE nOli?' 0 PYEAhO i'IO lOll IoIAIlT TO AH HlloI HOtlTHLY rUtiD BALAUCES?' e HrBAUSfO IHHAIlS=' Y' ) /' t;r~'SAL' '11£ THIFE IlW SALIS TO ADD?' 0 IISAIlS.D IIISAIIS= ')" )/' IlIWS~LlS' 'm TH[FE AL'JUSTHWTS TO BI HA»I?' 0 ADJAIISHI IIA~JAUS= ' Y' ) /' AL'JUSTH£UTS' ~s.o 1(( PrIHR )CYEAP.) vi I PYEA~=CYEAR) AI PI10tlTH1CHOIlTH) ) )AI ItlTAUS=' Y' ) )/' SETfP.OJ' ((( PrEAF >C YEAR )Vl I PYEAR=CYEAR)"'I Pt10UTH1Cll0UTH» )AI ENTAIIS-' U' » /' SITPROJ1 ' tlOJECTl Oil liMO/UTOi TI1OIlITOR oP;OJEOiOlltJl '. PiOHerl jll , IInTl~LlZ~TIOfl or ~';'I.lHlI>: rnHHTOUISetT,nntrC n',H.12';'~0 :N;H,OfO) rC;ltITtE'kJ Sf.12'~.O ~ A';CUMI.!LHTI SI'I.lE HIMIU~~;. lil'IPHDISBHlret12(p(\ ~ ~';':UI~Ul~TI tiEW SHl!S. itEPtfDI5Bt~fEt120,0 " ~(C~MJlATI iENE~HL S~LES. ~JH?CLtlC0p0 ,. TO SCI,; tl POLl:~ IiU~BU. m';,tMDR70t~I,n)tHt'Dn:tl,j,jpO ~ VI:T,jR or DUFATIOH •• • '. DlT! +tl)iiTitHH;lt;'~H T1tlN'.O Di:it"DRT2tADfT2t~~~iTitlCOpO , :,ur,)tM;'UF.:'t DUH Hl~Wi1 t : 1;1 2tt1!'U',2t,U'UPOt;'tlD~P( tHD JU tA:1DWH to ;DUP. •• AH~L'Rl.tO il"NS~l'j);' 'PO teU ,J':;;!T 70 ':ALUl"iI D"'.HTlOH~'" !1~~S~10);'DURAn~tC' l\',~N;~IC'''''<i'W'AnS:''I',')!'''WH~T ii, (CUt.~:iS= I 'f' J ,•. ( AfIS~1(') \ .. !("n';~l'J)i" I !IITIP.lST iAn DO tOU ',"HIT TO US[-'" :1~:"!'IrtT"C I 'DO ~(U "H',T TO HlilT THE :"SH HOl' rop Efj':H RICORD'''' :1 i\i1tf5.!.'j)/' fR~aS"O' ! flU; HAt· fRO!1 't'~T,' ;'!,D 'HA:-<ES'. :1 SIZEtGrSI ZE lC'O ~ 51:r cr !'iH~P~SE. JH ~':O:iU!IT!R "JR F!C'jR:S, sl ~tI5=1':;)j' J+S')l ;OCP:i\ Jl( SIZ[[ 2l:' )/' .(,' ,itlNI7IALIZI 'JAR!APLIS fe. DlPt iB"1 tlTtl"!AT" t'l SB"120~') E~(H U~CRD. FLA';"" DUpet DUR1" I,IjP.2 .. HDUROt hI", F. ~ t HL'U' Z"'j ~IURC.A~DU&O"~Deil"AMD~?lt~D~R2"AMDU'2"O 171ro.. orHAD 1')0, J " FE;,r Ii£!.: RI';CH ,um 0:'( J Hi I Niu( Ot '. 5l ~1(P,I~R-(ilNrOt32,~3:;jI12).\Pt~NTH-(iIHrDti6,27l) TlMEH(flEAR-';3H12)-,ltl0H7H-7) t(T,vJ!' ,JtJ+l' II T:O'/ HOG?' fCl:1HitFErl~nll(l v· LCO'; 11 i Fcrla';MHMitTRIX[\O+\I)O);1 Tli~I·i}l I.SOiTPOL(J::P[LH~T(Jl,/·fi(llt'l".5AL:Jl' XttltlfJtl1,12l ~iti!NfetH,15l ¢ Zt2ltifCC17,18l oj l~ i=:2)/' f+1"O 1 ad !-.()(C')I • );1 liFLAG:1)1' .(0:1:1' 1«(I-X"»)/' X2' 1(jLH'~:1}i '.~anM' 1\;, T·:O ;.,)./' ),3' i'II',T-{)O)i':I' .( 1L;'~=1.' /. "(C.iN' ll,T-'i,:.); 't2' I I(fL.i'~:i)/' .CO. IN' I" II 1(T.'j) :~)}/' I ," I" i';' ....\\,.\.,'f\.~ FC'''')'' -; \~ \t\,.~ I :l1t ..,·Y·Z r'UlrU(~ ~ '~"'" ~ l~\ T-Z· ... O'/'Z.. Z' :! ;.(.).' .;:+ T' t nes I TS: 1l ( T,:t:;;\l ~ ! , '{t , • .'.- . ~.;' ~~ 1~"" F;1CrlTH=( i I II rOt Le. 271 ) )": P I [~S =1 t ! IIrot ,2. 33 ~ ) I ) / ' ;0(+0' ~ 1.1 »~UP:i( ;.'I'!,·HH;J+{HllrOC~2+\41)· Ii j ItI'l ~ II I ~ : - 1 ' ) /' .. :.up , .~! [1;Ev~S 'jl [ ..n'.:!S £lL~n. 11(( I :1 ;I~C ? 1~ • 1 . ) ,( W;HITS Life: !Hr cC35; JII • 1 • I );' , "DO . :·1 [,011: rI[ 1'11+\!BC I1-HH 1+1])+( DC 11+ »Ef[ 1'(1) (\ (~I :IrOL 19h 51) +1.) 1m 1+ 1J +\ FE[ l+ 1J ore, Il ) " DI 3B[1'1 j - HH I'll. 1'1-1 I\Ui "~L20!1' ", t'!J:'Cfo :"_::i "iUi~"') +;u: :~!... 1JI,., I ~':S.l~! HI.·~ LISS THi.tl 2'»0 £,·.F£!!S[ r.KER IS .O.)OZ~ ItSI FACTOR IS .co·n. ?]s' l' )vl.IHrC(~5:~'2' .1.1/'''~3' :H , UCfZ: it fBI I H"CJO Ii . t, I S~t I +lHO. lSf ( 3. aI -4' FBC 11 ) . ItlBC 1J :':00';)/' DISH I +l1h 3. BE -4) 2veO) +\ rec 11-,,':00)' 3[ -4' r![I+l]+!r3CI:+~[PCI+I]-DISECI+1J)+(rBCI1+D!PLI+1J-EISEtI+1J)I(ltINfO[13+\5JI+12) IHTL l'll+'. FE[ l+l;-F3[ IJ )+\ Dl ;B[ 1'1J-UP: 1+1:) IH·I II Ln.' HOCF:!' -+,U;1 ! E-,r£rt;ts ~lLLED. EnlE!'l TS HOi~TA: .; Illre[ 3: ... 2' ) '\ I !Ircc :: 5]" • 1 • ) ),. ... H • , 3: .'! SEI 1+ l1H ': it IIroc 3~+ \ 5] )+12) ~ BC 11 18[1 '1: +\ r:c 1: • I Ii CI .lJ - rI SEt 1+ 1: )+ ( i H : 1 +n Fe 1,11- ~ I ; DC I • 1 J ." ( : 11 Ni CC 13. \ ~ J ) ~ 1, ) tan 1,11 h r Bt I'll- fEe : 1 ) +\ t, I SEt 1'll-LEFt I·t: i I, £ItlErITS I I P~QP~T~: :ii iEt t h20':,vl/' DI SEt 1 +11+1 • ~ Sf ( • ')'),)3£, FBI III •• FBI Il ,( 111 lifO, 36, \ SJ) +1,) ,rBI! 1 :-:~00)/'~! S3[ 1 +1 , .. , . :-(C'3~; :(-(0)+( ': fEr Il-"X'i)" 'X:3)' HC 11 ,( : illlrO[ ~f', 5l )+12) • m l+ 13 +', i,[ : J d' 1Ft I + U - r I ',Be : +11 ) .. fEI I]' Hit I • 1 J -" I SEC I'll ) « ': i lilT ~I 13- \ 5l )+12) 1~17:1+1:h F~r t'I:l-HC Il-"\ I'I',HI'll-HHI'll, IH'I l'I~:1 !~IJ:· ; '~LC:H' r"1 :f['II,;.}(~?J Z:t: ' :,~ ):+.1 t'FO[ 17,! ~J \ Qt.\.i+l ! l(n·V',' DISS:Q+llHBtQJ' I\O;::V)/''':lJt'~' : ! t\ZT,F[: I'J/'ZI+l'ZH2J' t ~IS3[(;JH:~T[QJHP;Q-Il+::1 ! FEtOl.\ HtQ-l1-tlS3tQl) ,( 1'( «tl:IFOt 13'\~] )-'),01 HI2)) l~af~:~I~O~~T~.)/'''LOatB' ~ (OJtiTH i ')+Q'1 j :1':1-1 ; HSHJJH1ATt ll.FEtQ-1)+ZI : II ZI ;. t li ' Ht Cl H n: Ci-iJ -~ I Ht 01 ) ~ i !. « ( i lilT J[j 91 ~ 51) -, (11 ; +1 ~) " ' ; H:l:l) .. 'f£tC.J.')' :: i(:1 =1. ," -t::I!')' : L;Or£:(OjIlT.CCLH7·1 :;+Q.l , mQJ+r~[Q-ll"I",<',iItlfOtU'\~J '-':', :'IH:2;) : ii :C~;1T;4Ji'''L~jPB' ; tiZl:J'.;·-tteOFA' L!70 Iii, :1'1 i.' ' :'1 SF( C' 1]+ rot Q-iJ'')' :; ttCt+ i ] i( QU ~ ~u "'1 ILl 2':';1 '/ ' .. S I 7':' I ~f ;;j)1H: 2\ ~I~S=~C·). '''0 I it~, ~~1·'LtH·I.":,="I') • ... 1 ... I . . 1'''S:~·tl' • ., 1'1 (O:lT:l~ I )(t~+2.) )/'''CGtlTl' WRO'DUiO-DISEtl+11'(I+(I'«11~fOtI9'\5]1+12»))*t!'I) .DU.iJ+ ADU .0. U PC 1+ i 1. ( i +( 1 +( i t I tlf OC 19. \ 5] )+ 12 i ) ) *( I '1)' , HH1'Uf,0+~t~DCF.C+:, EH I' U' i 1+( ! +( m,T! tf~+12) ) ) .', P 1) 1~U.OH~IUFO' D: I +1»(1+( 1 +(:'U1.11 IITH2) »~( 1+1) ose ~UP.l HUH' !'1 SS[ i • U ~ 1 '( 1+ ( l' « i (;frot : 3+ \ ~] It 1 Z) ) ) .( 1+1 ) 1 ~!UF1Ht'LF1 +arc I +1] >!>( it( 1", (il'Ucr 1'3+ \5J )+12):' )*, : +1) <, ,~HI'UH+;.rDURt'1 u::. 1] ,< 1'\ 1+: l' (J:K1'1 :IT+12) l'*( 1+1) D: Sf: 1 -1] , I ,( 1+ ( 1+ ( MK Tl tiT H <:) ) ) ,,~ IT 1) fl?;, +! j F;" DIS E{ I'll • ( I ~.2) x '< ! ;( 1+ " ( t itirOCi ? ~ 5] )+! 2) ) i.( 1+ 1) ,!'UR:+~r un- [oIpc I +1] x( 1*2)' (1;( 1 +( \ tItlfCt 19T\ 51 )+1Z<') ).', 1-1) ~MI"Ji1+;'Hl'UP2· [If( i -I ~"; I ~ 2» ( 1 t( 1- ((lY.TI:rTf! 2 l ) ) *( 1+1) :1~U32tlli:UF~' D: SEc!'1] x; 1.. 2) xi 1 t( 1+(lIKTI tIT;1Z») )*( I +Ii 1'1 -1 !( Iii :1 •• .,:OtlT' (Ctli1:HTNJ:HUP.O >, :lDH0CJ)+I:Dl'F.O ,: HrRT('{~]+A:'UIi') c' ;'1~ai:[JJ+;';!L"~?'1) m:t Jl+toL:U ~ MjHH JHM['~H ? iljR7H JJ.,lC'LRl ,~ HI'!:RTi ~ J] h:1[':B mZlJl+I'a2, 11HTlC.JJ.IIIUIi2 .' iiiiT2U:.kDIJR2 ~, • , !IJFIT+;,T1+HTO to t'UP.HT1tLRi2~HT') Hi UI;'T'Aa 71 +AHTO 0 H1'l!?HT1+~[ H2HIDH') ,<DL~! '1'1'~11- »" IiDUfH7.tlH'1H~HT) I) ~:t·U~~T1+tJDU~;il['iT( ~Il: 'J; ~;+ HtIHTHliH:'ijo) : ~':II".'P ~T1'"MH;: i .. :1H70 H'OS!T5, "I.E'"R;Et:E:lTS.,'ATl.i: TIE;: .'lit'I:E'T! £?+T'j,t-IP'HP ,) TOTD1SE+l0n:3t+DI;S J, ,,';':J;!LL~:E 4 I: ;Hrs+ 707fB' rs ) T07M .. T+ n'Tll"T.ll~T I: TCT"LlTuTIII:-+T~TI"T'I"T II I. Fa_IIS"J' I, 'fJlIITREP' I: iIJ=\SIZtr.l-l»,'TCTALS' t 'II"F0C55l·'I')!'.SU3' II ~ ;,CUI'ULHE FI'lIiJilL ~EPOSI n, II 1'.\ I:&FO[55l~'I' ',., ltlrO[55l~'2' »,"·;lI}' II HH+HIP·~[F r 1~I;B+i~ISB'DlS~ II m· E18. F3 i: !IExL).':'1 ~ 'SIIlGLE ,I' AC':UHIJLATE ~I~' ~[FnITS, II ;~B:tIHP'NHi'IIf C N~15B+N~15B'DlSB ,: Ilfe.HB' FB il JtJ'l ,I ~ ACCUMULAil SI:t';U HEllI JMS, ,I SIII';L£ :2« IIIfOr j ] &' 2' )v( LUG[ 7J =3» /' ';f'+SP' Hi' ,I .LCO? q x, i ."1 '.+I.-T t' I ! !t~ FLAC.! ? ~ X2 j X.O i 1'f-/) j FLAG.! ? .,- " 'J') I Tt T- ~ ~ HO ~ o 11 Itl-T Tt;) rLA';H .., ~ 12 It·) TtO , , fLACt! • 13 , HT-~ :.{~ ; I I Z. , ~DJUSTIIWTS i LOOP: '£!ITER PCLlCY rlUMHR OF iE"OH TO BI ADJU3TU:' v POLIO 1 '[tITER , I j ' ! l' I ~' f t ' TIPE OF ADJU:iTN[II;IOU UI~H TO tIMKEI' 1- POLICY MUHBI~' 2- CONPA!lY MilHE' 3- POLICY TlPE, I. E..... eH' ~- X PIRIOD' S- l PIRIOD' 6- Z rIPIOD' 7- I~TI~IST RilTE CREDITED' 8- [FFICTIVE D~TI' 9- PA~~\[tIT or nPttlSES' 10- AtitlUAL BUIUIT PEReEliT A~SVHPTI ON' 11- HQIITHU DEPOS I T ~SSUHfT\ Otl' r~~;·o- ,. .- .. ---- ..--.--------- II SIZE.OFSIZI 100 ~ SORTPOLHBMATRIX[(0+\10C);il ~~ SEARCH FOR POLICY TO BI ADJUSTED. II CHEn II( POL=SOR ;POLC 11 ) / '·HOUND' II 1.1+1 t(li(SIZE[21-1»/'.CHECt' ~ 'POLICY ~OT rOUND.' 0 .[~D ~FOUND:ADJ.arR[AD 100.1 ,I TH ( PtIAR-( iADJ[ 32. 331 ) )( 12) +( PMONT'I-( tADJ[ 26.27] » E. \ ~\ ..<\' II ~ eHAUGE POLICY HUMEn: tl ,,~~ ~ t(AHS~I)/·.T~Q' I 'EIlTER HEW POLICY HUMBER:' 0 ADJ[OI\S].O II •ENTER COMPAlft HAME- NO Mon THAll 25 CHARACTERS I' 0 t1At1E+O al ADJ OFREPLlln 100.1 3.", ... ".'" ",u,d ,~ep..", ':1 CHAR.HDJ[O+tSl.' '.25~(NAMI.2Sp' ') CH .. R DFREPLACE 2C·0.1 ..... ,.,. ~•.., ''''"......~ N ...."" ; SORTPOLCI1.tADJCOI,51 ~I FBHATRIXtl;1].iAIJCO+,S] 'II +EIlD ~!I ~ CH-AHr,Ic6i1p·~tlytIA!i[:--------· -- .. _ - -.. , _ ...- ... _ ... i!1 T',)Olt( AtISfl2)!'HHREI' l~ 'RtItlT!R THE POLl C¥ IIUNBER I' ¢ FCLHI II 'EIlTIR tiEW COHPArlY tI~tlI- NO Mon THAt! 25 CHilFACTIi.;:' II ADJ+FOL,' '. 25I'OIAMI. 25p' ') 11 ADJ OFREPLACE 2,)0, I 3~"r' ""~ ~~,,,,,) ,~ ""'''0.'' HltD , 'j NAflEHI _I i i '1- .. GeM 2- r,·~Cl 3- r,~C2 '4-- iP'F 5- SOClr- ~ ADJC7HO ,iii ~DJ OFRULH~! 100. I iii 'I S THIP.I A tnl,J x PUIOD rOR ~IW Tl'PI or POL I ~l'?' ,) R£S.O D l(iES='Y')!'~rol' II ~EtlD il'l ~ CHAIlr,E x PERI o~: :1'1 lOUR :11 AtlS~4)," .rl '.'E' - - - - - - . - - - - - - --.' 11 FOR: '£tiTER !III.! i pnIC~I' 0 TI.~"!:I ill FRIX+~AIoJt11.12) !I t« no ),,( AtlS=4) )," flDJC 11, 12H 21'( rtrlP ,2': " ")' :I.t .. ~ Co, t .-<.,..'''It <\" •• "'" < '<h' Cl'·~"\ k",." . 11 i( ( TiO) ,.. ( AIIS= 11 )) I • "~J[ H+\~ HT£,IP 1 • :l.,,~ •• , "',,' (\.,...," ... :1 i«Ti')"(~tlS=11\'·\HS=')·'\)I'At'JtlI.12J'2"(TEllP.2p" ")' .,,,,,,, ",-.0) ,,,,,,,~, ~ l(TiO)/'A~J OFi[Ft~(£ 1)0.1' 'I t(TiO)/'.WD' 1~1 ot(T-O(C,).··:... ~-T' ,-:. "'~\".n'- ,\ ......... ~ ~ """(,)l\. r I I .. OLI·:'U'I .. 0,0 0 1I[·.H~'12·:-IC' . LOCf1',~ (1j\:IITi( Y.'1 ')1' QLbUttCOUHTHIHr'JC42'\4l' : COUltTtCOUHT'1 II(COUHT1(X·1»;'.LOOF1' , AUI l1,12l t 2,( TlMP, 2~' ') I l(AHSall)/'APJ[42'\41tTIHP1' )(tIA1oJ111.121 I 1« T-X)(O)/'XtX-T' ~ 1«T-(IIIPJ[11.12]»)0)/'X.0' ; CO~"T.2 :LOOP2:I(COUHTJ.(X'1»/·HE1JD£P[COUHTl.I~DJ[42'\41' COUHTHOUtlT'l t< COUIITH X'l»/' .LOilF 2' I ADJUST-I AP.'UST' (HUIPIP-OLHIP) ",0' (,\.~ . ,.. N' <" i .1 t .1.1 "'v • ,""",,,\ , APJ DrREPLACI 100.1 ~IID ' _ _ ' ___'" II1'JI'I( ANS"S)/·.SIX' I 'IHTlR NIW Y FUlOP:' 0 TlHPtl:1 1 I ADJt14.151.21·(iIHF.21· ... ·) I. I APJ DFRIFLACI 100.1 ~ ; HND ;SIXil(~1I5~65ii";MH' ... ....-. : 'JIITER MEW Z PUIO:>:' 0 TEHPHI I ADJ[17.1e1'2p(TEHF.~p' .) 1 APJ DrUPLA(E 100.1 1..... J nr ... J fit. Iv l--!.E~D 1 S[I.iJ::i: i!'A'ISJl7>I'.[I '"T'''-'--' ,- , l 'IHTER HIW HITUST iATE TO BE CRiD I TED:' ~ ADJt19+\SltSp(TlHF.Sp· .) ~ ADJ DFRtrLACE 100.1 : .11111 J '.1...<> I Y\ T~ r e.) (I TEtlFtO t- . lIfiHT:t(AIISJlB)/·.IIINI· ~ ~ 'IHTU MOHTH or "EW EFUCTI VE DATE;' 0 "E"INtO AtJ[ 26. 27]t2,( "E1oItI. 2,' .) '111T1E PIIY or "IW EFnCTI VE DATE I' 0 NE1Jt-tO APJt 2~. 301t2,( HEWP. 2,' .) f, 'ENTER YEAR "lW ErrlCTIVE DATE;' 0 ~E1JY.~ -II ADJt32. 331t2pOIIIll. 2p' .) ~ ADJ DFREPLACI 100.1 .EMP . I KIHE:IIIUl5J19)/'.TIH' '---"" - ~I 'ENTER 1 IF EXPEH<;[S ARE BlUED OR 2 IF DEBITED;' m Al·J DHIPLACl 100,1 Eo ~pel\~g~ ~I ~I or 11 J fl .'"D -teN ~ "HESSZt;:) -..J ,il TIllite AtlSJl10)/ · - t U E V E H ' - - · - n - - - . 'l 'ENTU IIEIoI ANNUAL BEliEF! T PUCEIIT. ASSl:HPTI 011;' 0 TEMPt;:) ~il 5\,11.1 ~\J"1 ,,~, l~ -('~I..Of ~\ ~"- .~',CI('Io ~I FJOJECTlOII L",...".,,", "'" ~l OSA'Jt"~ISB ,,",oR C)IO ""'" .... t>"~" t\'~'Nr.'-'~'" IiI ADJ[36'\Sl.5,(TEHP,5p' ')\:lJ"'r\ "'.w jll PJilJI';TI011 ("., ...\1 .• -' "'I ,.......' """~.,.".,, ("",~"'C"'.)~ ,.jll ADJ DFRtPLACE l00.5'JI ill tlS;&'J£'+D1SB ~hv\ l' 'I:.'ol:r'::.tC""'.f'\'~ ~l OADJUS,.OA'JUST.( IIS~VE-J~AVt) N"~ m- "!liP 1'1 ELE'.'EII:;I( All 3J111 ), •• tllD' , ",""'"-"",, In 'tIlTER AMe:':IIT Of M!lIITHL{ HJOSITS EXPECTED I III T[~P1.4r(T[HPI.4P' ') ~ ~ jjl 'IS THERE A HE~ X FERIOD ALSO?' 0 RES.O 112ES='I')I'.FOI' .n ' ~ TEI1Fl.O q 9tfUI0~~DJ , IfEP.1J1> Slltl "tlSt 1v ?P.CJECTIOtl OSiI'JIHI';B ;\DJt 14. 1~) t 2t ( TEMP. 2~' .) "DJ DFHPLACI 100. ~·.'I '1.""'" PROJECT! eN ",.,~ l"'\\""'~ ,,"I' M5,WEt I>! 5B YADJUS Tt'j~DJ'JS T+ ( ~: ~~'E-OSA',IE) i "0 ~zpnlottOJ " ZPUIOD I S'!I"I I AN~t10 I PJOJICT! at! I OS:~VEHI 5B I ArJ[17.18Jt2o(TEl1F.2p' ') DFRtf!.ACE 1()O.~"! ~""~(~ I ;,tJ "'t...:> I! PRO.tlCTIIjN .~ MSA'.'EH! 58 j ZAtoJUSTtZADJUS!t( !f:~I,IE-I)SAVE) I +0 ~w.~ ",,\ oINTU[SnOl , IHlEn,T S'll+ I "HS+ I oj PRCJ£CTlCH OSH'eE+DI S8 ~t"[!9". ~J+5rl UHP. Sp' .) ',DJ OrnPL~CI tOO.SVI ,,,,-,"'> IRCJ£CTIOtt NSH'.'!tDl SB "".-.) ,,,Ii,,·>, <, . . . . . " 't,,,,,,, I~TADJ+IH!ADJ'(HSAVE-aSAV!) j,+0 ?[X, I:I~ !:SCL1 0 J S[S \'IIH ,KStt·) IIOnCTl ~H OSA')It DIS B tOO.S~1 ,>""\ '\If\1f\' tlII.;SAL[S AHS II['JSioLES TO TI1£ tHT~BASt D~TH .. liD 111<1115. COIITI'trlTER fOLIC) IIUNBER OJ NIl.! SALtI' ~ NUr,-O 'WTER COl"fAtH NANE - HO MOFE THAN 25 CHAP.~CTUS:' ~ M;\HIHI '[liTER POLIC{ TIFt -1-~G~H,~-;'CI,~-'GC2,4-S~~J,5-~D'FCI' 0 Ti.t+O 'IIiTER I-Llro OR 2-PRCRATA raJ BItI[FIT PAr~[IITSI' 0 fA~-O I 'ttlTER (OHUACT Hn - I-HAiti CJ 2-RIDtRl' 0 J(T'(pt+o 'EHTtR 1 IJ EXFEIISES ARE BILLt~ CR 2 IF ~t!ITI~I' 0 [)f-O 'WTtR IIUHHR or tlOIiTHS III X FtRIO~. Etfin 1 IF SHlel[I' , x-a I 'taTER t'U:IBtR OJ t'OtlTHS Itl Y P!P.I C~ I ' <) )+0 II 'tIlTER NUIIHR OF t~C~ITHS IN Z PERIO~I' ~, Z+C :1 'IF Z FERIOI' IS IIOT 01' D tHTtP I IF REGULAR Z P[~IO~.' 11' IIITH 2 I F BULLET OUT Z PER laD. ' il' £tiTER C IF Z PUIOt, IS 0.' ? ft II ZTlP!-O D 'INT!R IIITI2EST FA!! CRE~ITIDI' 0 IIIT+O :1 'ENTIR :10N7H OF [HET!'it DATE I' ~ HN~TI-O D 'EHTtR DAY OF EFFECTIV[ ~ATt I' 0 DDATE+O Il 'WTER '(EAR OF UHCTI'.'E ~,HI I' 0 ';'DATIHI ~ 'EIITIR AWWAL EtHEFIT PtRCIIiT ASS~HPTIO"I' 0 BEntO :ll 'tHER AHJUnT OJ TOTAL SALE I Ii THOU5AIIDS I' ~ TCTSAU-O ,ll 'WTER AHOUMT OF MONTHLY BFOSI TS [XP£O:TED III THOUSAIIDS.' ill '[11TH TOTAL AtlOUtlT or S~LE IF SINGLE DIFOSIT.' ill DI:'tO III 'EtITER rUtlD BHLAIIC[ Itl THOUSAtlDSI' 0 FhO 151 'IS THIS A 1-!lII.! ~.u.J~-RIt!~WA_k SALIJ~!~~~_________ . ____ _ III DATAtNUH,' ',nn,' ',PAY,' ',2p('\,2p' ') 0 tATAtDATA,' ',2f<i,2,,' ') III DATAtDAT~,' ',Zp(Z,2p' ') 0 tAiA+DATA,' ',5p(\NT,5p' " ll.."Ih""'oJ'" ,~,(" In DATA+DATA,' ',2p(t'~H'!E, 2p' ') (}"rd..' v.,~\~.~ ~)] DHTAtDATA,' ',2p( HATE, ~p' ') 0 DATA+l'ATA,' ',2p', ¥DAn. ,p' ') dllo.,"-" \.I ... :.S.... III DATA. DATA, , ',E):P,' ',Sp(BEtl,Sp' ') III DA7A+DATA, , ',4p(D!F,4p' ') III DATAtDATA,' ',6p', n, Gp' ') III ~ATA-DATH,' ',tlW,' ',r.Tlp!,' '.znn,' ',6o>(TCTSALE,6p' ') '15] CHA2+tlU'1.' ',25,,( t'AM!, :<:Sp' ') .16] <HAR+CHAR OFAfPWD 2C'O m D~TA+DHTA CfAFPWD 1'~O I] Tt«(itDATI'-83)'lZ)+((iNDAT!I-7) E:. 't\~e-,C~ \X-"'\\I..\..b V',V.•...'-A< v.Y"J.. ,,~\-:,.~\I.. ... 'f"'\...J. \'f\ ~t'... 19] tlUI1SALt+FBtIATP. DUCO: 1] .l."t'f~ ........t:'f\''.;;. CQ~f"t.Y" V...",.I.."t<.,,", \V'\ fC.rA"cr."l·)I.'-\~;\~ ( 101 FB~,AT2 1>« tlUM,ALE'll : 11+i~IUH :Ill TBHATRIX[UIUHSAL!'1l:(T'2)HHB Jil..JBHAln~·[_tOOI1]_+IIU~1S~.LE~! _________________________ .. _. . . ___ ... ' . :Ill 'DO 'tau I.!ISH TO EMTER ANOTHER 11[1.1 SALE" Lo",,~ \~ t"C>«. ,<.\ •._, '0 Ill] ~("t' :ltO),COIIT rt,"'., liE VI >it ·tIITU 1;.:11H C'! I,t. "'1,1 lkLHII:t,:' \ Lllt,.'1l1Hl 'WHI ,b·1 l'l ilL li!:'1 !>.i.klltH:· (. LII.h,fiU nl(I.'.,} Il~}.E~,~!i.~.\l}I~,~"nti-j.\ Htll~lffl'\P'\Tlld\:·"\!(:.')~SJ It:'l'\I0'''',, "'~\o.' hv""'\ h ..\t~"·,"·~ ",~f"C 'Hl'it.w" . . . . , t.\\\ ,"'\\"1 ~.,.. ....t,I"c, 'W•• ,I- \'. j Q. HII~lIl ,r H":': 1 J -iI 0\ 'H(."\, '" (1c''',~J')~ LC'C1:'[llTU lUll!· tHtH,,:r IOi IOLlCl HUHIE,:' IOUlrin n lin-o f(,tt':'T;.L~l ..t:( TH2: ).t,T£ T£!UfOI II"l' h'C'. ,1 ~'(\::,~·r'\::.. W1fH~'\;)Hi(HH,.Ei· 11£1.1. n!IH 55) t. \ tiLl.': . 1 ' )' i liH': .• H!IF ~1 .. [j I H Flit: 1 1('0, J J 04! l\:~~' »)." 1''''\,,10.' -\.\!N..\ ~\"--",,..t. , ___ 'P.-,""''f'''~~\. ') TEt of[ ~~.J. ' ,(" , , l\Je..l J"'~ ,,<,\c'> "l " " , '<.. "1'_"" ~\I"'-\ \:x,.,Iv,,,. "" ",<Ii: <.N....'t"-~\ '-0 0'<.\ "",-h ........~ """-'~A ' '~t('OF' ';::;1 l! I:'LI(l[S,' , 4 "~ETIF.CJ[Cl " S£THO~ fYEAi~C 'IE .. P PMOHTHtCI10tlTH l !J " 7snPiOJ1[Ol " SnFPOJI I f IE~II"CHHR I i'MOllTHtCl~OIlTH-1 " 0 n°-.-1,; 9 1 ci #/ ~ ~ -l ~ ! . ,,: -, "". tv· ~Lf '" z ~ rJL I>: r ,",-"'-+ f~ L.---! ~ ~ ,I .." 1~ .. I ~ ,,, ~,, I'" e: ,---4-,", 3 .... c:: " V' I I~ JlC -' I l~ J ~ I1 1I ~ I ,.' " ~ '"IV i E 1 --,. " Jj J. t~I ~ rl .-;J, 0 - 1~ 1 ~ ~ ~ ':> v , III ~ t: ,.., .J~ • ,.. !! ci. 0 ! .-?'" £ '" '" 7' .,. . l :; .& ~ ~ :7 " j :; =: " ~ !J jtl I fa I 0 ~ c:; .. \.. -'" ,.. ~ .D J) J! (. ? " :r v g + ~ .., .. - r" .- ~ " oJ ,.. do ~ '" " >< . .... j J '" 01 :1 J) j ... ? :>- "" Ji . oJ' ~ .-r , -:1 .. <> I": , ., ...1, • 01 -.. oJ ~ -- " .,p J) ~ ? " 1-1 .() , ::5'1 ~\ c: [ o v J jjjjji-,;' _. ~";--;:!,.,--,---o,---,----s::.· --l -- -~~~~-~~ ,."n!'VI TIl X o o "o o o o o o o o ~ v i "v 155.615 "o o o o " o o o o "o " o o .:' i) 163 o ~ o o o o o 174.141 o o o o o o o o o o o o o 0) o o o o o .j :3 o o o ";: !~ o !l o " "" 'J Co C' o 38 Z~ o "° " " o Co o " 41 ,37 , (, o (, C' iJ " ) " " (. v o o c' 135.49 o c c' o o o o o o o o o o o o 0 0 o o 78'.88~ la3.301 o o o 0 0 67.\91 o a'I.045 '57.095 I03P.a5 0 00 000 1'1.5'1 ]6(\.41 Z4I.782 o 7'6.292 o 0 00 0 ° o 0 0 0 o 0 00 0 o o o o 28.543 o o o o o o o o o o o o o o o iJ o o 172.0tl o o o 201.6~2 o o o 13'.488 ° <47.562 0 0 000 o o o o o o o a o o 212.73e 15'.la4 0 a "6.873 (. o o a o (. o o o ," o o °o o o o o °c '12.18' 0 o 854.8'6 142.0'1 o 143.4'4 0 334.144 301.8.1 0 0 3~'.43; 'J " 115. '21 213.527 o.) o .: .) ° 211.46 I".?"a o I~S~.381 o '3~. 85' ~5·~. o 354.063 0 0 0 o l()o)'. " , o 660.162 o o 0 0 0 0 21f.132 220.103 000 000 o 21 •. 12' o o 222.1' ·0 0 o lon.443 o o o o 461.321 IOU.535 o o o o o ~ o o o o ° o o o o o o o o .J o .) o ~ .; C o ~ o r o o o Q o o .J o o '0).' o o ; o (. o o o Q o II o o v ~ ? o o o "o ~ 0 o o o o c o 0 o (. a 0 o c· o o o o o 0 1600.56 U5 o o o o o o o o o 0 0 o o o I"I'O.~U ,) u o o 411. "4 0 2:5,7)3 0 000 o o o 144.858 o o o 0 o o a 0 o o 0 o '53.223 o 0 o o o c o o Q - o o o o o o o o o o o o c o o o 0 0 2".3·l3 2P5.94 o o o ° 252.3" ~ " 204.57l 2H.3a2 0 o '13.361 cOO " 52.76 0 1511.152 1527.55! 15~~.254 47'.7" " '01.501 " 142.151 o o 233.'41 8'3.564 " " 140.761 (, 'J o o o 138.\3 £85.435 °0 o o o o " " " o ° o "° " " ° ° ° o o o o o o o - ~ o o o "'I. ° 871.901 o o 0 141.478 624.006 0 o 0 ° 503.728 o ° 811.338 o o o o o ? 0 o a03,165 o o 1065.071 o " o o " 136.681 o (, o o o 111.112 o o o 0 714.'6 '23 394.176 "'.374 646.21' '04.514 "1.793 11'5.2f9 148'.13 o 0 0 0 0 0 0 00 o 0 0 0 0 0 0 00 16.866 155.8" 254,278 411.487 o o o o 000 o o o o o 000 o o .) o o .) o o 'l ( o o " " " -l ( ,) o " c {J j o o v c o o o o o o o o " o o " 634.785 00 16'.648 o o " (, o o o " " " " " " " 0 o o o o o 6 o o "o o o I 347.225 427.145 412.5 0 00 o 565.all , o .J o o o o • C· o c- o o 00 00 00 00 ...- 00 00 - .--;:; ..- 00 00 00 ;:: o ... N 0>:> 00 00 00 00 • - -.. . • N -.•. ~ - .,; <> '"on N 00 00 00 .-- 00 00 -.-..•• ,-> N o 0'':> 0'71' .... <: . O' o o 00 00 00 00 -'" ,,', oS> ..• o o 00 ,::.0 • ~ N 00 00 O' ~ 00 ~ ~ - 00 .. o .>... '" ~ O' 00 00 e· ,• '" '" on ~ N on on • 00 00 .>,n '" 0 0 '" '" '".., N ~ -.-> 0<:- .,; • > ~ 00 00 00 00 00 ;:; 00 N ~ ~ - -...'" 00 N ~ 00 "on n 00 00 00 - 00 00 ..... ..: ~ 00 00 o • 00 00 00 g ....,; on 00 00 o o o o o o 00 00 00 o o o o 0:' ... ' C> 00 00 00 00 o C> -, ~- 00 000 :..1';. 0':' co 00 00 ~- o o .-'" 00 00 00 00 00 o o oS> .> o ~ , 00 00 00 00 o o o o o \ o 00,0 on 000 000 000 000 N on ... ooe. 000 '" N 000 .. N o o o o o o o o o o OC "'0 QO 00 00 00 00 00 o -J o o o o o o o o o o 0< 00 00 00 00 00 00 00 00 00 o o o o o o o o o o o 0"" 00 00 00 00 00 00 00 00 00 00 00 C' o o o o o o o o o o o o o 00 00 00 00 00 00 j 00 o o o o o o o o o '" 0'" 0>:> 00 00 00 00 00 00 o o o o o o o o 00 00 00 00 00 00 o o o o o 00 00 00 "0 o o o o o o o o 000 000 .- on ~ o o o oo~ ,->00 .;..00 000 • • . o o ... 00 00 00 .... 00 00 00 00 . o o o o o o o • .. .2 ~ N o o .; . o o 0 ., o o o 00 000' ",,0 00 00 00 00 00 o ..,. "=' 0 000 000 o o o o o 00':' 000 ... 00 00 c ." o o o 00 .. 0 00 00 00 o o o o <> o o 00 00 00 00 00 00 o o o o o o 0"" 00 00 00 00 oC· o c. o o o o o o o o o o o 00 00 00 00 00 00 00 o 00 00 o o o o o o o o o o 00 o 00 00 00 00 00 00 00 00 00 00 00 o o o o o ·~O·!Io , 00 00 0'" o o o o o o o o o o o 00 o o 00 00 o o 00 00 o <> c. 00 <> 00 o 00 00 00 00 00 00 00 00 .... o o o o o o o o o o on 00 o 00 o <> 00 00 00 o 00 00 00 00 00 00 00 00 o o 00 o 0<> 00 <> o o o o o o o o o - 00 00 00 0:> 00 00 00 00 00 00 00 • o o o o o o o o 0" o 00 00 00 00 00 00 00 00 00 00 00 ... ,.; o o o o o o o o o o o o - 00 00 00 00 00 00 00 00 -.... o 00 o o N 00 .-. .... . W> o o o o ... 00 00 00 00 00 00 00 o o 00 00 00 ... o ,.; ,.; o 2 N -...... 00 o o o o o 00 00 00 00 00 00 00 00 00 00 00 00 o o o o o o o 00 00 00 00 00 00 00 00 o o o o o .;. 0 0'::' 00 .. 0 0<.> 00 o o <> o o o o o o ""0 00 o o .. ( r .. 16 Implication of the Output This program takes one line of business from a medium sized company and calculates the first and second moments. This analysis can then be sent to the investment department, so they can invest in the appropriate length assets to guarantee the money will be available when needed. If this is done for all possible lines of business the result will be a smooth cycle with final payments being made with the corresponding deposited money. Having the first moments of assets and liabilities match is the first task. ''lords, the Dean durations should be equal. In other In the classical case, the second moment of the assets should be greater than . the second moment of the liabilities. In other theories, mainly the Gifford Fong Theory, the goal is to maximize the lower limit of the confidence interval. In either case, the output can guide the investment division as to what investments to make. :. f ! ' 17 Conclusion The solubility of an insurance company is greatly affected by the actions of the investment department. If they do not invest properly, reserves may have to be dipped into weakening the financial standing of the company. Im- munization has recently been developed to help companies steer away from the misforturne of making inadequate investments. As the name suggests, immunization is a process to acquire a high degree of resistance or security against outside threats of danger. In the insurance industry, the company wants to be immune from shifts, parallel as well as non-parallel, in interest rates of their investments. This can be accomplished through many different techniques of immunization. The aid of high powered computers and different hardware packages can make immunization a relatively easy process that can be accomplished by any size company. to be blazed. The trail has just begun Many new avenues are yet to be pursued in the development of immunization theory. 18 Footnotes 1Lee ·,ve lling Squier, Old Bge De'Oendency in the United States (New York: MacMillan 0., 1§12), p. ~2. 2Everett Allen, Joseph Helone, Jerry Rosenbloom, Pension Planning (Illinois: Richard D. Irwin, Inc., 1981), p.8. 3Kenneth Black Jr., Group Annuities (Philadelphia: University of Pennsylvania Press, 1955), p. 9. 4'llilliam C. Greenough, Francis P. King, Pension Plans and Public Policy (New York: Columbia University Press, 197b):-P.192. 5Lawrence D. Jones, Investment Policies of Life Insurance Companies (Boston: Harvard Univeristy, 1968~' P:-;37. 6Lawrence Fisher and Roman L. 'lleil, Coping with the Risk of Interest Rate Fluctuation. Journal of Business, 44, p. 11.5. 7 Ibid • 8Boyle, Phe[m, Immunization Under Stochastic Models of the Term Structure, Journal of the Institute of Actuaries, 105 (1978), 177. -- ---9Beekman, John A., "What on Earth is a Stochastic Process?," October, 1970, p.2. 10Redington, F.M., Review of the Principles of Life Office Valuations, Journal £! the Institute £! Actuaries, 78(1952), 289. 11Gifford Fong and Oldrich Vasicek, The Tradeoff Between Return and Risk in Immunized Portfolios," Financial Analyst Journal (1983), 4. 12 Ibid ., p. 5. 19 Bibliography Allen, Everett, Joseph Melone, and Jerry Rosenbloom. Pension Planning. Illonois: Richard D. Irwin, Inc., 1981. Beekman, John A. '.lhat on Earth is a Stochastic Process? ber, 1970. Black, Kenneth. Group Annuities. of Pennsylvania Press, 1955. Octo- Philadelphia: University Boyle, Phelim P. Immunization Under Stochastic Models of the Term Structure. Journal £f ~ Institute £f Actuaries, 1978, 105, 177-187. Fisher, La'.'Irence, and Roman L. '.veil. Coping with the Risk of Interest Rate Flucuations. Journal £f Business, 1971, 44, 408-431. Fong, Gifford, and Oldrich Vasicek. The Tradeoff Between Return and Risk in Immunized Portfolios. Financial Analyst Journal, 1983, 1-8. Greenbough, 'ililliam C., and Francis P. King. Pension Plans and Public Policy. New York: Columbia University Press, ~6. Jones, Lawrence D. Investment Policies of Life Insurance Companies. Boston: Harvard University, 1965:----Redington, F .M. Revie'" of the Principles of Life Office Valuations. Journal of the Institute of Actuaries, 1952, 78, 286-340. - Squier, Lee ;'1. Old Age Dependency in the United States. York: l1acMillan Co., 1912. New