QUARTERLY STATEMENT
OF THE
PRESBYTERIAN HEALTH PLAN INC
TO THE
Insurance Department
OF THE
STATE OF Arizona
FOR THE QUARTER ENDED SEPTEMBER 30, 2020
HEALTH
2020
.AZ
QUARTERLY STATEMENT
OF THE
PRESBYTERIAN HEALTH PLAN INC
TO THE
Insurance Department
OF THE
STATE OF New Mexico
FOR THE QUARTER ENDED SEPTEMBER 30, 2020
HEALTH
2020
.NM
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
ASSETS
1.
Bonds
2.
Stocks:
1
Current Statement Date 2
Assets
Nonadmitted Assets
3 Net Admitted Assets (Cols. 1 - 2)
4 December 31 Prior Year Net Admitted Assets
405,824,548
405,824,548
290,458,117
155,159,302
155,159,302
115,472,662
226,755,515
226,755,515
169,662,966
2,634,495
2,198,705
2.1 Preferred stocks 2.2 Common stocks 3.
Mortgage loans on real estate: 3.1 First liens 3.2 Other than first liens
4.
Real estate: 4.1 Properties occupied by the company (less $ encumbrances) 4.2 Properties held for the production of income (less $
encumbrances)
4.3 Properties held for sale (less $ encumbrances) 5.
Cash ($
185,997,337 ), cash equivalents
12,018,600 ) and short-term 28,739,578 ) investments ($
($ 6.
Contract loans (including $
7.
Derivatives
8.
Other invested assets
9.
Receivables for securities
premium notes)
3,526,394
891,899
548,990
10.
Securities lending reinvested collateral assets
11.
Aggregate write-ins for invested assets
12.
Subtotals, cash and invested assets (Lines 1 to 11)
13.
Title plants less $
791,814,749
548,990
891,899
790,922,850
577,792,450
1,855,456
1,855,456
1,956,669
48,400,083
48,400,083
24,290,451
2,622,558
1,590,991
7,814,220
7,814,220
5,140,095
9,895,789
9,895,789
9,195,884
charged off (for Title insurers
only) 14.
Investment income due and accrued
15.
Premiums and considerations: 15.1 Uncollected premiums and agents' balances in the course of collection 15.2 Deferred premiums, agents' balances and installments booked but deferred and not yet due (including $ earned but unbilled premiums) 15.3 Accrued retrospective premiums ($
) and
contracts subject to redetermination ($ 16.
)
Reinsurance:
3,811,864
16.1 Amounts recoverable from reinsurers
1,189,306
16.2 Funds held by or deposited with reinsured companies 16.3 Other amounts receivable under reinsurance contracts 17.
Amounts receivable relating to uninsured plans
18.1 Current federal and foreign income tax recoverable and interest thereon 18.2 Net deferred tax asset 19.
Guaranty funds receivable or on deposit
20.
Electronic data processing equipment and software
21.
Furniture and equipment, including health care delivery assets
22.
Net adjustment in assets and liabilities due to foreign exchange rates
23.
Receivables from parent, subsidiaries and affiliates
24.
Health care ($
25.
Aggregate write-ins for other than invested assets
26.
Total assets excluding Separate Accounts, Segregated Accounts and Protected Cell Accounts (Lines 12 to 25)
27.
From Separate Accounts, Segregated Accounts and Protected Cell Accounts
28.
Total (Lines 26 and 27)
($
)
2,276,648
56,216,111 ) and other amounts receivable
79,678,128
8,941,976
70,736,152
130,184,641
57,852,298
37,465,749
20,386,549
8,430,460
1,001,122,587
48,488,930
952,633,657
760,858,289
1,001,122,587
48,488,930
952,633,657
760,858,289
DETAILS OF WRITE-INS 1101. 1102. 1103. 1198.
Summary of remaining write-ins for Line 11 from overflow page
1199.
Totals (Lines 1101 through 1103 plus 1198)(Line 11 above)
2501.
UHC Membership Cost
33,258,514
33,258,514
2502.
Prepaid Expenses
4,207,235
4,207,235
2503.
Magellan Behavioral Health
7,200,000
7,200,000
7,200,000
2598.
Summary of remaining write-ins for Line 25 from overflow page
13,186,549
13,186,549
1,230,460
2599.
Totals (Lines 2501 through 2503 plus 2598)(Line 25 above)
57,852,298
20,386,549
8,430,460
2
37,465,749
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
LIABILITIES, CAPITAL AND SURPLUS 1 Covered
4,309,944
1.
Claims unpaid (less $
2.
Accrued medical incentive pool and bonus amounts
reinsurance ceded)
3.
Unpaid claims adjustment expenses
4.
Aggregate health policy reserves, including the liability of $
Prior Year 4 Total
3 Total
290,605,530
13,143,893
303,749,423
269,974,913
4,928,276
223,104
5,151,380
4,362,104
10,752
297
11,049
504,391
for medical loss ratio rebate per the Public
Health Service Act 5.
Current Period 2 Uncovered
Aggregate life policy reserves
6.
Property/casualty unearned premium reserve
7.
Aggregate health claim reserves
8.
Premiums received in advance
9.
General expenses due or accrued
1,398,452
62,835
1,461,287
1,792,581
132,022,779
5,952,357
137,975,136
115,389,232
14,578,334
659,965
15,238,299
7,332,560
2,520,396
114,099
2,634,495
2,198,706
37,196,465
1,683,894
38,880,359
49,836,141
5,561,936
251,790
5,813,726
3,430,000
6,131,339
540,704
6,672,043
5,910,895
10.1 Current federal and foreign income tax payable and interest thereon (including $
856,543 on realized gains (losses))
10.2 Net deferred tax liability 11.
Ceded reinsurance premiums payable
12.
Amounts withheld or retained for the account of others
13.
Remittances and items not allocated
14.
Borrowed money (including $
current) and
interest thereon $ $
(including current)
15.
Amounts due to parent, subsidiaries and affiliates
16.
Derivatives
17.
Payable for securities
18.
Payable for securities lending
19.
Funds held under reinsurance treaties (with $ authorized reinsurers, $
unauthorized
reinsurers and $ 20.
certified reinsurers)
)
Reinsurance in unauthorized and certified ($ companies
21.
Net adjustments in assets and liabilities due to foreign exchange rates
22.
Liability for amounts held under uninsured plans
23.
Aggregate write-ins for other liabilities (including $
9,689,215 36,942,217
1,688,945
38,631,163
38,689,116
24.
Total liabilities (Lines 1 to 23)
531,896,476
24,321,883
556,218,360
499,420,639
25.
Aggregate write-ins for special surplus funds
XXX
XXX
26.
Common capital stock
XXX
XXX
27.
Preferred capital stock
XXX
XXX
28.
Gross paid in and contributed surplus
XXX
XXX
29.
Surplus notes
XXX
XXX
30.
Aggregate write-ins for other than special surplus funds
XXX
XXX
24,951,657
16,670,905
31.
Unassigned funds (surplus)
XXX
XXX
296,788,674
155,979,409
XXX
XXX
XXX
XXX
XXX
XXX
396,415,298
261,437,650
XXX
952,633,657
760,858,289
current)
32.
$ 32.2 $ 34.
800,000
73,874,967
73,874,967
Less treasury stock, at cost: 32.1
33.
14,112,369 800,000
shares common (value included in Line 26 ) shares preferred (value included in Line 27 )
Total capital and surplus (Lines 25 to 31 minus Line 32) Total liabilities, capital and surplus (Lines 24 and 33)
XXX
DETAILS OF WRITE-INS 2301.
P.E.G.G. Funding
2302.
Coverage Gap Discount
2303.
ACA Tax Liability
2398.
Summary of remaining write-ins for Line 23 from overflow page
2399.
Totals (Lines 2301 through 2303 plus 2398)(Line 23 above)
2501.
ACA Fee Due in 2020
34,844
1,577
36,422
42,233
952,667
59,689
1,012,356
1,025,191
35,954,706
1,627,679
37,582,385
37,585,677
1,688,945
38,631,163
38,689,116
36,015 36,942,217
2502. 2503.
XXX
XXX
XXX
XXX
XXX
XXX
2598.
Summary of remaining write-ins for Line 25 from overflow page
XXX
XXX
2599.
Totals (Lines 2501 through 2503 plus 2598)(Line 25 above)
XXX
XXX
3001.
Unrealized gains/losses on Equity (D2.2)
XXX
XXX
3002.
Unrealized gains/losses MRI BA
XXX
3003.
Unrealized gains/losses on Liberty (BA)
XXX
14,112,369
14,112,369 25,154,852
15,461,211
XXX
1,613,956
2,387,558
XXX
2,168,420
1,892,337 (3,070,201) 16,670,905
3098.
Summary of remaining write-ins for Line 30 from overflow page
XXX
XXX
(3,985,571)
3099.
Totals (Lines 3001 through 3003 plus 3098)(Line 30 above)
XXX
XXX
24,951,657
3
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
STATEMENT OF REVENUE AND EXPENSES Prior Year To Date 3 Total
Current Year To Date 1 Uncovered
2 Total
Prior Year Ended December 31 4 Total
XXX
4,147,016
4,167,642
5,519,675
XXX
2,527,492,098
2,284,194,507
3,063,974,020
2,527,492,098
2,284,194,507
3,063,974,020
76,680,950
1,743,314,882
1,697,033,034
2,273,107,385
3,104,965
71,031,777
89,005,386
120,229,482
10,304,406
231,572,300
175,375,165
251,164,290
1.
Member Months
2.
Net premium income ( including $
3.
Change in unearned premium reserves and reserve for rate credits
XXX
4.
Fee-for-service (net of $
XXX
5.
Risk revenue
XXX
6.
Aggregate write-ins for other health care related revenues
XXX
7.
Aggregate write-ins for other non-health revenues
XXX
8.
Total revenues (Lines 2 to 7)
XXX
non-health
premium income) medical expenses)
Hospital and Medical: 9.
Hospital/medical benefits
10.
Other professional services
11.
Outside referrals
12.
Emergency room and out-of-area
13.
Prescription drugs
14.
Aggregate write-ins for other hospital and medical
15.
Incentive pool, withhold adjustments and bonus amounts
16.
Subtotal (Lines 9 to 15)
(33,624)
(876,538)
21,312
484,714
90,078,009
2,045,527,135
(1,077,705) (38,616) 1,960,297,264
(1,370,401) 475,047 2,643,605,803
Less: 17.
Net reinsurance recoveries
18.
Total hospital and medical (Lines 16 minus 17)
19.
Non-health claims (net)
20.
Claims adjustment expenses, including $
69,172,591
147,806
3,581,107
3,801,646
4,273,593
89,930,203
2,041,946,028
1,956,495,618
2,639,332,210
cost
4,224,279
91,306,557
93,874,002
124,882,431
9,487,953
238,440,646
169,194,482
236,757,594
Total underwriting deductions (Lines 18 through 22)
103,642,435
2,371,693,231
2,219,564,102
3,000,972,236
24.
Net underwriting gain or (loss) (Lines 8 minus 23)
XXX
155,798,867
64,630,405
63,001,784
25.
Net investment income earned
2,652,010
4,224,537
8,132,902
26.
Net realized capital gains (losses) less capital gains tax of
containment expenses 21.
General administrative expenses
22.
Increase in reserves for life and accident and health contracts
23.
(including $
increase in reserves for life only)
123,480
(1,742,468)
150,030
3,222,235
1,157,197
3,915,529
27.
Net investment gains (losses) (Lines 25 plus 26)
273,510
5,874,245
5,381,734
12,048,431
28.
Net gain or (loss) from agents’ or premium balances charged off [(amount
25,040
537,792
516,138
697,375
$
recovered $
)
(amount charged off $
)]
29.
Aggregate write-ins for other income or expenses
30.
Net income or (loss) after capital gains tax and before all other federal income taxes (Lines 24 plus 27 plus 28 plus 29)
XXX
162,210,904
70,528,277
75,747,590
31.
Federal and foreign income taxes incurred
XXX
40,899,196
15,115,556
15,571,395
32.
Net income (loss) (Lines 30 minus 31)
XXX
121,311,708
55,412,721
60,176,195
DETAILS OF WRITE-INS 0601.
XXX
0602.
XXX
0603.
XXX
0698.
Summary of remaining write-ins for Line 6 from overflow page
XXX
0699.
Totals (Lines 0601 through 0603 plus 0698)(Line 6 above)
XXX
0701.
XXX
0702.
XXX
0703.
XXX
0798.
Summary of remaining write-ins for Line 7 from overflow page
XXX
0799.
Totals (Lines 0701 through 0703 plus 0798)(Line 7 above)
XXX
1401.
Transplants Reimbursements
(33,624)
(876,538)
(1,077,705)
(1,370,401)
(33,624)
(876,538)
(1,077,705)
(1,370,401)
24,928
535,388
476,598
647,515
112
2,404
39,540
49,860
25,040
537,792
516,138
697,375
1402. 1403 1498.
Summary of remaining write-ins for Line 14 from overflow page
1499.
Totals (Lines 1401 through 1403 plus 1498)(Line 14 above)
2901.
Other revenue
2902.
Late Fees
2903 2998.
Summary of remaining write-ins for Line 29 from overflow page
2999.
Totals (Lines 2901 through 2903 plus 2998)(Line 29 above)
4
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
STATEMENT OF REVENUE AND EXPENSES (Continued) 1 Current Year to Date
2 Prior Year to Date
3 Prior Year Ended December 31
CAPITAL AND SURPLUS ACCOUNT
33.
Capital and surplus prior reporting year
261,437,649
182,538,785
182,538,785
34.
Net income or (loss) from Line 32
121,311,708
55,412,721
60,176,195
35.
Change in valuation basis of aggregate policy and claim reserves
36.
Change in net unrealized capital gains (losses) less capital gains tax of $
6,538,284
13,149,897
16,867,569
37.
Change in net unrealized foreign exchange capital gain or (loss)
38.
Change in net deferred income tax
644,022
1,337,317
39.
Change in nonadmitted assets
7,610,627
6,845,356
517,783
40
Change in unauthorized and certified reinsurance
41.
Change in treasury stock
42.
Change in surplus notes
43.
Cumulative effect of changes in accounting principles
44.
Capital Changes:
(1,742,468)
(482,970)
44.1 Paid in 44.2 Transferred from surplus (Stock Dividend) 44.3 Transferred to surplus 45.
Surplus adjustments: 45.1 Paid in 45.2 Transferred to capital (Stock Dividend) 45.3 Transferred from capital
46.
Dividends to stockholders
47.
Aggregate write-ins for gains or (losses) in surplus
48.
Net change in capital & surplus (Lines 34 to 47)
134,977,648
76,051,996
78,898,864
49.
Capital and surplus end of reporting period (Line 33 plus 48)
396,415,297
258,590,781
261,437,649
DETAILS OF WRITE-INS 4701.
Additional deferred tax asset as a result of 10R
4702.
Change in accounting for Other than invested Assets
4703.
Fluent Transfer
4798.
Summary of remaining write-ins for Line 47 from overflow page
4799.
Totals (Lines 4701 through 4703 plus 4798)(Line 47 above)
5
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
CASH FLOW 1 Current Year To Date
2 Prior Year To Date
3 Prior Year Ended December 31
Cash from Operations
2,547,515,896
2,286,965,767
3,044,667,241
4,021,598
4,679,149
8,560,517
Total (Lines 1 to 3)
2,551,537,494
2,291,644,916
3,053,227,758
5.
Benefit and loss related payments
1,947,207,183
1,932,412,481
2,623,444,388
6.
Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts
7.
Commissions, expenses paid and aggregate write-ins for deductions
352,705,273
251,130,029
324,652,637
33,849,999
15,279,999
24,411,063
2,333,762,455
2,198,822,509
2,972,508,088
217,775,039
92,822,407
80,719,670
12.1 Bonds
329,941,437
199,136,404
260,796,746
12.2 Stocks
7,000
1.
Premiums collected net of reinsurance
2.
Net investment income
3.
Miscellaneous income
4.
8.
Dividends paid to policyholders
9.
Federal and foreign income taxes paid (recovered) net of $
(1,742,468) tax on capital
gains (losses) 10.
Total (Lines 5 through 9)
11.
Net cash from operations (Line 4 minus Line 10)
Cash from Investments 12.
Proceeds from investments sold, matured or repaid:
2,965,580
12.3 Mortgage loans 12.4 Real estate 12.5 Other invested assets
30,796
12.6 Net gains or (losses) on cash, cash equivalents and short-term investments
2,383,726
935,905
3,446,340
332,362,959
200,072,309
267,208,666
13.1 Bonds
442,480,346
288,089,364
344,821,895
13.2 Stocks
30,000,000
10,071,585
15,013,616
473,029,336
298,160,949
359,835,511
(140,666,377)
(98,088,640)
(92,626,845)
16.6 Other cash provided (applied)
(20,016,113)
13,911,408
936,100
Net cash from financing and miscellaneous sources (Line 16.1 through Line 16.4 minus Line 16.5 plus Line 16.6)
(20,016,113)
13,911,408
936,100
57,092,549
8,645,174
19.1 Beginning of year
169,662,966
180,634,041
180,634,041
19.2 End of period (Line 18 plus Line 19.1)
226,755,515
189,279,216
169,662,966
12.7 Miscellaneous proceeds 12.8 Total investment proceeds (Lines 12.1 to 12.7) 13.
Cost of investments acquired (long-term only):
13.3 Mortgage loans 13.4 Real estate 13.5 Other invested assets
548,990
13.6 Miscellaneous applications 13.7 Total investments acquired (Lines 13.1 to 13.6) 14.
Net increase (or decrease) in contract loans and premium notes
15.
Net cash from investments (Line 12.8 minus Line 13.7 and Line 14)
16.
Cash provided (applied):
Cash from Financing and Miscellaneous Sources
16.1 Surplus notes, capital notes 16.2 Capital and paid in surplus, less treasury stock 16.3 Borrowed funds 16.4 Net deposits on deposit-type contracts and other insurance liabilities 16.5 Dividends to stockholders
17.
RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS 18.
Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17)
19.
Cash, cash equivalents and short-term investments:
Note: Supplemental disclosures of cash flow information for non-cash transactions: 20.0001.
6
(10,971,075)
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
EXHIBIT OF PREMIUMS, ENROLLMENT AND UTILIZATION Comprehensive (Hospital & Medical)
1
Total
4
2
3
Individual
Group
Medicare Supplement
5
Vision Only
6
7
8
9
10
Dental Only
Federal Employees Health Benefit Plan
Title XVIII Medicare
Title XIX Medicaid
Other
Total Members at end of: 1.
Prior Year
448,414
7,786
16,592
11,552
39,829
372,655
2.
First Quarter
449,084
5,134
17,017
10,702
42,212
374,019
3.
Second Quarter
462,677
4,946
16,470
10,488
43,189
387,584
4.
Third Quarter
470,589
4,802
16,203
10,453
44,150
394,981
5.
Current Year
6.
Current Year Member Months
4,147,016
45,433
146,579
97,363
385,462
3,472,179
Total Member Ambulatory Encounters for Period:
7
7
Physician
1,790,643
20,187
53,399
53,051
368,884
1,295,122
8.
Non-Physician
1,779,651
7,730
22,880
27,280
206,650
1,515,111
9.
Total
3,570,294
27,917
76,279
80,331
575,534
2,810,233
156,229
1,302
5,598
3,516
32,601
113,212
35,941
125
282
345
5,381
29,808
2,535,149,206
30,172,603
62,594,995
57,540,693
333,016,394
2,051,824,521
2,535,149,206
30,172,603
62,594,995
57,540,693
333,016,394
2,051,824,521
2,105,214,371
21,913,884
50,589,517
51,503,281
300,092,953
1,681,114,736
2,045,527,136 333,016,394
20,586,089
48,395,453
45,654,199
283,247,606
1,647,643,788
10.
Hospital Patient Days Incurred
11.
Number of Inpatient Admissions
12.
Health Premiums Written (a)
13.
Life Premiums Direct
14.
Property/Casualty Premiums Written
15.
Health Premiums Earned
16.
Property/Casualty Premiums Earned
17.
Amount Paid for Provision of Health Care Services
18. Amount Incurred for Provision of Health Care Services (a) For health premiums written: amount of Medicare Title XVIII exempt from state taxes or fees $
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
CLAIMS UNPAID AND INCENTIVE POOL, WITHHOLD AND BONUS (Reported and Unreported) Aging Analysis of Unpaid Claims 1 Account Claims Unpaid (Reported) Commercial Medicare Centennial Care Centennial Care BH CC Dental Commercial RX Medicare RX CC RX Other Liab 0199999. Individually listed claims unpaid
8
0299999 Aggregate accounts not individually listed-uncovered 0399999 Aggregate accounts not individually listed-covered 0499999 Subtotals 0599999 Unreported claims and other claim reserves 0699999 Total amounts withheld 0799999 Total claims unpaid 0899999 Accrued medical incentive pool and bonus amounts
2 1 - 30 Days
3 31 - 60 Days
4 61 - 90 Days
7,749,239 16,864,093 103,429,579 15,221,414 3,930,361 425,405 1,237,462 2,779,149 6,956,397 158,593,098
4,279,786 3,158,850 31,821,796 3,696,973 213,441 (95,995) (338,113) (670,790) 1,718,972 43,784,921
2,756,249 1,410,669 23,097,141 1,964,886 76,251 63
158,593,098
43,784,921
5 91 - 120 Days
6 Over 120 Days
7 Total
1,265,170 804,230 48,671,150 2,552,476 4,290 2,600
(3,116) 2,640,738 31,942,880
1,287,133 720,265 8,806,315 1,197,351 19,658 1,437 (74) (214) 2,438,799 14,470,671
105,821 1,552,116 54,957,853
17,337,577 22,958,106 215,825,982 24,633,101 4,244,001 333,511 899,275 2,210,850 15,307,022 303,749,423
31,942,880
14,470,671
54,957,853
303,749,423 4,309,944 308,059,367
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
UNDERWRITING AND INVESTMENT EXHIBIT ANALYSIS OF CLAIMS UNPAID - PRIOR YEAR - NET OF REINSURANCE Claims Paid Year to Date 1
Line of Business
Liability End of Current Quarter 3 4
2
On Claims Incurred Prior to January 1 of Current Year
On Claims Incurred During the Year
9
11,886,523
60,616,879
3,647,151
47,856,129
19,832,828
280,260,126
195,617,365
Health subtotal (Lines 1 to 8)
10.
Healthcare receivables (a)
11.
Other non-health
12.
Medical incentive pools and bonus amounts
13.
Totals (Lines 9-10+11+12)
1.
Comprehensive (hospital and medical)
2.
Medicare Supplement
3.
Dental Only
4.
Vision Only
5.
Federal Employees Health Benefits Plan
6.
Title XVIII - Medicare
7
Title XIX - Medicaid
8.
Other health
9.
(a) Excludes $
89,044
On Claims Incurred During the Year
6
Claims Incurred in Prior Years (Columns 1 + 3)
Estimated Claim Reserve and Claim Liability December 31 of Prior Year
16,748,851
11,975,566
15,290,716
1,178,638
3,647,151
2,773,743
251,573
24,393,614
20,084,401
22,788,824
1,485,497,371
9,672,301
251,415,403
205,289,666
229,121,630
230,983,866
1,874,230,504
10,012,918
293,736,506
240,996,784
269,974,913
120,395,035
36,917,330
87,063,837
(26,890,688)
207,458,872
119,957,949
(77,050,919)
320,627,194
33,537,912
150,016,964
484,711 110,588,831
loans or advances to providers not yet expensed.
On Claims Unpaid Dec. 31 of Prior Year
5
1,837,797,885
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
GENERAL INTERROGATORIES PART 1 - COMMON INTERROGATORIES GENERAL 1.1
Did the reporting entity experience any material transactions requiring the filing of Disclosure of Material Transactions with the State of Domicile, as required by the Model Act?
Yes [
] No [ X ]
1.2
If yes, has the report been filed with the domiciliary state?
Yes [
] No [
2.1
Has any change been made during the year of this statement in the charter, by-laws, articles of incorporation, or deed of settlement of the reporting entity?
Yes [
] No [ X ]
]
2.2
If yes, date of change:
3.1
Is the reporting entity a member of an Insurance Holding Company System consisting of two or more affiliated persons, one or more of which is an insurer? If yes, complete Schedule Y, Parts 1 and 1A.
Yes [ X ] No [
3.2
Have there been any substantial changes in the organizational chart since the prior quarter end?
Yes [
] No [ X ]
3.3
If the response to 3.2 is yes, provide a brief description of those changes.
3.4
Is the reporting entity publicly traded or a member of a publicly traded group?
Yes [
] No [ X ]
3.5
If the response to 3.4 is yes, provide the CIK (Central Index Key) code issued by the SEC for the entity/group.
4.1
Has the reporting entity been a party to a merger or consolidation during the period covered by this statement? If yes, complete and file the merger history data file with the NAIC.
Yes [
] No [ X ]
4.2
If yes, provide the name of the entity, NAIC Company Code, and state of domicile (use two letter state abbreviation) for any entity that has ceased to exist as a result of the merger or consolidation. 1 Name of Entity
5.
2 NAIC Company Code
3 State of Domicile
If the reporting entity is subject to a management agreement, including third-party administrator(s), managing general agent(s), attorneyYes [ in-fact, or similar agreement, have there been any significant changes regarding the terms of the agreement or principals involved? If yes, attach an explanation.
] No [ X ] N/A [
6.1
State as of what date the latest financial examination of the reporting entity was made or is being made.
12/31/2018
6.2
State the as of date that the latest financial examination report became available from either the state of domicile or the reporting entity. This date should be the date of the examined balance sheet and not the date the report was completed or released.
01/21/2019
State as of what date the latest financial examination report became available to other states or the public from either the state of domicile or the reporting entity. This is the release date or completion date of the examination report and not the date of the examination (balance sheet date).
01/22/2020
6.3
6.4
By what department or departments? Office of Superintendant of Insurance Have all financial statement adjustments within the latest financial examination report been accounted for in a subsequent financial statement filed with Departments?
Yes [
6.6
Have all of the recommendations within the latest financial examination report been complied with?
Yes [ X ] No [
7.1
Has this reporting entity had any Certificates of Authority, licenses or registrations (including corporate registration, if applicable) suspended or revoked by any governmental entity during the reporting period?
6.5
7.2
If yes, give full information:
8.1
Is the company a subsidiary of a bank holding company regulated by the Federal Reserve Board?
8.2
If response to 8.1 is yes, please identify the name of the bank holding company.
8.3
Is the company affiliated with one or more banks, thrifts or securities firms?
8.4
If response to 8.3 is yes, please provide below the names and location (city and state of the main office) of any affiliates regulated by a federal regulatory services agency [i.e. the Federal Reserve Board (FRB), the Office of the Comptroller of the Currency (OCC), the Federal Deposit Insurance Corporation (FDIC) and the Securities Exchange Commission (SEC)] and identify the affiliate's primary federal regulator.
1 Affiliate Name
2 Location (City, State)
11
]
3 FRB
4 OCC
5 FDIC
] No [
] N/A [ X ] ] N/A [
Yes [
] No [ X ]
Yes [
] No [ X ]
Yes [
] No [ X ]
6 SEC
]
]
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
GENERAL INTERROGATORIES 9.1
9.11
Are the senior officers (principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions) of the reporting entity subject to a code of ethics, which includes the following standards? (a) Honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships; (b) Full, fair, accurate, timely and understandable disclosure in the periodic reports required to be filed by the reporting entity; (c) Compliance with applicable governmental laws, rules and regulations; (d) The prompt internal reporting of violations to an appropriate person or persons identified in the code; and (e) Accountability for adherence to the code. If the response to 9.1 is No, please explain:
9.2 9.21
Has the code of ethics for senior managers been amended? If the response to 9.2 is Yes, provide information related to amendment(s).
Yes [
] No [ X ]
9.3 9.31
Have any provisions of the code of ethics been waived for any of the specified officers? If the response to 9.3 is Yes, provide the nature of any waiver(s).
Yes [
] No [ X ]
Yes [
] No [ X ]
Yes [
] No [ X ]
Yes [ X ] No [
]
FINANCIAL 10.1 10.2
Does the reporting entity report any amounts due from parent, subsidiaries or affiliates on Page 2 of this statement? If yes, indicate any amounts receivable from parent included in the Page 2 amount:
$
INVESTMENT 11.1 11.2
Were any of the stocks, bonds, or other assets of the reporting entity loaned, placed under option agreement, or otherwise made available for use by another person? (Exclude securities under securities lending agreements.) If yes, give full and complete information relating thereto:
12. 13. 14.1 14.2
Amount of real estate and mortgages held in other invested assets in Schedule BA: Amount of real estate and mortgages held in short-term investments: Does the reporting entity have any investments in parent, subsidiaries and affiliates? If yes, please complete the following:
$ $
Yes [ X ] No [ 1 Prior Year-End Book/Adjusted Carrying Value
14.21 14.22 14.23 14.24 14.25 14.26 14.27 14.28
Bonds Preferred Stock Common Stock Short-Term Investments Mortgage Loans on Real Estate All Other Total Investment in Parent, Subsidiaries and Affiliates (Subtotal Lines 14.21 to 14.26) Total Investment in Parent included in Lines 14.21 to 14.26 above Has the reporting entity entered into any hedging transactions reported on Schedule DB? If yes, has a comprehensive description of the hedging program been made available to the domiciliary state? If no, attach a description with this statement.
16.
For the reporting entity’s security lending program, state the amount of the following as of the current statement date: 16.1 Total fair value of reinvested collateral assets reported on Schedule DL, Parts 1 and 2. 16.2 Total book adjusted/carrying value of reinvested collateral assets reported on Schedule DL, Parts 1 and 2 16.3 Total payable for securities lending reported on the liability page.
11.1
2 Current Quarter Book/Adjusted Carrying Value $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $
15.1 15.2
]
891,899 891,899
Yes [ ] No [ X ] ] No [ ] N/A [ ]
Yes [
$ $ $
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
GENERAL INTERROGATORIES 17.
17.1
Excluding items in Schedule E - Part 3 - Special Deposits, real estate, mortgage loans and investments held physically in the reporting entity’s offices, vaults or safety deposit boxes, were all stocks, bonds and other securities, owned throughout the current year held pursuant to a custodial agreement with a qualified bank or trust company in accordance with Section 1, III - General Examination Considerations, F. Outsourcing of Critical Functions, Custodial or Safekeeping Agreements of the NAIC Financial Condition Examiners Handbook? For all agreements that comply with the requirements of the NAIC Financial Condition Examiners Handbook, complete the following: 1 Name of Custodian(s)
MAC N9303-121 Minneapolis, MN 55479 PO Box 1507 Santa Fe, NM 87504-1507 350 California St 6th Floor San Francisco, CA 94104
For all agreements that do not comply with the requirements of the NAIC Financial Condition Examiners Handbook, provide the name, location and a complete explanation: 1 Name(s)
17.3 17.4
2 Location(s)
3 Complete Explanation(s)
Have there been any changes, including name changes, in the custodian(s) identified in 17.1 during the current quarter? If yes, give full information relating thereto: 1 Old Custodian
17.5
2 New Custodian
3 Date of Change
Yes [
] No [ X ]
4 Reason
Investment management – Identify all investment advisors, investment managers, broker/dealers, including individuals that have the authority to make investment decisions on behalf of the reporting entity. For assets that are managed internally by employees of the reporting entity, note as such. ["…that have access to the investment accounts"; "…handle securities"] 1 Name of Firm or Individual
2 Affiliation
Wells Fargo Securities T. Rowe Price Associates, Inc. SCHRODER FUND ADVISORS LLC CS McKee
17.6
]
2 Custodian Address
Wells Fargo Century Bank Union Bank 17.2
Yes [ X ] No [
U U U U
17.5097 For those firms/individuals listed in the table for Question 17.5, do any firms/individuals unaffiliated with the reporting entity (i.e. designated with a "U") manage more than 10% of the reporting entity’s invested assets?
Yes [ X ] No [
]
17.5098 For firms/individuals unaffiliated with the reporting entity (i.e. designated with a "U") listed in the table for Question 17.5, does the total assets under management aggregate to more than 50% of the reporting entity’s invested assets?
Yes [ X ] No [
]
For those firms or individuals listed in the table for 17.5 with an affiliation code of "A" (affiliated) or "U" (unaffiliated), provide the information for the table below. 1
2
3
4
Central Registration Depository Number
Name of Firm or Individual
Legal Entity Identifier (LEI)
Registered With
5 Investment Management Agreement (IMA) Filed
18.1 18.2
Have all the filing requirements of the Purposes and Procedures Manual of the NAIC Investment Analysis Office been followed? If no, list exceptions:
19.
By self-designating 5GI securities, the reporting entity is certifying the following elements for each self-designated 5GI security: a. Documentation necessary to permit a full credit analysis of the security does not exist or an NAIC CRP credit rating for an FE or PL security is not available. b. Issuer or obligor is current on all contracted interest and principal payments. c. The insurer has an actual expectation of ultimate payment of all contracted interest and principal. Has the reporting entity self-designated 5GI securities?
Yes [
] No [ X ]
By self-designating PLGI securities, the reporting entity is certifying the following elements of each self-designated PLGI security: a. The security was purchased prior to January 1, 2018. b. The reporting entity is holding capital commensurate with the NAIC Designation reported for the security. c. The NAIC Designation was derived from the credit rating assigned by an NAIC CRP in its legal capacity as a NRSRO which is shown on a current private letter rating held by the insurer and available for examination by state insurance regulators. d. The reporting entity is not permitted to share this credit rating of the PL security with the SVO. Has the reporting entity self-designated PLGI securities?
Yes [
] No [ X ]
By assigning FE to a Schedule BA non-registered private fund, the reporting entity is certifying the following elements of each self-designated FE fund: a. The shares were purchased prior to January 1, 2019. b. The reporting entity is holding capital commensurate with the NAIC Designation reported for the security. c. The security had a public credit rating(s) with annual surveillance assigned by an NAIC CRP in its legal capacity as an NRSRO prior to January 1, 2019. d. The fund only or predominantly holds bonds in its portfolio. e. The current reported NAIC Designation was derived from the public credit rating(s) with annual surveillance assigned by an NAIC CRP in its legal capacity as an NRSRO. f. The public credit rating(s) with annual surveillance assigned by an NAIC CRP has not lapsed. Has the reporting entity assigned FE to Schedule BA non-registered private funds that complied with the above criteria?
Yes [
] No [ X ]
20.
21.
11.2
Yes [ X ] No [
]
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
GENERAL INTERROGATORIES PART 2 - HEALTH 1.
Operating Percentages:
78.4 %
1.1 A&H loss percent 1.2 A&H cost containment percent
1.9 %
1.3 A&H expense percent excluding cost containment expenses
9.0 % Yes [
] No [ X ]
Yes [
] No [ X ]
2.1
Do you act as a custodian for health savings accounts?
2.2
If yes, please provide the amount of custodial funds held as of the reporting date
2.3
Do you act as an administrator for health savings accounts?
2.4
If yes, please provide the balance of the funds administered as of the reporting date
3.
Is the reporting entity licensed or chartered, registered, qualified, eligible or writing business in at least two states?
Yes [ X ] No [
3.1
If no, does the reporting entity assume reinsurance business that covers risks residing in at least one state other than the state of domicile of the reporting entity?
Yes [
12
$
$
]
] No [ X ]
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE S - CEDED REINSURANCE Showing All New Reinsurance Treaties - Current Year to Date 1
NAIC Company Code
2
ID Number
3
4
Effective Date
Name of Reinsurer
11835
04-1590940
01/01/2013
PartnerRe America Insurance Company
23647
41-0121640
01/01/2019
IronShore, A Liberty Mutual Company
5
6
Type of Domiciliary Reinsurance Ceded Jurisdiction Health Specific Stop Loss - All Medical Combined Individual DE Health Specific Stop Loss - All Medical Combined Group MN
7
Type of Business Ceded
Authorized
Authorized
8
9
Type of Reinsurer
Certified Reinsurer Rating (1 through 6)
10 Effective Date of Certified Reinsurer Rating
13
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE S - CEDED REINSURANCE Showing All New Reinsurance Treaties - Current Year to Date 1
NAIC Company Code
23647
2
ID Number
41-0121640
3
4
Effective Date
01/01/2019
Name of Reinsurer
IronShore, A Liberty Mutual Company
5
6
Type of Domiciliary Reinsurance Ceded Jurisdiction Health Specific Stop Loss - All Medical Combined Group MN
7
Type of Business Ceded
Authorized
8
9
Type of Reinsurer
Certified Reinsurer Rating (1 through 6)
10 Effective Date of Certified Reinsurer Rating
13.1
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE T - PREMIUMS AND OTHER CONSIDERATIONS Current Year to Date - Allocated by States and Territories 1
1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 14. 15. 16. 17. 18. 19. 20. 21. 22. 23. 24. 25. 26. 27. 28. 29. 30. 31. 32. 33. 34. 35. 36. 37. 38. 39. 40. 41. 42. 43. 44. 45. 46. 47. 48. 49. 50. 51. 52. 53. 54. 55. 56. 57. 58. 59. 60.
61.
States, etc. Alabama AL Alaska AK Arizona AZ Arkansas AR California CA Colorado CO Connecticut CT Delaware DE District of Columbia DC Florida FL Georgia GA Hawaii HI Idaho ID Illinois IL Indiana IN Iowa IA Kansas KS Kentucky KY Louisiana LA Maine ME Maryland MD Massachusetts MA Michigan MI Minnesota MN Mississippi MS Missouri MO Montana MT Nebraska NE Nevada NV New Hampshire NH New Jersey NJ New Mexico NM New York NY North Carolina NC North Dakota ND Ohio OH Oklahoma OK Oregon OR Pennsylvania PA Rhode Island RI South Carolina SC South Dakota SD Tennessee TN Texas TX Utah UT Vermont VT Virginia VA Washington WA West Virginia WV Wisconsin WI Wyoming WY American Samoa AS Guam GU Puerto Rico PR U.S. Virgin Islands VI Northern Mariana MP Islands Canada CAN Aggregate Other OT Aliens Subtotal Reporting Entity Contributions for Employee Benefit Plans Totals (Direct Business) DETAILS OF WRITE-INS
Active Status (a)
N N E N N N N N N N N N N N N N N N N N N N N N N N N N N N N L N N N N N N N N N N N N N N N N N N N N N N N
2
3
4
Accident and Health Premiums
Medicare Title XVIII
Medicaid Title XIX
Direct Business Only 5 6 Federal Employees Life and Health Annuity Benefits Premiums & Program Other Premiums Considerations
7
8
9
Property/ Casualty Premiums
Total Columns 2 Through 7
Deposit-Type Contracts
92,767,598
333,016,394 2,051,824,521
57,540,693
2,535,149,206
XXX XXX
92,767,598
333,016,394 2,051,824,521
57,540,693
2,535,149,206
XXX XXX
92,767,598
333,016,394 2,051,824,521
57,540,693
2,535,149,206
N N
58001. XXX 58002. XXX 58003. XXX 58998. Summary of remaining write-ins for Line 58 from overflow page XXX 58999. Totals (Lines 58001 through 58003 plus 58998)(Line 58 above) XXX (a) Active Status Counts: L - Licensed or Chartered - Licensed Insurance carrier or domiciled RRG E - Eligible - Reporting entities eligible or approved to write surplus lines in the state N - None of the above - Not allowed to write business in the state
1 1 55
14
R - Registered - Non-domiciled RRGs Q - Qualified - Qualified or accredited reinsurer
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
15
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE Y PART 1A - DETAIL OF INSURANCE HOLDING COMPANY SYSTEM 1
2
Group Code
3
Group Name
NAIC Company Code
4
ID Number
5
Federal RSSD
6
7
CIK
Name of Securities Exchange if Publicly Traded (U.S. or International)
8
Names of Parent, Subsidiaries Or Affiliates
9
10
RelationDomiship ciliary to Loca- Reporting tion Entity
0481
Presbyterian Healthcare Services
00000
85-0105601
Presbyterian Healthcare Services
NM
NIA
0481 0481 0481 0481 0481 0481 0481 0481 0481
Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian
00000 00000 11504 00000 00000 95330 95330 95330 95330
85-0289728 85-0337392 85-0484337 54-2154946 85-0386882 94-3037165 81-4074164 81-4074164 81-4074164
Southwest Health Foundation Presbyterian Network, Inc. Presbyterian Insurance Company, Inc. Affiliated Imaging, LLC Southwest Magnetic Imaging Associates, Inc. Presbyterian Health Plan, Inc. Fluent Health, LLC Fluent Health, LLC Fluent Health, LLC
NM NM NM NM NM NM NM NM NM
UIP UDP IA NIA NIA IA OTH OTH OTH
Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare
Services Services Services Services Services Services Services Services Services
11
Directly Controlled by (Name of Entity/Person) Non-Profit Community Board of Directors Presbyterian Healthcare Services Board of Directors Southwest Health Foundation Presbyterian Network, Inc. Prebyterian Health Plan, Inc. Prebyterian Health Plan, Inc. Presbyterian Network, Inc. Presbyterian Health Plan, Inc. Presbyterian Insurance Company, Inc. Presbyterian Network, Inc.
16 Asterisk 1 2 3 4 5 6 7 8
Explanation NM non-profit corporation without members. This entity is owned by the community. NM non-profit corporation whose sole member is Presbyterian Healthcare Services. NM profit corporation: 100% of common stock held by Southwest Health Foundation. NM profit corporation: 100% of common stock held by Presbyterian Network, Inc. Limited liability company: 50% interest held by Presbyterian Health Plan, Inc. NM profit corporation: 90% of common stock held by Presbyterian Health Plan, Inc. NM profit corporation: 100% of common stock held by Presbyterian Network, Inc. DE limited liability company: 90% interst held by Presbyterian Network, Inc., 5% held by Presbyterian Health Plan, Inc and 5% interest by Presbyterian Insurance Company, Inc.
12 Type of Control (Ownership, Board, Management, Attorney-in-Fact, Influence, Other)
13 If Control is Ownership Provide Percentage
Board of Directors
0.000
Board of Directors Ownership Ownership Ownership Ownership Ownership Ownership Ownership Ownership
0.000 100.000 100.000 50.000 90.000 100.000 5.000 5.000 90.000
14
15
Ultimate Controlling Entity(ies)/Person(s)
Is an SCA Filing Required? (Y/N)
*
N
1
N N N N N N N N N
2 3 4 5 6 7 8 8 8
Non-profit Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian Presbyterian
Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare Healthcare
Services Services Services Services Services Services Services Services Services
16
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SUPPLEMENTAL EXHIBITS AND SCHEDULES INTERROGATORIES The following supplemental reports are required to be filed as part of your statement filing. However, in the event that your company does not transact the type of business for which the special report must be filed, your response of NO to the specific interrogatory will be accepted in lieu of filing a “NONE” report and a bar code will be printed below. If the supplement is required of your company but is not being filed for whatever reason enter SEE EXPLANATION and provide an explanation following the interrogatory questions. Response 1.
Will the Medicare Part D Coverage Supplement be filed with the state of domicile and the NAIC with this statement?
NO
Explanation: 1.
Company does not maintain stand alone Part D Contracts.
1.
Medicare Part D Coverage Supplement [Document Identifier 365]
Bar Code:
*95330202036500003*
17
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
OVERFLOW PAGE FOR WRITE-INS Additional Write-ins for Assets Line 25
2504. 2505. 2506. 2507. 2597.
Medicare Part D ACA Tax Accrual CC Reward Medical Check Clearing
1
Current Statement Date 2
Assets
Nonadmitted Assets
2,448,556 10,187,660 491,938 58,395 13,186,549
Summary of remaining write-ins for Line 25 from overflow page
4 3 Net Admitted Assets (Cols. 1 - 2)
2,448,556 10,187,660 491,938 58,395 13,186,549
Prior Year Net Admitted Assets
442,471 787,989 1,230,460
Additional Write-ins for Liabilities Line 23 1 Covered 2304. 2305. 2306. 2397.
Current Period 2 Uncovered
3 Total
Centennial Rewards Liability Other Tax Liability Clearing - Medical Claims Check
35,954,706
1,627,679
37,582,385
Summary of remaining write-ins for Line 23 from overflow page
35,954,706
1,627,679
37,582,385
Prior Year 4 Total
37,582,385 3,292 37,585,677
Additional Write-ins for Liabilities Line 30
3004. 3005. 3006. 3097.
Unrealized gains/losses on SMIA (BA) Unrealized gains/losses on Fluent (BA) Unrealized Investment Related Summary of remaining write-ins for Line 30 from overflow page
18
1 Covered
Current Period 2 Uncovered
XXX XXX XXX XXX
XXX XXX XXX XXX
3 Total
128,067 (3,799,114) (314,524) (3,985,571)
Prior Year 4 Total
128,067 (2,900,442) (297,827) (3,070,201)
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE A - VERIFICATION Real Estate 1 Year to Date 1. 2.
3. 4. 5. 6. 7. 8. 9. 10. 11.
2 Prior Year Ended December 31
Book/adjusted carrying value, December 31 of prior year Cost of acquired: 2.1 Actual cost at time of acquisition 2.2 Additional investment made after acquisition Current year change in encumbrances Total gain (loss) on disposals Deduct amounts received on disposals Total foreign exchange change in book/adjusted carrying value Deduct current year’s other than temporary impairment recognized Deduct current year’s depreciation Book/adjusted carrying value at the end of current period (Lines 1+2+3+4-5+6-7-8) Deduct total nonadmitted amounts Statement value at end of current period (Line 9 minus Line 10)
NONE
SCHEDULE B - VERIFICATION Mortgage Loans 1 Year to Date 1. 2.
3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 14. 15.
2 Prior Year Ended December 31
Book value/recorded investment excluding accrued interest, December 31 of prior year Cost of acquired: 2.1 Actual cost at time of acquisition 2.2 Additional investment made after acquisition Capitalized deferred interest and other Accrual of discount Unrealized valuation increase (decrease) Total gain (loss) on disposals Deduct amounts received on disposals Deduct amortization of premium and mortgage interest points and commitment fees Total foreign exchange change in book value/recorded investment excluding accrued interest Deduct current year’s other than temporary impairment recognized Book value/recorded investment excluding accrued interest at end of current period (Lines 1+2+3+4+5+6-7-8+9-10) Total valuation allowance Subtotal (Line 11 plus Line 12) Deduct total nonadmitted amounts Statement value at end of current period (Line 13 minus Line 14)
NONE
SCHEDULE BA - VERIFICATION Other Long-Term Invested Assets 1 Year to Date 1. 2.
3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13.
Book/adjusted carrying value, December 31 of prior year Cost of acquired: 2.1 Actual cost at time of acquisition 2.2 Additional investment made after acquisition Capitalized deferred interest and other Accrual of discount Unrealized valuation increase (decrease) Total gain (loss) on disposals Deduct amounts received on disposals Deduct amortization of premium and depreciation Total foreign exchange change in book/adjusted carrying value Deduct current year’s other than temporary impairment recognized Book/adjusted carrying value at end of current period (Lines 1+2+3+4+5+6-7-8+9-10) Deduct total nonadmitted amounts Statement value at end of current period (Line 11 minus Line 12)
2 Prior Year Ended December 31
5,073,651
3,912,999
(1,547,257)
1,074,730
(85,922)
3,526,394 891,899 2,634,495
5,073,651 2,874,946 2,198,705
SCHEDULE D - VERIFICATION Bonds and Stocks 1 Year to Date 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13.
Book/adjusted carrying value of bonds and stocks, December 31 of prior year Cost of bonds and stocks acquired Accrual of discount Unrealized valuation increase (decrease) Total gain (loss) on disposals Deduct consideration for bonds and stocks disposed of Deduct amortization of premium Total foreign exchange change in book/adjusted carrying value Deduct current year’s other than temporary impairment recognized Total investment income recognized as a result of prepayment penalties and/or acceleration fees Book/adjusted carrying value at end of current period (Lines 1+2+3+4+5-6-7+8-9+10) Deduct total nonadmitted amounts Statement value at end of current period (Line 11 minus Line 12)
SI01
2 Prior Year Ended December 31
405,930,779 472,480,346 109,858 9,749,741 4,039,795 330,010,333 1,378,233
283,403,358 359,835,511 178,156 22,238,381 4,943,326 263,752,024 915,931
61,896 560,983,849
405,930,779
560,983,849
405,930,779
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 1B Showing the Acquisitions, Dispositions and Non-Trading Activity During the Current Quarter for all Bonds and Preferred Stock by NAIC Designation 1 Book/Adjusted Carrying Value Beginning of Current Quarter
NAIC Designation
2
3
4
Acquisitions During Current Quarter
Dispositions During Current Quarter
Non-Trading Activity During Current Quarter
5 Book/Adjusted Carrying Value End of First Quarter
6 Book/Adjusted Carrying Value End of Second Quarter
7 Book/Adjusted Carrying Value End of Third Quarter
8 Book/Adjusted Carrying Value December 31 Prior Year
BONDS
1.
NAIC 1 (a)
333,308,209
205,407,346
144,228,591
2.
NAIC 2 (a)
38,370,900
7,416,153
6,195,423
3.
NAIC 3 (a)
501,900
4.
NAIC 4 (a)
5.
NAIC 5 (a)
6.
NAIC 6 (a)
7.
Total Bonds
(730,038)
282,914,348
333,308,209
393,756,925
277,776,492
201,130
32,256,298
38,370,900
39,792,761
31,532,638
537
485,000
501,900
502,437
212,823,499
150,424,014
(528,372)
315,655,646
372,181,010
434,052,123
309,309,130
372,181,010
212,823,499
150,424,014
(528,372)
315,655,646
372,181,010
434,052,123
309,309,130
SI02
372,181,010
PREFERRED STOCK
8.
NAIC 1
9.
NAIC 2
10.
NAIC 3
11.
NAIC 4
12.
NAIC 5
13.
NAIC 6
14.
Total Preferred Stock
15.
Total Bonds and Preferred Stock
(a) Book/Adjusted Carrying Value column for the end of the current reporting period includes the following amount of short-term and cash equivalent bonds by NAIC designation: NAIC 1 $
28,739,578 ; NAIC 2 $
; NAIC 3 $
NAIC 4 $
; NAIC 5 $
; NAIC 6 $
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE DA - PART 1 Short-Term Investments 1
2
3
4
Book/Adjusted Carrying Value
Par Value
Actual Cost
Interest Collected Year-to-Date
28,739,578
9199999 Totals
XXX
28,739,415
5 Paid for Accrued Interest Year-to-Date
2,737
17,084
SCHEDULE DA - VERIFICATION Short-Term Investments 1
2
Year To Date
Prior Year Ended December 31
Book/adjusted carrying value, December 31 of prior year
18,851,013
5,509,353
2.
Cost of short-term investments acquired
46,593,266
52,504,890
3.
Accrual of discount
69,872
207,472
4.
Unrealized valuation increase (decrease)
5.
Total gain (loss) on disposals
38,983
12,417
6.
Deduct consideration received on disposals
36,789,873
39,381,366
23,683
1,753
28,739,578
18,851,013
28,739,578
18,851,013
1.
7.
Deduct amortization of premium
8.
Total foreign exchange change in book/adjusted carrying value
9.
Deduct current year’s other than temporary impairment recognized
10.
Book/adjusted carrying value at end of current period (Lines 1+2+3+4+5-6-7+8-9)
11.
Deduct total nonadmitted amounts
12.
Statement value at end of current period (Line 10 minus Line 11)
SI03
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
Schedule DB - Part A - Verification - Options, Caps, Floors, Collars, Swaps and Forwards
NONE Schedule DB - Part B - Verification - Futures Contracts
NONE Schedule DB - Part C - Section 1 - Replication (Synthetic Asset) Transactions (RSATs) Open
NONE Schedule DB-Part C-Section 2-Reconciliation of Replication (Synthetic Asset) Transactions Open
NONE Schedule DB - Verification - Book/Adjusted Carrying Value, Fair Value and Potential Exposure of Derivatives
NONE
SI04, SI05, SI06, SI07
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE E - PART 2 - VERIFICATION (Cash Equivalents)
1.
Book/adjusted carrying value, December 31 of prior year
2.
Cost of cash equivalents acquired
3.
Accrual of discount
4.
Unrealized valuation increase (decrease)
5.
Total gain (loss) on disposals
6.
Deduct consideration received on disposals
7.
Deduct amortization of premium
8.
Total foreign exchange change in book/adjusted carrying value
9.
Deduct current year’s other than temporary impairment recognized
1
2
Year To Date
Prior Year Ended December 31
6,434,199
3,239,214
436,754,734
305,643,646
1,749
61,371
431,172,083
302,510,654
12,018,600
6,434,199
12,018,600
6,434,199
623
10.
Book/adjusted carrying value at end of current period (Lines 1+2+3+4+5-6-7+8-9)
11.
Deduct total nonadmitted amounts
12.
Statement value at end of current period (Line 10 minus Line 11)
SI08
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
Schedule A - Part 2 - Real Estate Acquired and Additions Made
NONE Schedule A - Part 3 - Real Estate Disposed
NONE Schedule B - Part 2 - Mortgage Loans Acquired and Additions Made
NONE Schedule B - Part 3 - Mortgage Loans Disposed, Transferred or Repaid
NONE Schedule BA - Part 2 - Other Long-Term Invested Assets Acquired and Additions Made
NONE Schedule BA - Part 3 - Other Long-Term Invested Assets Disposed, Transferred or Repaid
NONE
E01, E02, E03
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 3 Show All Long-Term Bonds and Stock Acquired During the Current Quarter 1
2
CUSIP Identification 912828-5Z-9 912828-B2-5 912828-G3-8 912828-YE-4 912828-Z3-7 912828-ZG-8 912828-ZQ-6 912828-ZR-4 912828-ZU-7 912828-ZY-9 91282C-AB-7 91282C-AC-5 91282C-AD-3 91282C-AE-1 91282C-AG-6 91282C-AH-4 91282C-AJ-0
Description UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED UNITED
STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES STATES
TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY TREASURY
3
4
Foreign
Date Acquired
5
6
Name of Vendor
Number of Shares of Stock
08/12/2020 06/25/2020 09/08/2020 09/08/2020 09/03/2020 09/16/2020 09/02/2020 08/17/2020 06/30/2020 08/11/2020 08/11/2020 08/11/2020 08/06/2020 09/16/2020 09/11/2020 08/27/2020 08/31/2020
CHASE SECURITIES BANC OF AMERICA SECURITIES LLC Various Various UBS SECURITIES LLC INDUSTRIAL AND COMMERCIAL BANK Various UBS SECURITIES LLC DEUTSCHE BANK SECURITIES, INC. BANC OF AMERICA SECURITIES LLC CHASE SECURITIES CHASE SECURITIES GOLDMAN Various ICBC FINCL SVCS, EQUITY CLEARANCE BONY/TORONTO DOMINION SECURITI BANC OF AMERICA SECURITIES LLC
09/30/2020 09/25/2020 07/09/2020 09/03/2020 09/23/2020 08/21/2020 09/21/2020 08/19/2020 08/04/2020 07/31/2020 07/16/2020 07/06/2020 07/14/2020 07/29/2020 08/07/2020 07/08/2020 09/17/2020 08/28/2020 06/29/2020 09/24/2020 09/24/2020 06/30/2020 06/30/2020 07/21/2020 09/02/2020 07/23/2020 08/13/2020 09/03/2020 08/27/2020 06/25/2020 08/21/2020 09/04/2020 09/09/2020 06/25/2020 07/23/2020 08/10/2020 09/29/2020 06/26/2020 08/18/2020 07/09/2020 06/29/2020 07/02/2020 06/29/2020
JP MORGAN SECURITIES INC. JEFFERIES & COMPANY, INC. BARCLAYS CAPITAL INC FIXED INC Zeus Capital Limited CHASE SECURITIES GX CLARKE & CO. GX CLARKE & CO. GX CLARKE & CO. CITIGROUP GBL MKTS/SALOMON, NEW YORK GOLDMAN Various Nomura International Trust Co UBS SECURITIES LLC Amherst Pierpont Securities UBS SECURITIES LLC CITIGROUP GBL MKTS/SALOMON, NEW YORK Stephens Inc. RBC Dain Rauscher (US) PERSHING LLC GX CLARKE & CO. Various OPPENHEIMER & CO. INC. INTL FCStone Financial Inc. WELLS FARGO SECURITIES LLC Various PIPER JAFFRAY PERSHING LLC Stephens Inc. DAVIDSON (D.A.) & CO. INC. WELLS FARGO SECURITIES LLC GX CLARKE & CO. Stephens Inc. Stephens Inc. CITIGROUP GBL MKTS/SALOMON, NEW YORK GX CLARKE & CO. INTL FCStone Financial Inc. GX CLARKE & CO. Various INTL FCStone Financial Inc. GX CLARKE & CO. GX CLARKE & CO. DAVIDSON (D.A.) & CO. INC. GX CLARKE & CO.
0599999. Subtotal - Bonds - U.S. Governments
E04
04780M-XE-4 167593-S6-0 196480-HC-4 3128MJ-ZB-9 31329M-EL-0 3132A9-SS-7 3132CW-CV-4 3132CW-MD-3 3133A7-2Y-4 3133KJ-T2-8 3134GV-6C-7 3134GV-JW-9 3134GW-BV-7 3134GW-HK-5 3134GW-PV-2 3135G0-5G-4 3136AB-3Q-4 3136AT-FK-5 3136AX-JT-3 3136B2-2G-6 3136B4-2K-3 3137B4-WA-0 3137BR-QH-1 3137EA-EU-9 3137EA-EW-5 3137FC-AZ-7 3137FL-QR-8 3138EN-KZ-1 3138WH-EW-8 3140F0-JJ-4 3140F1-VB-5 3140FX-GF-3 3140J9-MA-6 3140QD-AV-6 3140QE-AY-8 3140QE-P7-1 3140X5-MK-6 3140X6-3C-3 3140X6-4G-3 3140X7-D9-7 31418C-AK-0 31418C-GD-0 31418D-HD-7
ATLANTA GA ARPT REV CHICAGO ILL O HARE INTL ARPT REV COLORADO HSG & FIN AUTH FH G08737 - RMBS FH ZA3739 - RMBS FH ZS8629 - RMBS FH SB0084 - RMBS FH SB0356 - RMBS FH QB1691 - RMBS FH RA3269 - RMBS FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FEDERAL NATIONAL MORTGAGE ASSOCIATION FNR 2013-2 MA - CMO/RMBS FNR 2016-54 PA - CMO/RMBS FNR 2017-49 JA - CMO/RMBS FNR 2018-62 PT - CMO/RMBS FNR 2019-37 AG - CMO/RMBS FHMS K-033 A1 - CMBS FHMS K-057 A1 - CMBS FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FHR 4742 PA - CMO/RMBS FHR 4883 NA - CMO/RMBS FN AL5711 - RMBS FN AS7348 - RMBS FN BC4764 - RMBS FN BC6009 - RMBS FN BF0197 - RMBS FN BM4852 - RMBS FN CA5419 - RMBS FN CA6322 - RMBS FN CA6745 - RMBS FN FM2161 - RMBS FN FM3494 - RMBS FN FM3522 - RMBS FN FM3727 - RMBS FN MA2709 - RMBS FN MA2895 - RMBS FN MA3827 - RMBS
7
Actual Cost 15,196,416 3,065,271 5,444,752 4,384,020 577,539 2,367,662 1,127,671 4,739,592 6,514,473 15,986,366 1,997,422 14,995,554 1,015,872 3,063,957 483,981 2,733,430 1,860,909 85,554,886 789,776 330,000 1,571,429 415,973 579,253 31,033 723,550 1,206,111 4,751,123 2,867,778 8,758,000 5,462,874 4,354,000 1,035,000 766,962 5,090,033 629,782 325,066 (57,970) 39,228 1,367,935 499,624 2,265,936 1,029,846 965,681 1,954,508 2,721,011 572,693 43,766 (67,440) 96,706 962,273 284,445 (12,561) 2,138,389 441,481 153,294 3,127,687 2,310,874 2,649,609 (85,499) 147,208 (11,665)
8
9
Par Value
Paid for Accrued Interest and Dividends
14,084,000 2,916,259 5,020,000 4,209,000 519,647 2,359,000 1,132,000 4,742,000 6,500,000 16,007,000 2,000,000 15,002,000 1,015,000 3,076,000 484,000 2,737,000 1,862,000 83,664,906 660,000 330,000 1,420,000 392,948 545,661 29,529 677,105 1,129,847 4,568,731 2,770,069 8,758,000 5,462,000 4,354,000 1,035,000 767,000 5,101,000 574,488 319,476 (54,997) 36,113 1,265,485 482,074 2,167,550 1,035,000 966,000 1,881,030 2,698,662 543,642 41,095 (63,805) 90,804 880,799 254,929 (12,051) 2,038,381 394,015 142,599 2,976,544 2,166,339 2,500,000 (81,529) 139,204 (11,143)
10 NAIC Designation and Administrative Symbol
12,438 8,162 31,682 4,616 97 4,109 1,645 1,296 710 1,522 163 611 103 1,162 23
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 13 1 68,354 1 1FE 1FE 426 1 1,046 1 47 1 1,016 1 1,758 1 1,015 1 308 1 1 14,019 1 1 1 1 1 1,173 1 27 1 (6) 1 84 1 62 1 38 1 664 1 1 1 4,232 1 5,097 1 725 1 108 1 (69) 1 203 1 1,272 1 368 1 (11) 1 1,699 1 460 1 402 1 2,687 1 2,888 1 2,708 1 (85) 1 58 1 (12) 1
XXX
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 3 Show All Long-Term Bonds and Stock Acquired During the Current Quarter 1
CUSIP Identification 31418D-SH-6 341271-AD-6 442349-EK-8 462467-C3-3 60637B-ZD-5 73208P-BC-4 73358W-4V-3 91412H-GE-7
2
Description FN MA4119 - RMBS FLORIDA ST BRD ADMIN FIN CORP REV HOUSTON TEX ARPT SYS REV IOWA FIN AUTH SINGLE FAMILY MTG REV MISSOURI ST HSG DEV COMMN SINGLE FAMILY POMONA CALIF PENSION OBLIG PORT AUTH N Y & N J UNIVERSITY CALIF REVS
3
4
Foreign
Date Acquired 08/03/2020 09/03/2020 09/18/2020 07/22/2020 07/16/2020 08/14/2020 07/07/2020 07/10/2020
CHASE SECURITIES MERRILL LYNCH PIERCE FENNER Morgan Stanley RBC Dain Rauscher (US) Stifel Nicolaus & Co. RBC Dain Rauscher (US) CITIGROUP GLOBAL MARKETS INC. JP MORGAN SECURITIES INC.
07/20/2020 08/12/2020 07/22/2020 07/24/2020 08/13/2020 08/12/2020 07/20/2020 07/07/2020 08/11/2020 07/17/2020 09/29/2020 09/29/2020 09/10/2020 08/03/2020 09/10/2020 09/29/2020 09/02/2020 07/09/2020 08/17/2020 07/14/2020 09/29/2020 08/28/2020 09/29/2020 08/19/2020 08/11/2020 09/21/2020 09/21/2020 07/20/2020 07/02/2020 06/30/2020
RBC Dain Rauscher (US) Various BANC OF AMERICA SECURITIES LLC Morgan Stanley Various BARCLAYS CAPITAL INC FIXED INC GX CLARKE & CO. NATIONAL FINANCIAL SERVICES CO Various GOLDMAN MARKETAXESS CORPORATION MARKETAXESS CORPORATION DEUTSCHE BANK SECURITIES, INC. PERSHING LLC CITIGROUP GBL MKTS/SALOMON, NEW CITIGROUP GBL MKTS/SALOMON, NEW BAIRD, ROBERT W., & COMPANY IN NATHAN HALE CAPITAL, LLC Various CITIGROUP GBL MKTS/SALOMON, NEW GOLDMAN BARCLAYS CAPITAL INC FIXED INC WELLS FARGO SECURITIES LLC CITIGROUP GBL MKTS/SALOMON, NEW BANC OF AMERICA SECURITIES LLC DAVIDSON (D.A.) & CO. INC. DAVIDSON (D.A.) & CO. INC. Various DAVIDSON (D.A.) & CO. INC. NATHAN HALE CAPITAL, LLC
5
6
Name of Vendor
Number of Shares of Stock
3199999. Subtotal - Bonds - U.S. Special Revenues
E04.1
026874-DR-5 035240-AL-4 035240-AQ-3 097023-CT-0 126650-CX-6 126650-DM-9 146868-AD-6 14686U-AC-9 166756-AL-0 166764-BY-5 172967-MF-5 209111-FX-6 25746U-DH-9 26208Q-AB-3 26441C-BH-7 30231G-AT-9 314353-AA-1 36256G-AF-6 37045X-CR-5 42824C-BJ-7 46647P-AY-2 654106-AK-9 693475-AV-7 693475-AZ-8 760759-AX-8 80285C-AJ-0 80285H-AE-0 857477-BG-7 981464-HC-7 98163B-AC-6
AMERICAN INTERNATIONAL GROUP INC ANHEUSER-BUSCH INBEV WORLDWIDE INC ANHEUSER-BUSCH INBEV WORLDWIDE INC BOEING CO CVS HEALTH CORP CVS HEALTH CORP CRVNA 191 B - ABS CRVNA 192 A3 - ABS CHEVRON USA INC CHEVRON CORP CITIGROUP INC CONSOLIDATED EDISON COMPANY OF NEW YORK DOMINION ENERGY INC DRIVE 2020-1 A2A - ABS DUKE ENERGY CORP EXXON MOBIL CORP FEDERAL EXPRESS CORPORATION 2020-1 PASS GMALT 2018-3 B - ABS GENERAL MOTORS FINANCIAL COMPANY INC HEWLETT PACKARD ENTERPRISE CO JPMORGAN CHASE & CO NIKE INC PNC FINANCIAL SERVICES GROUP INC PNC FINANCIAL SERVICES GROUP INC REPUBLIC SERVICES INC SDART 2016-2 D - ABS SDART 2019-1 B - ABS STATE STREET CORP WFNMT 2019-B A - ABS WOSAT 2019-A A3 - ABS
3899999. Subtotal - Bonds - Industrial and Miscellaneous (Unaffiliated) 8399997. Total - Bonds - Part 3 8399998. Total - Bonds - Part 5 8399999. Total - Bonds 8999997. Total - Preferred Stocks - Part 3 8999998. Total - Preferred Stocks - Part 5 8999999. Total - Preferred Stocks 9799997. Total - Common Stocks - Part 3 9799998. Total - Common Stocks - Part 5 9799999. Total - Common Stocks 9899999. Total - Preferred and Common Stocks 9999999 - Totals
YORK YORK
YORK
YORK
7
Actual Cost 2,873,378 2,170,000 575,000 331,359 595,316 297,976 1,913,264 660,000 72,641,096 1,131,364 226,708 238,855 474,861 698,061 153,569 152,859 605,063 747,547 1,493,580 485,568 376,784 1,795,000 1,528,617 245,760 479,050 395,218 45,591 186,930 1,640,079 1,072,237 681,784 671,457 161,925 624,967 67,309 57,133 341,165 51,172 413,614 17,243,827 175,439,809
XXX 175,439,809
XXX
XXX
175,439,809
8
9
Par Value
Paid for Accrued Interest and Dividends
2,769,000 2,170,000 575,000 300,000 535,000 285,000 1,910,000 660,000 70,575,591 1,018,000 194,000 194,000 436,000 590,000 154,000 150,000 600,000 748,000 1,396,000 450,000 326,000 1,795,000 1,521,485 232,000 433,000 390,000 45,000 170,000 1,642,000 975,000 611,000 615,000 148,000 628,000 67,058 56,708 314,000 50,000 407,000 16,356,250 170,596,748
XXX
769 1 1FE 1FE 1FE 1FE 1FE 10 1FE 1FE 45,186 6,826 2FE 2,608 2FE 26 2FE 4,960 2FE 9,851 2FE 2FE 82 1FE 1,032 1FE 11 1FE 6,070 1FE 6,578 1FE 1FE 2FE 1,682 1FE 1,879 2FE 1,098 1FE 427 1FE 100 1FE 771 2FE 2FE 12,639 1FE 7,449 1FE 4,066 1FE 304 1FE 2FE 44 1FE 35 1FE 3,570 1FE 73 1FE 384 1FE 72,563 186,103
XXX
170,596,748
XXX XXX XXX XXX XXX XXX XXX XXX
10 NAIC Designation and Administrative Symbol
186,103
XXX
XXX
186,103
XXX
XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 4 Show All Long-Term Bonds and Stock Sold, Redeemed or Otherwise Disposed of During the Current Quarter 1
2
3
4
5
6
7
8
9
10
Change In Book/Adjusted Carrying Value 12 13 14 15 Total Total Current Change in Foreign Book/ Exchange Year's Current Other Than Adjusted Change in Book Unrealized Year's Temporary Carrying /Adjusted Valuation (Amor- Impairment Value (11 + 12 - Carrying Increase/ tization)/ Recog13) Value (Decrease) Accretion nized
16
17
18
19
20
21
22
Stated Contractual Maturity Date
NAIC Designation and Administrative Symbol
07/20/2048 07/20/2024 01/15/2025 05/20/2039 03/20/2039 04/20/2037 07/16/2040 12/20/2040 01/31/2024 02/15/2022 01/15/2024
1 1 1 1 1 1 1 1 1 1 1
11
CUSIP Identification
Description
For- Disposal eign Date
E05
36179T-4R-3 36202E-6Q-7 36241L-UV-6 38374T-J6-2 38374X-AA-3 38375J-ZM-0 38376L-EG-0 38377R-FR-1 912828-5Z-9 912828-6C-9 912828-B2-5
G2 MA5332 - RMBS G2 004479 - RMBS GN 783296 - RMBS GNR 2009-034 BH - CMO/RMBS GNR 2009-014 AG - CMO/RMBS GNR 2007-022 LP - CMO/RMBS GNR 2010-090 LE - CMO/RMBS GNR 2010-158 CT - CMO/RMBS UNITED STATES TREASURY UNITED STATES TREASURY UNITED STATES TREASURY
09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/10/2020 07/01/2020 08/12/2020
912828-Y3-8
UNITED STATES TREASURY
07/21/2020
912828-YL-8 912828-Z3-7
UNITED STATES TREASURY UNITED STATES TREASURY
08/12/2020 09/16/2020
912828-Z9-4 912828-ZL-7
UNITED STATES TREASURY UNITED STATES TREASURY
09/02/2020 08/04/2020
912828-ZM-5 912828-ZP-8
UNITED STATES TREASURY UNITED STATES TREASURY
07/15/2020 07/01/2020
912828-ZR-4
UNITED STATES TREASURY
08/04/2020
912828-ZS-2
UNITED STATES TREASURY
08/04/2020
912828-ZT-0 912828-ZU-7 912828-ZY-9
UNITED STATES TREASURY UNITED STATES TREASURY UNITED STATES TREASURY
09/02/2020 09/02/2020 08/12/2020
91282C-AD-3 91282C-AG-6 91282C-AH-4
UNITED STATES TREASURY UNITED STATES TREASURY UNITED STATES TREASURY
08/28/2020 09/17/2020 09/04/2020
Name of Purchaser
Number of Shares of Stock
Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown BMO Capital Markets CHASE SECURITIES Various WELLS FARGO SECURITIES LLC JP MORGAN SECURITIES INC. TORONTO DOMINION BK DEUTSCHE BANK SECURITIES, INC. Various CITIGROUP GBL MKTS/SALOMON, NEW YORK GOLDMAN BARCLAYS CAPITAL INC FIXED INC BARCLAYS CAPITAL INC FIXED INC BARCLAYS CAPITAL INC FIXED INC Various CHASE SECURITIES DEUTSCHE BANK SECURITIES, INC. CHASE SECURITIES CHASE SECURITIES
0599999. Subtotal - Bonds - U.S. Governments 283770-ND-3 283770-NF-8
EL PASO TEX INDPT SCH DIST EL PASO TEX INDPT SCH DIST
07/30/2020 08/17/2020
346843-QY-4 667825-7Z-0 720611-YM-8
FORT BEND TEX INDPT SCH DIST NORTHWEST TEX INDPT SCH DIST PIERCE CNTY WASH SCH DIST NO 403 BETHEL
07/09/2020 08/17/2020 08/12/2020
PERSHING LLC RBC Dain Rauscher (US) JP MORGAN SECURITIES INC. Morgan Stanley OPPENHEIMER & CO. INC.
2499999. Subtotal - Bonds - U.S. Political Subdivisions of States, Territories and Possessions 041806-SV-3 097073-AA-8 25477P-NX-9 3128CU-QS-8 3128M1-LH-0 3128M1-M2-2 3128M1-PA-1 3128M1-PS-2 3128M8-P8-1 3128M9-MY-5 3128MC-6J-9 3128MF-HF-8 3128MJ-YN-4 3128MJ-ZB-9 3128MM-RE-5
ARLINGTON TEX HIGHER ED FIN CORP ED REV BOERNE TEX PUB FAC CORP HSG REV DISTRICT COLUMBIA HSG FIN AGY MULTIFAMIL FH G30465 - RMBS FH G12228 - RMBS FH G12277 - RMBS FH G12317 - RMBS FH G12333 - RMBS FH G06447 - RMBS FH G07275 - RMBS FH G14273 - RMBS FH G16330 - RMBS FH G08716 - RMBS FH G08737 - RMBS FH G18484 - RMBS
08/15/2020 08/17/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020
Call @ 100.00 FIRST UNION SECURITIES Maturity @ 100.00 Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown
Consideration
Par Value
Actual Cost
Prior Year Book/ Adjusted Carrying Value
74,296 19,549 14,852 6,895 3,951 8,022 70,762 5,920 1,790,895 59,126 4,512,241
74,296 19,549 14,852 6,895 3,951 8,022 70,762 5,920 1,661,000 57,000 4,229,166
78,010 20,499 15,966 7,102 4,166 9,067 75,626 6,375 1,792,193 58,296 4,302,911
77,675 20,374 15,671 7,051 4,198 8,781 73,600 6,439 58,096 4,313,160
1,084,061
947,878
1,006,785
1,008,635
1,040,561 1,190,027
977,591 1,071,191
345,899 5,864,437 269,852 1,849,598
Book/ Adjusted Carrying Value at Disposal Date
Foreign Exchange Realized Total Gain Gain Gain (Loss) on (Loss) on (Loss) on Disposal Disposal Disposal
Bond Interest/ Stock Dividends Received During Year
(15,871)
(3,379) (825) (818) (156) (247) (760) (2,838) (518) (3,282) (261) (12,830)
(3,379) (825) (818) (156) (247) (760) (2,838) (518) (3,282) (261) (28,701)
74,296 19,549 14,852 6,895 3,951 8,022 70,762 5,920 1,788,911 57,835 4,284,459
1,985 1,292 227,782
1,985 1,292 227,782
2,449 577 481 177 116 283 2,104 173 5,078 1,268 28,782
(3,907)
(3,733)
(7,640)
1,000,995
83,066
83,066
7,257
07/15/2028
1
1,009,478 1,075,168
(1,948) (601)
(1,948) (601)
1,007,530 1,074,568
33,031 115,459
33,031 115,459
792 901
10/15/2024 01/15/2030
1 1
320,000 5,818,000
345,492 5,831,644
(696) (498)
(696) (498)
344,796 5,831,146
1,102 33,291
1,102 33,291
2,648 5,612
02/15/2030 04/30/2025
1 1
270,000 1,853,000
269,736 1,848,291
21 166
21 166
269,757 1,848,457
95 1,141
95 1,141
71 327
04/30/2022 05/15/2023
1 1
223
223
2,399,469
2,399,000
2,396,492
2,396,715
2,754
2,754
541
05/31/2022
1
1,956,673
1,937,000
1,937,303
(7)
(7)
1,937,295
19,377
19,377
1,746
05/31/2027
1
609,379 6,519,324 15,978,863
609,000 6,500,000 16,007,000
606,510 6,514,473 15,986,366
102 (639) 19
102 (639) 19
606,612 6,513,834 15,986,385
2,766 5,490 (7,522)
2,766 5,490 (7,522)
395 2,835 1,577
05/31/2025 06/15/2023 07/15/2023
1 1 1
1,006,515 215,958 724,848 47,621,972 241,433 290,815
1,015,000 216,000 724,000 46,816,072 230,000 255,000
1,015,872 215,992 723,056 47,152,869 241,295 287,018
(7)
(7)
3 (33,509) (1,410) (1,903)
3 (53,287) (1,410) (1,903)
1,015,865 215,992 723,059 47,108,458 239,886 285,115
(9,350) (34) 1,790 513,514 1,548 5,700
(9,350) (34) 1,790 513,514 1,548 5,700
321 13 90 66,612 1,693 2,444
07/31/2027 08/31/2022 08/31/2027
1 1 1
08/15/2021 08/15/2023
1FE 1FE
583,361 308,195 451,441 1,875,245 30,000 3,051,637 960,000 3,993 1,373 994 756 341 6,685 9,785 8,469 47,253 65,235 145,839 7,069
555,000 265,000 415,000 1,720,000 30,000 2,965,000 960,000 3,993 1,373 994 756 341 6,685 9,785 8,469 47,253 65,235 145,839 7,069
582,045 304,671 446,117 1,861,145 30,000 2,965,000 960,000 4,545 1,485 1,084 818 363 7,295 10,438 9,130 47,952 66,410 148,645 7,295
(2,828) (2,932) (2,636) (11,708)
(2,828) (2,932) (2,636) (11,708)
579,217 301,739 443,481 1,849,438 30,000 2,965,000 960,000 3,993 1,373 994 756 341 6,685 9,785 8,469 47,253 65,235 145,839 7,069
4,143 6,456 7,960 25,807
4,143 6,456 7,960 25,807
08/15/2021 02/15/2024 12/01/2022
1FE 1FE 1FE
86,637
86,637
3,546 3,754 3,551 14,987 723 65,230 19,200 172 46 38 26 3 204 143 282 1,117 1,516 2,025 106
5,593,678
30,000 2,965,000 960,000 4,243 1,392 1,011 769 343 7,263 8,842 47,907 66,301 85,377
(19,778)
(250) (19) (17) (13) (2) (578) (653) (373) (654) (1,066) (2,835) (226)
(250) (19) (17) (13) (2) (578) (653) (373) (654) (1,066) (2,835) (226)
XXX
XXX
XXX 08/15/2023 11/01/2022 09/01/2021 09/01/2026 07/01/2021 08/01/2021 08/01/2021 06/01/2021 05/01/2041 12/01/2042 07/01/2025 08/01/2032 08/01/2046 12/01/2046 10/01/2028
XXX 1FE 1FE 1FE 1 1 1 1 1 1 1 1 1 1 1 1
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 4 Show All Long-Term Bonds and Stock Sold, Redeemed or Otherwise Disposed of During the Current Quarter 1
2
3
4
5
6
7
8
9
10
Change In Book/Adjusted Carrying Value 12 13 14 15 Total Total Current Change in Foreign Book/ Exchange Year's Current Other Than Adjusted Change in Book Unrealized Year's Temporary Carrying /Adjusted Valuation (Amor- Impairment Value (11 + 12 - Carrying Increase/ tization)/ Recog13) Value (Decrease) Accretion nized
16
17
18
19
20
21
22
Stated Contractual Maturity Date
NAIC Designation and Administrative Symbol
797 633 374
11/01/2033 07/01/2030 07/01/2036
1 1 1
11
CUSIP Identification
Description
For- Disposal eign Date
E05.1
3128P7-4Q-3 3128P7-N2-5 3128P8-CS-8
FH C91731 - RMBS FH C91309 - RMBS FH C91881 - RMBS
09/01/2020 09/01/2020 09/01/2020
3130AJ-BE-8
FEDERAL HOME LOAN BANKS
08/07/2020
3130AJ-CX-5 3132A5-H4-0 3132A8-AG-4 3132A9-SS-7 3132AE-GF-7 3132GM-DL-3 3132J4-MP-1 3132KS-A3-8 3132L8-CS-4 31335H-5A-7 31335H-WP-4 3133A7-2Y-4 3133KJ-T2-8 3133TE-R5-5 3134GV-JP-4 3134GV-JW-9
FEDERAL HOME LOAN BANKS FH ZS4751 - RMBS FH ZS7207 - RMBS FH ZS8629 - RMBS FH ZT1998 - RMBS FH Q05807 - RMBS FH G31065 - RMBS FH V70026 - RMBS FH V82781 - RMBS FH C90841 - RMBS FH C90654 - RMBS FH QB1691 - RMBS FH RA3269 - RMBS FHR 2073 PH - CMO/RMBS FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP
08/21/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 07/07/2020 07/13/2020
3134GV-ZS-0
FEDERAL HOME LOAN MORTGAGE CORP
08/21/2020
3134GW-BV-7
FEDERAL HOME LOAN MORTGAGE CORP
09/08/2020
3135G0-5G-4 3136AA-2A-2 3136AA-QE-8 3136AC-H5-3 3136AD-GF-0 3136AS-QR-0 3136AX-JT-3 3136B2-2G-6 3136B4-2K-3 31371M-NA-1 31371M-VC-8 31371M-ZD-2 31371N-2D-6 31371N-2E-4 31371N-AA-3 31371N-DU-6 31371N-NJ-0 31371N-PJ-8 3137A0-5F-8 3137AA-UF-8 3137AH-GR-3 3137AT-QV-7 3137B4-WA-0 3137BF-DQ-1 3137BN-ZH-0 3137BR-QH-1 3137BW-P9-9
FEDERAL NATIONAL MORTGAGE ASSOCIATION FNR 2012-145 HE - CMO/RMBS FNR 2012-134 VA - CMO/RMBS FNR 2013-13 PH - CMO/RMBS FNR 2013-31 HC - CMO/RMBS FNR 2016-37 MJ - CMO/RMBS FNR 2017-49 JA - CMO/RMBS FNR 2018-62 PT - CMO/RMBS FNR 2019-37 AG - CMO/RMBS FN 256085 - RMBS FN 256311 - RMBS FN 256440 - RMBS FN 257372 - RMBS FN 257373 - RMBS FN 256601 - RMBS FN 256715 - RMBS FN 256993 - RMBS FN 257025 - RMBS FHR 3677 PB - CMO/RMBS FHR 3867 VB - CMO/RMBS FHR 3959 MA - CMO/RMBS FHR 4097 VB - CMO/RMBS FHMS K-033 A1 - CMBS FHMS K-717 A2 - CMBS FHR 4569 DA - CMO/RMBS FHMS K-057 A1 - CMBS FHR 4664 AK - CMO/RMBS
07/16/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 07/23/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020
3137EA-EU-9 3137EA-EW-5 3137FA-RK-6
FEDERAL HOME LOAN MORTGAGE CORP FEDERAL HOME LOAN MORTGAGE CORP FHMS Q-004 A2H - CMBS
07/29/2020 09/08/2020 09/01/2020
Name of Purchaser Paydown Paydown Paydown DAVIDSON (D.A.) & CO. INC. DAVIDSON (D.A.) & CO. INC. Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Call @ 100.00 Various CITIGROUP GBL MKTS/SALOMON, NEW YORK DAVIDSON (D.A.) & CO. INC. DEUTSCHE BANK SECURITIES, INC. Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Various Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown KEYBANC CAPITAL MARKETS INC RBC Dain Rauscher (US) Paydown
Number of Shares of Stock
Consideration
Par Value
Actual Cost
30,237 21,128 16,077
30,237 21,128 16,077
31,863 22,260 16,588
375,413
375,000
375,263
1,356,355 21,337 44,924 60,505 44,112 18,854 12,492 3,155 55,312 4,291 2,204 8,787 9,307 3,895 5,462,000 15,221,510
1,355,000 21,337 44,924 60,505 44,112 18,854 12,492 3,155 55,312 4,291 2,204 8,787 9,307 3,895 5,462,000 15,221,000
1,355,000 22,244 46,577 63,409 45,938 19,891 12,623 3,313 54,646 4,714 2,388 9,138 9,635 4,377 5,463,183 15,225,220
7,440,595
7,440,000
2,931,000
Prior Year Book/ Adjusted Carrying Value 31,844 22,211 16,548
Book/ Adjusted Carrying Value at Disposal Date
Foreign Exchange Realized Total Gain Gain Gain (Loss) on (Loss) on (Loss) on Disposal Disposal Disposal
Bond Interest/ Stock Dividends Received During Year
(1,606) (1,084) (471)
(1,606) (1,084) (471)
30,237 21,128 16,077
(202)
(202)
375,060
352
352
3,884
03/04/2033
1
1,355
(907) (1,642) (2,905) (1,766) (999) (122) (153) 641 (154) (82) (351) (328) (320) (1,183) (3,682)
1,355,000 21,337 44,924 60,505 44,112 18,854 12,492 3,155 55,312 4,291 2,204 8,787 9,307 3,895 5,462,000 15,221,538
1,355
(907) (1,642) (2,905) (1,766) (999) (122) (153) 641 (154) (82) (351) (328) (320) (1,183) (3,682)
(28)
(28)
11,064 372 1,007 251 1,180 496 287 74 1,114 168 80 15 16 169 15,191 41,234
04/02/2032 01/01/2048 07/01/2030 11/01/2031 07/01/2029 01/01/2042 08/01/2036 05/01/2033 12/01/2046 05/01/2024 04/01/2023 07/01/2050 08/01/2050 07/15/2028 10/07/2022 04/13/2023
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
7,440,000
7,440,000
595
595
15,996
05/28/2025
1
2,931,000
2,931,000
2,931,000
3,126
07/21/2025
1
5,093,516 3,193 6,194 4,545 7,381 118,278 100,153 74,285 37,671 1,332 1,776 1,258 1,311 4,125 1,626 1,981 869 3,904 65,900 20,182 5,352 9,713 21,376 851 37,969 365,116 10,656
5,101,000 3,193 6,194 4,545 7,381 118,278 100,153 74,285 37,671 1,332 1,776 1,258 1,311 4,125 1,626 1,981 869 3,904 60,906 20,182 5,352 9,713 21,376 851 37,969 365,116 10,656
5,090,033 3,121 6,453 4,599 7,210 123,508 105,567 80,251 40,720 1,414 1,941 1,366 1,432 4,549 1,777 2,158 964 4,331 67,757 21,242 5,810 9,285 22,154 866 38,206 381,689 10,631
248 41 124 76 99 730 469 444 164 43 68 49 52 163 67 79 38 183 1,790 606 160 138 77 17 789 5,461 249
07/10/2023 01/25/2033 01/25/2026 04/25/2042 02/25/2043 08/25/2043 07/25/2053 09/25/2048 06/25/2053 12/01/2025 07/01/2026 10/01/2021 09/01/2028 09/01/2028 02/01/2027 05/01/2027 11/01/2027 12/01/2027 05/15/2040 03/15/2024 11/15/2041 08/15/2042 02/25/2023 09/25/2021 08/15/2044 06/25/2025 06/15/2028
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1,032,475 965,604 4,691
1,035,000 966,000 4,691
1,029,846 965,681 4,728
75 34 90
07/21/2025 09/08/2023 01/25/2046
1 1 1
46,566 45,878 19,853 12,614 3,308 54,671 4,445 2,286
4,215
3,126 6,346 4,581 7,228
1,414 1,901 1,283 1,435 4,473 1,741 2,120 942 4,238 64,810 21,184 5,797 9,182 864 38,183 10,633
69 66 (152) (36) 153 (5,230) (5,415) (5,966) (3,049) (81) (125) (25) (124) (347) (115) (138) (74) (334) (188) (1,002) (445) 532 (778) (13) (214) (16,573) 24 19 1
4,691
69 66 (152) (36) 153 (5,230) (5,415) (5,966) (3,049) (81) (125) (25) (124) (347) (115) (138) (74) (334) (188) (1,002) (445) 532 (778) (13) (214) (16,573) 24 19 1
5,090,102 3,193 6,194 4,545 7,381 118,278 100,153 74,285 37,671 1,332 1,776 1,258 1,311 4,125 1,626 1,981 869 3,904 64,622 20,182 5,352 9,713 21,376 851 37,969 365,116 10,656 1,029,865 965,683 4,691
3,413
3,413
1,278
1,278
2,609 (79)
2,609 (79)
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 4 Show All Long-Term Bonds and Stock Sold, Redeemed or Otherwise Disposed of During the Current Quarter 1
2
3
4
5
6
7
8
9
10
Change In Book/Adjusted Carrying Value 12 13 14 15 Total Total Current Change in Foreign Book/ Exchange Year's Current Other Than Adjusted Change in Book Unrealized Year's Temporary Carrying /Adjusted Valuation (Amor- Impairment Value (11 + 12 - Carrying Increase/ tization)/ Recog13) Value (Decrease) Accretion nized
16
17
18
19
20
21
22
Stated Contractual Maturity Date
NAIC Designation and Administrative Symbol
10/15/2047 04/15/2043 08/01/2023 12/01/2040 06/01/2031 05/01/2041 11/01/2041 09/01/2032 02/01/2033 01/01/2044 01/01/2025 11/01/2042 11/01/2042 01/01/2021 08/01/2043 08/01/2043 07/01/2030 04/01/2046 06/01/2046 01/25/2032 11/25/2032 06/25/2033 03/15/2033 03/15/2033 07/15/2033 11/25/2034 06/25/2025 07/25/2035 11/15/2023 02/15/2037 08/15/2029 07/25/2040 12/25/2025 02/15/2040 03/01/2021 09/01/2020 11/01/2020 10/01/2046 05/01/2046 03/01/2046 12/01/2033 06/01/2049 03/01/2050 07/01/2050 08/01/2050 06/01/2032 11/01/2035 08/01/2038 02/01/2033 11/01/2035 12/01/2048 04/01/2048 07/01/2050 06/01/2021 09/01/2021 11/01/2022 05/01/2023 11/01/2028
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
11
CUSIP Identification
E05.2
3137FC-AZ-7 3137FL-QR-8 31385X-K7-1 3138A2-BL-2 3138AK-XX-2 3138EG-FA-7 3138EH-SV-5 3138EJ-XS-2 3138EK-RW-7 3138EN-Z9-3 3138L8-QB-3 3138MC-YK-4 3138MJ-VC-0 3138NJ-AD-0 3138W9-CT-5 3138W9-GK-0 3138WE-3P-2 3138WG-X9-0 3138WH-EW-8 31392B-QR-0 31392F-ES-2 31393C-RH-8 31393L-YD-9 31393N-K5-7 31393W-3S-6 31394B-GT-5 31394D-G8-7 31394E-2Q-0 31394L-MM-1 31397F-5S-7 31398J-GN-7 31398N-Y2-4 31398S-B3-6 31398W-SD-7 31403D-KF-5 31407S-LF-7 31407X-DP-3 3140F0-JJ-4 3140F1-VB-5 3140J7-6G-5 3140JA-QC-5 3140QB-CV-8 3140QD-AV-6 3140QE-AY-8 3140QE-P7-1 3140X4-H9-0 3140X4-PM-2 3140X5-JM-6 3140X5-M2-6 3140X5-MK-6 3140X5-PZ-0 3140X6-3C-3 3140X7-D9-7 31410C-RK-0 31410G-CD-3 31410G-SV-6 31414T-A7-6 31416C-MA-1
Description FHR 4742 PA - CMO/RMBS FHR 4883 NA - CMO/RMBS FN 555718 - RMBS FN AH0942 - RMBS FN AI6093 - RMBS FN AL0160 - RMBS FN AL1431 - RMBS FN AL2488 - RMBS FN AL3200 - RMBS FN AL6167 - RMBS FN AM7649 - CMBS/RMBS FN AP8813 - RMBS FN AQ3310 - RMBS FN FN0003 - CMBS/RMBS FN AS0081 - RMBS FN AS0201 - RMBS FN AS5305 - RMBS FN AS7003 - RMBS FN AS7348 - RMBS FNR 2001-81 HE - CMO/RMBS FNR 0271G AP - CMO/RMBS FNR 0347B PE - CMO/RMBS FHR 2581C LL - CMO/RMBS FHR 2590J OA - CMO/RMBS FHR 2650A PB - CMO/RMBS FNR 2004-79 B - CMO/RMBS FNR 2005-53 LY - CMO/RMBS FNR 2005-68 GC - CMO/RMBS FHR 2709 PG - CMO/RMBS FHR 3274 B - CMO/RMBS FHR 3563 LB - CMO/RMBS FNR 2010-123 PM - CMO/RMBS FNR 2010-144 YB - CMO/RMBS FHR 3632 PK - CMO/RMBS FN 745594 - RMBS FN 839226 - RMBS FN 843510 - RMBS FN BC4764 - RMBS FN BC6009 - RMBS FN BM3570 - RMBS FN BM5850 - RMBS FN CA3683 - RMBS FN CA5419 - RMBS FN CA6322 - RMBS FN CA6745 - RMBS FN FM1155 - RMBS FN FM1327 - RMBS FN FM2067 - RMBS FN FM2176 - RMBS FN FM2161 - RMBS FN FM2239 - RMBS FN FM3494 - RMBS FN FM3727 - RMBS FN 885290 - RMBS FN 888468 - RMBS FN 888932 - RMBS FN 975330 - RMBS FN 995953 - RMBS
For- Disposal eign Date 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/15/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 07/27/2020 08/25/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/15/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020
Name of Purchaser Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Call @ 100.00 Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Various Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown
Number of Shares of Stock
Consideration 184,556 635,339 2,094 8,088 9,262 31,564 12,191 7,331 8,547 19,322 1,552 6,512 8,042 44,356 13,631 8,156 14,893 16,115 29,831 1,445 5,564 2,310 8,000 2,068 6,349 4,647 5,142 6,124 8,736 7,368 3,944 8,718 5,583 4,284 7 55 1,128 144,315 49,923 66,039 41,021 2,656,066 63,859 11,589 1,707 124,971 14,682 49,225 98,422 27,696 63,307 273,608 22,217 1,575 2,198 586 742 2,137
Par Value 184,556 635,339 2,094 8,088 9,262 31,564 12,191 7,331 8,547 19,322 1,552 6,512 8,042 44,356 13,631 8,156 14,893 16,115 29,831 1,445 5,564 2,310 8,000 2,068 6,349 4,647 5,142 6,124 8,736 7,368 3,944 8,718 5,583 4,284 7 55 1,128 144,315 49,923 66,039 41,021 2,479,276 63,859 11,589 1,707 124,971 14,682 49,225 98,422 27,696 63,307 273,608 22,217 1,575 2,198 586 742 2,137
Actual Cost 191,765 640,600 2,225 8,438 10,107 33,062 13,385 7,803 9,013 20,201 1,584 6,550 8,662 45,327 13,759 8,141 15,410 16,611 31,152 1,608 5,967 2,617 9,000 2,149 7,114 5,032 5,646 6,379 9,417 8,223 4,134 9,437 5,764 4,771 7 57 1,194 152,538 49,129 69,867 42,182 2,627,646 66,563 12,158 1,912 130,986 15,639 50,955 102,851 29,064 65,265 287,523 23,546 1,718 2,409 621 786 2,330
Prior Year Book/ Adjusted Carrying Value 2,154 8,431 10,070 33,024 13,425 7,747 8,954 20,164 1,572 6,549 8,622 44,760 13,755 8,139
1,599 5,896 2,592 8,464 1,597 6,753 4,933 5,411 6,169 9,138 8,426 4,080 9,045 5,649 4,705 7 55 1,135 44,742 69,749 42,134 2,622,304
1,600 2,232 588 765 2,319
(7,209) (5,261) (60) (343) (809) (1,460) (1,234) (416) (407) (841) (20) (38) (580) (404) (124) 17 (517) (496) (1,321) (153) (332) (283) (14) (47) (404) (286) (270) (45) (401) (1,058) (136) (327) (66) (422)
(7,209) (5,261) (60) (343) (809) (1,460) (1,234) (416) (407) (841) (20) (38) (580) (404) (124) 17 (517) (496) (1,321) (153) (332) (283) (14) (47) (404) (286) (270) (45) (401) (1,058) (136) (327) (66) (422)
(6) (8,223) 780 (3,710) (1,112) (18,203) (2,704) (569) (206) (6,014) (957) (1,731) (4,429) (1,368) (1,959) (13,915) (1,330) (25) (34) (2) (23) (182)
(6) (8,223) 780 (3,710) (1,112) (18,203) (2,704) (569) (206) (6,014) (957) (1,731) (4,429) (1,368) (1,959) (13,915) (1,330) (25) (34) (2) (23) (182)
Book/ Adjusted Carrying Value at Disposal Date 184,556 635,339 2,094 8,088 9,262 31,564 12,191 7,331 8,547 19,322 1,552 6,512 8,042 44,356 13,631 8,156 14,893 16,115 29,831 1,445 5,564 2,310 8,451 2,068 6,349 4,647 5,142 6,124 8,736 7,368 3,944 8,718 5,583 4,284 7 55 1,128 144,315 49,923 66,039 41,021 2,604,101 63,859 11,589 1,707 124,971 14,682 49,225 98,422 27,696 63,307 273,608 22,217 1,575 2,198 586 742 2,137
Foreign Exchange Realized Total Gain Gain Gain (Loss) on (Loss) on (Loss) on Disposal Disposal Disposal
(451)
51,965
(451)
51,965
Bond Interest/ Stock Dividends Received During Year 681 2,118 62 217 293 942 363 172 199 450 30 152 201 1,240 321 164 181 242 483 62 192 91 258 52 215 154 171 204 288 284 108 232 111 143 79 7 20 543 1,059 1,962 958 86,838 207 24 5 808 349 759 1,994 473 956 882 101 61 71 22 84
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 4 Show All Long-Term Bonds and Stock Sold, Redeemed or Otherwise Disposed of During the Current Quarter 1
2
3
4
5
6
7
8
9
10
Change In Book/Adjusted Carrying Value 12 13 14 15 Total Total Current Change in Foreign Book/ Exchange Year's Current Other Than Adjusted Change in Book Unrealized Year's Temporary Carrying /Adjusted Valuation (Amor- Impairment Value (11 + 12 - Carrying Increase/ tization)/ Recog13) Value (Decrease) Accretion nized
16
17
18
19
20
21
22
Stated Contractual Maturity Date
NAIC Designation and Administrative Symbol
11
CUSIP Identification
Description
For- Disposal eign Date
E05.3
31416M-6U-3 31416S-VH-1 31418A-HB-7 31418A-HQ-4 31418A-YE-2 31418B-D4-5 31418B-FY-7 31418B-G5-9 31418B-H9-0 31418B-HY-5 31418C-4G-6 31418C-7K-4 31418C-AK-0 31418C-GD-0 31418C-MV-3 31418C-U7-7 31418D-FS-6 31418D-HD-7 31418D-SH-6 31418M-QV-7 31418M-QZ-8 31418N-ZW-3 59447P-SS-1 67886M-TE-9 709235-Q6-5 792892-JN-2
FN AA4482 - RMBS FN AA8715 - RMBS FN MA1125 - RMBS FN MA1138 - RMBS FN MA1608 - RMBS FN MA1922 - RMBS FN MA1982 - RMBS FN MA2019 - RMBS FN MA2055 - RMBS FN MA2046 - RMBS FN MA3522 - RMBS FN MA3597 - RMBS FN MA2709 - RMBS FN MA2895 - RMBS FN MA3071 - RMBS FN MA3305 - RMBS FN MA3776 - RMBS FN MA3827 - RMBS FN MA4119 - RMBS FN AD0467 - RMBS FN AD0471 - RMBS FN AD1656 - RMBS MICHIGAN FIN AUTH REV OKLAHOMA HSG FIN AGY SINGLE FAMILY MTG R PENNSYLVANIA ST UNIV ST PAUL MINN HSG & REDEV AUTH MULTIFAMIL
09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 09/11/2020 08/18/2020 09/01/2020 09/01/2020 09/01/2020 09/01/2020 08/12/2020 09/01/2020 08/12/2020 09/01/2020
79730C-JV-7
SAN DIEGO CALIF PUB FACS FING AUTH WTR R
08/17/2020
927781-K8-6
VIRGINIA COLLEGE BUILDING AUTHORITY
07/23/2020
927793-TY-5
VIRGINIA COMWLTH TRANSN BRD TRANSN REV
07/09/2020
Name of Purchaser Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Paydown Various Various Paydown Paydown Paydown Paydown Morgan Stanley Call @ 100.00 CHASE SECURITIES Maturity @ 100.00 VINING SPARKS IBG, L.P. JP MORGAN SECURITIES INC. JEFFERIES & COMPANY, INC.
3199999. Subtotal - Bonds - U.S. Special Revenues 023135-BR-6 023771-R9-1 026874-DQ-7 03027X-AH-3 031162-CU-2
AMAZON.COM INC AMERICAN AIRLINES 2016-3 PASS THROUGH TR AMERICAN INTERNATIONAL GROUP INC AMERICAN TOWER CORP AMGEN INC
09/22/2020 09/02/2020 07/20/2020 07/06/2020 07/20/2020
035240-AL-4 035240-AQ-3 05531F-BJ-1 05568B-AA-6 05972F-AA-7
ANHEUSER-BUSCH INBEV WORLDWIDE INC ANHEUSER-BUSCH INBEV WORLDWIDE INC TRUIST FINANCIAL CORP BNSF RAILWAY CO - ABS BANC 2018-CRE3 A - CMBS
07/22/2020 08/12/2020 08/12/2020 07/15/2020 08/15/2020
097023-CH-6
BOEING CO
07/24/2020
110122-CP-1 12510G-AB-8 126410-LM-9 126650-DM-9 14686U-AC-9 165183-AR-5 166764-BX-7 166764-BY-5 209111-FX-6
BRISTOL-MYERS SQUIBB CO CCG 2019-1 A2 - ABS CSX TRANSPORTATION INC - ABS CVS HEALTH CORP CRVNA 192 A3 - ABS CFII 2017-3 A1 - ABS CHEVRON CORP CHEVRON CORP CONSOLIDATED EDISON COMPANY OF NEW YORK
08/24/2020 09/14/2020 07/15/2020 08/13/2020 09/15/2020 09/15/2020 07/17/2020 08/19/2020 09/15/2020
WELLS FARGO SECURITIES LLC Various RBC Dain Rauscher (US) Call @ 100.00 Various BANC OF AMERICA SECURITIES LLC Various Morgan Stanley Paydown Paydown CITIGROUP GBL MKTS/SALOMON, NEW YORK JEFFERIES & COMPANY, INC. Paydown Paydown GOLDMAN Paydown Paydown GOLDMAN GOLDMAN Various
Number of Shares of Stock
Consideration
Par Value
Actual Cost
Prior Year Book/ Adjusted Carrying Value
1,535 10,035 7,454 8,477 12,021 47,425 44,536 20,600 44,522 90,659 27,122 53,744 166,442 87,936 73,796 75,321 566,636 261,739 7,275 3,420 10,055 37,639 2,488,085 5,000 332,949 565,000
1,535 10,035 7,454 8,477 12,021 47,425 44,536 20,600 44,522 90,659 27,122 53,744 166,442 87,936 73,796 75,321 536,298 250,781 7,275 3,420 10,055 37,639 2,290,000 5,000 310,000 565,000
1,584 10,719 8,124 9,027 12,444 49,647 45,364 21,886 46,345 90,687 28,283 54,099 174,547 91,056 76,397 78,405 559,279 262,536 7,550 3,738 10,385 39,580 2,489,138 5,446 331,957 564,862
1,603 10,668 8,112 8,877 12,415 49,553 45,328 21,794 46,296 90,679 28,214 54,077
148,394
130,000
321,999
300,000
597,638 56,462,391
575,000 55,876,142
600,737 56,509,802
1,179,955 132,400 1,091,235 1,730,728 435,842
1,159,000 140,572 1,018,000 1,705,000 408,000
1,162,918 132,196 1,033,324 1,705,627 407,857
228,000 239,136 284,946 141 21,886
194,000 194,000 273,000 141 21,886
214,935 238,855 272,798 154 21,886
440,220
436,000
434,775
434,880
981,725 62,967 110,889 153,487 192,397 56,879 1,480,402 1,492,785 385,732
838,000 62,967 110,889 154,000 192,397 56,879 1,396,000 1,396,000 332,000
831,393 62,960 122,827 153,569 193,279 56,615 1,448,956 1,493,580 331,243
831,791 62,961 119,429
373 6 (8,540)
373 6 (8,540)
87,451 56,784
(883) 95 (452) (796) 3
(883) 95 (452) (796) 3
Book/ Adjusted Carrying Value at Disposal Date
(68) (633) (658) (399) (394) (2,128) (793) (1,194) (1,774) (21) (1,092) (333) (8,105) (3,119) (2,390) (3,083) (3,430) (1,361) (274) (72) (209) (1,869) (29,118) (12) (2,509) 44
(68) (633) (658) (399) (394) (2,128) (793) (1,194) (1,774) (21) (1,092) (333) (8,105) (3,119) (2,390) (3,083) (3,430) (1,361) (274) (72) (209) (1,869) (29,118) (12) (2,509) 44
146,357
(1,358)
(1,358)
144,998
3,395
322,608
(3,457)
(3,457)
319,151
2,848
(5,821) (230,883)
(5,821) (230,883)
594,916 56,261,894
2,722 200,497
2,722 200,497
(131) 374 (188) (87) 5
(131) 374 (188) (87) 5
1,162,788 133,308 1,033,136 1,705,056 407,862
(698) (290) 35 (9)
(698) (290) 35 (9)
214,238 238,565 272,849 141 21,886
76,186 557,878
3,493 10,264 39,508
564,956
9,328,412
132,934 1,705,143
272,814 150 21,886
92
92
1,535 10,035 7,454 8,477 12,021 47,425 44,536 20,600 44,522 90,659 27,122 53,744 166,442 87,936 73,796 75,321 554,448 261,175 7,275 3,420 10,055 37,639 2,460,021 5,433 329,448 565,000
Foreign Exchange Realized Total Gain Gain Gain (Loss) on (Loss) on (Loss) on Disposal Disposal Disposal
Bond Interest/ Stock Dividends Received During Year 41 267 197 201 281 1,287 1,048 558 1,205 2,098 806 1,234 524 1,220 1,962 1,529 16,103 1,297 12 127 365 1,108 80,468 64 3,143 12,430
04/01/2039 06/01/2039 07/01/2042 08/01/2032 10/01/2033 06/01/2034 08/01/2034 09/01/2034 10/01/2034 10/01/2034 11/01/2048 02/01/2049 08/01/2031 02/01/2047 07/01/2037 03/01/2048 09/01/2049 11/01/2034 09/01/2050 04/01/2023 01/01/2024 03/01/2040 06/01/2027 03/01/2050 03/01/2022 09/01/2021
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
3,395
1,769
08/01/2023
1FE
2,848
7,333
02/01/2023
1FE
19,007 467,995
05/15/2031
1FE
12,188 564
12,188 564
28,064 (433) 3,501
28,064 (433) 3,501
1FE 1FE 1FE
XXX
XXX
17,167 (908) 58,099 (56) 27,980
17,167 (908) 58,099 (56) 27,980
4,288 3,461 5,019 75,898 3,892
06/03/2027 04/15/2030 06/30/2025 02/15/2021 02/21/2030
1FE 2FE 2FE 2FE 2FE
13,763 572 12,097
13,763 572 12,097
2,917 538 5,472 8 258
04/13/2028 01/23/2029 03/16/2023 01/15/2024 03/16/2035
2FE 2FE 1FE 1FE 1FE
434,972
5,248
5,248
10,024
05/01/2026
2FE
832,164 62,967 110,889 153,569 192,397 56,879 1,448,504 1,492,784 331,246
149,562
149,562
36,406 1,164 6,932
07/26/2029 09/14/2026 01/15/2023 08/21/2027 03/15/2023 08/15/2029 05/11/2027 05/11/2030 04/01/2030
1FE 1FE 1FE 2FE 1FE 1FE 1FE 1FE 1FE
(82)
31,898 1 54,486
(82)
31,898 1 54,486
2,237 723 5,415 8,671 5,150
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE D - PART 4 Show All Long-Term Bonds and Stock Sold, Redeemed or Otherwise Disposed of During the Current Quarter 1
2
3
4
5
6
7
8
9
10
Change In Book/Adjusted Carrying Value 12 13 14 15 Total Total Current Change in Foreign Book/ Exchange Year's Current Other Than Adjusted Change in Book Unrealized Year's Temporary Carrying /Adjusted Valuation (Amor- Impairment Value (11 + 12 - Carrying Increase/ tization)/ Recog13) Value (Decrease) Accretion nized
16
17
18
19
20
21
22
Stated Contractual Maturity Date
NAIC Designation and Administrative Symbol
276 792
09/15/2023 12/15/2022
1FE 1FE
11
CUSIP Identification
Description
For- Disposal eign Date
E05.4
23344E-AA-4 26208Q-AB-3
DTAOT 2020-1 A - ABS DRIVE 2020-1 A2A - ABS
09/15/2020 09/15/2020
26442C-AS-3 31331F-AX-9 31428X-BZ-8 33850R-AE-2
DUKE ENERGY CAROLINAS LLC FEDERAL EXPRESS CORPORATION 1998-1-A PAS FEDEX CORP FSMT 2017-2 A5 - CMO/RMBS
09/10/2020 07/15/2020 09/02/2020 08/27/2020
459200-HU-8 46647S-AJ-9 46648C-AE-4
INTERNATIONAL BUSINESS MACHINES CORP JPMMT 2017-3 1A5 - CMO/RMBS JPMMT 2017-1 A5 - CMO/RMBS
08/12/2020 08/01/2020 07/30/2020
48128L-RZ-4 58933Y-AX-3
JPMorgan Chase Bank, National Associatio MERCK & CO INC
09/01/2020 08/28/2020
594918-BX-1 65339K-AQ-3 654106-AH-6 665859-AV-6
MICROSOFT CORP NEXTERA ENERGY CAPITAL HOLDINGS INC NIKE INC NORTHERN TRUST CORP
08/12/2020 07/09/2020 08/28/2020 09/02/2020
68389X-BL-8 693475-AZ-8 80285C-AJ-0 80285H-AE-0 81746P-AA-1 83406H-AA-6 857477-AN-3
ORACLE CORP PNC FINANCIAL SERVICES GROUP INC SDART 2016-2 D - ABS SDART 2019-1 B - ABS SEMT 161 A1 - CMO/RMBS SCLP 2018-4 A - ABS STATE STREET CORP
08/11/2020 07/20/2020 09/15/2020 09/15/2020 09/01/2020 09/25/2020 08/07/2020
857477-BG-7 87407P-AJ-9 89788J-AB-5 90348J-FF-2
STATE STREET CORP TAL 141 A - RMBS TRUIST BANK UBS Bank USA
08/27/2020 09/21/2020 08/04/2020 08/17/2020
907818-EY-0
UNION PACIFIC CORP
08/24/2020
907818-FH-6 91832Y-AA-6 92348N-AB-3 931142-EK-5 95000U-2S-1
UNION PACIFIC CORP VMC 2018-FL2 A - CDO VZOT 2017-1 B - ABS WALMART INC WELLS FARGO & CO
07/06/2020 08/17/2020 07/20/2020 08/11/2020 08/06/2020
Name of Purchaser Paydown Paydown CITIGROUP GBL MKTS/SALOMON, NEW YORK Paydown Various Various MERRILL LYNCH PROF CLRING CORP Paydown Various DAVIDSON (D.A.) & CO. INC. Various US BANCORP INVESTMENTS INC. TORONTO DOMINION BK RBC Dain Rauscher (US) Various WELLS FARGO SECURITIES LLC Various Paydown Paydown Paydown Paydown Morgan Stanley CITIGROUP GBL MKTS/SALOMON, NEW YORK Paydown TORONTO DOMINION BK PERSHING LLC MIZUHO SECURITIES USA INC. WELLS FARGO SECURITIES LLC Paydown Paydown Stifel Nicolaus & Co. GOLDMAN
3899999. Subtotal - Bonds - Industrial and Miscellaneous (Unaffiliated) 8399997. Total - Bonds - Part 4 8399998. Total - Bonds - Part 5 8399999. Total - Bonds 8999997. Total - Preferred Stocks - Part 4 8999998. Total - Preferred Stocks - Part 5 8999999. Total - Preferred Stocks 9799997. Total - Common Stocks - Part 4 9799998. Total - Common Stocks - Part 5 9799999. Total - Common Stocks 9899999. Total - Preferred and Common Stocks 9999999 - Totals
Number of Shares of Stock
Consideration
Par Value
Actual Cost
Prior Year Book/ Adjusted Carrying Value
26,781 460,451
26,781 460,451
26,780 462,609
326,333 1,763 319,900 459,472
291,000 1,763 265,000 458,117
321,369 1,955 264,576 455,474
201,137 450,093 467,489
182,000 448,369 465,526
179,872 442,644 460,764
241,570 127,108
245,000 109,000
244,081 121,389
244,099
155 (646)
58,294 1,244,836 749,508 770,626
54,000 1,240,000 696,000 734,000
54,856 1,243,534 740,587 759,066
54,532 1,241,158
118,465 342,678 325,992 60,519 108,318 106,149 937,639
112,000 314,000 325,992 60,519 108,318 106,149 832,000
108,182 313,121 327,596 60,875 110,288 106,140 826,309
109,605
340,587 757,167 2,189,146 89,483
314,000 757,167 2,147,000 82,000
341,165 729,364 2,145,497 81,652
357,660
300,000
299,253
73,975 195,878 299,950 749,244 1,110,270 24,770,235 130,729,843
69,000 195,878 299,950 691,000 1,050,000 23,530,711 127,942,925
68,732 195,878 299,906 700,016 1,085,774 23,899,052 129,422,868
XXX 130,729,843
XXX
XXX
130,729,843
XXX 127,942,925
XXX XXX XXX XXX XXX XXX XXX XXX
XXX 129,422,868
Book/ Adjusted Carrying Value at Disposal Date
Foreign Exchange Realized Total Gain Gain Gain (Loss) on (Loss) on (Loss) on Disposal Disposal Disposal
Bond Interest/ Stock Dividends Received During Year
1 (2,158)
1 (2,158)
26,781 460,451
(1,147) (93) 24 802
320,222 1,763 264,600 456,381
6,112
6,112
455,578
(1,147) (93) 24 802
55,300 3,091
55,300 3,091
2,456 118 4,599 11,260
12/01/2026 07/15/2023 05/15/2030 10/25/2047
1FE 2FE 2FE 1FM
180,306 443,054 461,551
238 1,501 997
238 1,501 997
180,544 444,555 462,548
20,593 5,538 4,941
20,593 5,538 4,941
6,634 10,186 10,741
02/12/2024 08/26/2047 01/25/2047
1FE 1FM 1FE
155 (646)
244,254 120,743
(2,684) 6,365
(2,684) 6,365
2,266 3,644
12/04/2023 03/07/2029
1FE 1FE
(80) (920) (1,627) (358)
(80) (920) (1,627) (358)
54,452 1,240,238 738,961 758,708
3,841 4,598 10,548 11,917
3,841 4,598 10,548 11,917
1,587 35,915 7,146 4,469
02/06/2024 09/01/2020 03/27/2025 05/01/2030
1FE 2FE 1FE 1FE
378 37 (756) (358) (1,566) 7 472
378 37 (756) (358) (1,566) 7 472
109,983 313,158 325,992 60,519 108,318 106,149 828,140
8,482 29,520
8,482 29,520
109,499
109,499
2,449 3,189 7,370 909 2,510 2,494 17,923
09/15/2023 01/22/2030 04/15/2022 09/15/2023 06/25/2046 11/26/2027 12/16/2024
1FE 1FE 1FE 1FE 1FM 1FE 1FE
(328) 15,914 200 44
(328) 15,914 200 44
340,837 757,167 2,145,697 81,777
43,449 7,705
43,449 7,705
4,494 19,753 10,884 1,816
01/24/2030 02/22/2039 03/09/2023 10/27/2023
1FE 1FE 1FE 1FE
1,856
326,748 26,373 109,884 106,142 827,668
741,252 81,733 299,336
195,878 299,933 676,847 10,609,759 25,531,849
XXX 25,531,849
(19,778)
XXX (19,778)
(250)
(250)
42
42
299,378
58,282
58,282
11,389
09/10/2028
2FE
7
7
68,738 195,878 299,950 697,471 1,085,232 23,905,785 129,125,575
5,237
5,237
51,773 25,038 838,721 1,578,540
51,773 25,038 838,721 1,578,540
727 2,232 4,287 14,474 4,746 392,209 941,803
02/05/2030 10/15/2035 09/20/2021 06/26/2023 06/02/2028
2FE 1FE 1FE 1FE 1FE
17 (1,087) (541) (1,920) (278,019)
XXX
17 (1,087) (541) (1,920) (297,796)
XXX
(278,019)
XXX
XXX
(297,796)
XXX
XXX
129,125,575
XXX
XXX
1,578,540
1,578,540
XXX 941,803
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
XXX
1,578,540
1,578,540
129,422,868
25,531,849
(19,778)
(278,019)
(297,796)
129,125,575
941,803
XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX
XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
Schedule DB - Part A - Section 1 - Options, Caps, Floors, Collars, Swaps and Forwards Open
NONE Schedule DB - Part B - Section 1 - Futures Contracts Open
NONE Schedule DB - Part B - Section 1B - Brokers with whom cash deposits have been made
NONE Schedule DB - Part D - Section 1 - Counterparty Exposure for Derivative Instruments Open
NONE Schedule DB - Part D-Section 2 - Collateral for Derivative Instruments Open - Pledged By
NONE Schedule DB - Part D-Section 2 - Collateral for Derivative Instruments Open - Pledged To
NONE Schedule DB - Part E - Derivatives Hedging Variable Annuity Guarantees
NONE Schedule DL - Part 1 - Reinvested Collateral Assets Owned
NONE Schedule DL - Part 2 - Reinvested Collateral Assets Owned
NONE
E06, E07, E08, E09, E10, E11, E12
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE E - PART 1 - CASH Month End Depository Balances 1
Depository
2
3
4
5
Amount of Amount of Interest Received Interest Accrued Rate of During Current at Current Quarter Statement Date Code Interest
Wells Fargo 0199998. Deposits in ... depositories that do not exceed the allowable limit in any one depository (See instructions) - Open Depositories 0199999. Totals - Open Depositories 0299998. Deposits in ... depositories that do not exceed the allowable limit in any one depository (See instructions) - Suspended Depositories 0299999. Totals - Suspended Depositories 0399999. Total Cash on Deposit 0499999. Cash in Company's Office
0599999. Total - Cash
XXX XXX
XXX XXX
XXX XXX XXX XXX
XXX XXX XXX XXX
XXX
XXX
XXX
E13
Book Balance at End of Each Month During Current Quarter 6 7 8
9
295,481,374
210,491,298
185,997,337
* XXX
295,481,374
210,491,298
185,997,337
XXX XXX
First Month
Second Month
Third Month
295,481,374
210,491,298
185,997,337
295,481,374
210,491,298
185,997,337
XXX
XXX XXX XXX XXX
XXX
STATEMENT AS OF SEPTEMBER 30, 2020 OF THE PRESBYTERIAN HEALTH PLAN INC
SCHEDULE E - PART 2 - CASH EQUIVALENTS Show Investments Owned End of Current Quarter 1 CUSIP 0599999. Total - U.S. Government Bonds 1099999. Total - All Other Government Bonds 1799999. Total - U.S. States, Territories and Possessions Bonds 2499999. Total - U.S. Political Subdivisions Bonds 3199999. Total - U.S. Special Revenues Bonds 3899999. Total - Industrial and Miscellaneous (Unaffiliated) Bonds 4899999. Total - Hybrid Securities 5599999. Total - Parent, Subsidiaries and Affiliates Bonds 6099999. Subtotal - SVO Identified Funds 6599999. Subtotal - Unaffiliated Bank Loans 7699999. Total - Issuer Obligations 7799999. Total - Residential Mortgage-Backed Securities 7899999. Total - Commercial Mortgage-Backed Securities 7999999. Total - Other Loan-Backed and Structured Securities 8099999. Total - SVO Identified Funds 8199999. Total - Affiliated Bank Loans 8299999. Total - Unaffiliated Bank Loans 8399999. Total Bonds 949921-12-6 949921-12-6
WELLSFARGO:GOVT MM SEL WELLSFARGO:GOVT MM SEL
2
3
4
5
6
Description
Code
Date Acquired
Rate of Interest
Maturity Date
0.040 0.040
8 Amount of Interest Due and Accrued
9 Amount Received During Year
121 460 581
1,780
8699999. Subtotal - All Other Money Market Mutual Funds
1,601,126 10,417,474 12,018,600
8899999 - Total Cash Equivalents
12,018,600
581
1,780
R
09/30/2020 09/30/2020
7 Book/Adjusted Carrying Value
1,780
E14
Health Quarterly Merger/History Data Amount
NONE
1.
Bonds (Assets C3 L1 PY Annual)
2.
Subtotals cash and invested assets (Assets C3 L12 PY Annual)
3.
Total assets (Assets C3 L28 PY Annual)
4.
Total liabilities (Liabilities C3 L34 PY Annual)
1