There was an error in the solution to Drill problem B.10:
Stat Income(t) = Stat Income(1) + i x Stat Surplus(t-1)
The correct table is:
PY | Stat Surplus | GAAP Equity | Stat Income | DAC | GAAP Income | Dividends | ROE |
0 | 0 | 3,500 | 3,500 | ||||
1 | 1000 | 3927 | 1,000 | 2,927 | 427 | 0 | 12.2% |
2 | 2100 | 4396 | 1100 | 2,296 | 469 | 0 | 12.0% |
3 | 3310 | 4912 | 1210 | 1,602 | 516 | 0 | 11.7% |
4 | 4641 | 5480 | 1331 | 839 | 568 | 0 | 11.6% |
5 | 6105 | 6105 | 1464 | 0 | 625 | 0 | 11.4% |