[Table includes appropriate GBP / USD FX rates from Jun - Sep, expenses are estimated, policy gains are equivalent to the 2.1 p & 0.8 p TLI already reported, and
the policy valuation adjustment's a reconciling item.
The TLIs
valuation reduces by about $ 1.3 mio to reflect 3 subsequent
policy maturities, increases by $ 2.8 mio to reflect premiums, and we then solve for an estimated $ 2.9 mio of LE
adjustments.