497 1 excel.htm

THE UNION CENTRAL LIFE INSURANCE COMPANY

("Union Central")

CARILLON LIFE ACCOUNT

("Separate Account")

Supplement to

Excel Executive Edge VUL

Prospectus Dated November 5, 2007

 

Supplement Dated October 21, 2008

 

Effective October 1, 2008, the PORTFOLIO COMPANY OPERATING EXPENSES chart in the prospectus is revised for the Seligman portfolio listed below.

 

  Subaccount’s underlying

Portfolio Name *

Management Fees

12b-1

Fees**

Other

Fees

Acquired Fund Fees and Expenses

Total

Portfolio Fees

Waivers and Reductions

Total Expenses

after Waivers and Reductions,

if any

SELIGMAN, Class 2

Smaller-Cap Value

1.00%

0.25%

0.14%

-

1.39%

-

1.39%

 

 

*

Short cites are used in this list. The "Investment Options" section uses complete Portfolio names.

 

**   Portfolios pay 12b-1 fees to us pursuant to Rule 12b-1 under the Investment Company Act of 1940, which allows investment companies to pay fees out of portfolio assets to those who sell and distribute portfolio shares. Some portfolios may also pay 0.05 to 0.25 percent of annual portfolio assets for our providing shareholder support and marketing services.

 

Effective May 1, 2008, the PORTFOLIO COMPANY OPERATING EXPENSES chart in each prospectus is revised for The Universal Institutional Funds, Inc. ("UIF") portfolios listed below.

 

  Subaccount’s underlying

Portfolio Name *

Management Fees

12b-1

Fees**

Other

Fees

Acquired Fund Fees and Expenses

Total

Portfolio Fees

Waivers and Reductions

Total Expenses

after Waivers and Reductions,

if any

UIF, Class I

Core Plus Fixed Income

0.38%

-

0.27%

0.02%(1)

0.67%

-

0.67%

Emerging Markets Equity

1.21%

-

0.37%

0.02%(1)

1.60%

-

1.60%

 

 

UIF (1) The Portfolio may invest a portion of its assets in other investment companies (the "Acquired Funds"). The Portfolio's shareholders indirectly bear a pro rata portion of the expenses of the Acquired Funds in which the Portfolio invests. Actual Acquired Fund expenses incurred by the Portfolio may vary with changes in the allocation of Portfolio assets among the Acquired Funds and with other events that directly affect the expenses of the Acquired Funds. Since "Acquired Fund Fees and Expenses" are not directly borne by the Portfolio, they are not reflected in the Portfolio's financial statements, with the result that the information presented in the table will differ from that presented in the Financial Highlights section of the Portfolio prospectus.

 

*

Short cites are used in this list. The "Investment Options" section uses complete Portfolio names.

 

**   Portfolios pay 12b-1 fees to us pursuant to Rule 12b-1 under the Investment Company Act of 1940, which allows investment companies to pay fees out of portfolio assets to those who sell and distribute portfolio shares. Some portfolios may also pay 0.05 to 0.25 percent of annual portfolio assets for our providing shareholder support and marketing services.

 

All other provisions of your prospectus remain as stated in your Policy and prospectus, as previously amended.

Please see the respective fund prospectuses for more information about the portfolios.

 

Please retain this Supplement with the current prospectus for your variable Policy issued by

The Union Central Life Insurance Company.

If you do not have a current prospectus, please contact Union Central at 1-800-825-1551.

 

IN1261 10/08

APPENDIX B--ILLUSTRATIONS

We prepared the following tables to illustrate hypothetically how certain values under a policy may change with investment performance over an extended period of time. The tables illustrate how account values, cash surrender values and death benefits under a policy covering an insured of a given age on the issue date, would vary over time if planned periodic premiums were paid annually and the return on the assets in each of the portfolios were an assumed uniform gross annual rate of 0%, 6% and 12%. The values would be different from those shown if the returns averaged 0%, 6% or 12% but fluctuated over and under those averages throughout the years shown. The hypothetical investment rates of return are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return for a particular policy may be more or less than the hypothetical investment rates of return and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. These illustrations assume that net premiums are allocated equally among the subaccounts available under the policy, and that no amounts are allocated to the guaranteed account.

 

The illustrations reflect the fact that the net investment return on the assets held in the subaccounts is lower than the gross after-tax return of the selected portfolios. The tables assume an average annual expense ratio of 0.878% of the average daily net assets of the portfolios available under the policies. This average annual expense ratio is based on a simple arithmetic average of the expense ratios of each of the portfolios for the last fiscal year; the expense ratios are determined after deducting contractual waivers and reimbursements in effect through April 30, 2009. For information on the portfolios' expenses, see the prospectuses for the portfolios.

In addition, the illustrations reflect the daily charge to the separate account for assuming mortality and expense risks, which is equal on an annual basis to 0.75% during the first ten policy years, and 0.25% thereafter. After deduction of gross portfolio expenses and the mortality and expense risk charge, the illustrated gross annual investment rates of return of 0%, 6% and 12% would correspond to approximate net annual rates of -1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74%, respectively, thereafter.

The illustrations also reflect the deduction of the applicable premium expense charge, and the monthly deduction, including the monthly cost of insurance charge for the hypothetical insured. Union Central's current cost of insurance charges, and the higher guaranteed maximum cost of insurance charges that Union Central has the contractual right to charge, are reflected in separate illustrations on each of the following pages. All the illustrations reflect the fact that no charges for federal or state income taxes are currently made against the separate account and assume no policy debt or charges for supplemental and/or rider benefits.

 

The illustrations are based on Union Central's sex distinct standard non-tobacco rates. By contacting us or your agent, and free of charge, owner(s) will be furnished with a comparable illustration based upon the proposed insured's individual circumstances. Such illustrations may assume different hypothetical rates of return than those illustrated in the following tables.

IN1261 10/08

B - 1

 


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

CURRENT CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION A

CASH VALUE ACCUMULATION TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

300,000

300,000

300,000

3,247

3,062

2,877

2,617

2,432

2,247

2

300,000

300,000

300,000

6,753

6,185

5,640

6,123

5,555

5,009

3

300,000

300,000

300,000

10,527

9,355

8,272

9,897

8,725

7,642

4

300,000

300,000

300,000

14,614

12,589

10,791

13,984

11,958

10,160

5

300,000

300,000

300,000

19,056

15,899

13,207

18,426

15,269

12,576

6

300,000

300,000

300,000

23,876

19,275

15,507

23,308

18,708

14,940

7

300,000

300,000

300,000

29,119

22,726

17,699

28,615

22,222

17,195

8

300,000

300,000

300,000

34,843

26,268

19,796

34,402

25,827

19,355

9

300,000

300,000

300,000

41,129

29,932

21,827

40,751

29,554

21,449

10

300,000

300,000

300,000

48,027

33,717

23,783

47,712

33,401

23,468

15

300,000

300,000

300,000

97,439

56,687

33,829

97,439

56,687

33,829

20

407,066

300,000

300,000

181,342

87,161

44,349

181,342

87,161

44,349

25

615,968

300,000

300,000

317,011

124,322

52,257

317,011

124,322

52,257

30

909,616

300,000

300,000

534,446

169,801

56,317

534,446

169,801

56,317

35

1,332,745

341,487

300,000

880,554

225,623

54,577

880,554

225,623

54,577

40

1,955,081

399,910

300,000

1,428,411

292,180

43,527

1,428,411

292,180

43,527

45

2,892,003

468,226

300,000

2,290,605

370,858

15,899

2,290,605

370,858

15,899

50

4,311,127

548,643

0

3,642,970

463,612

0

3,642,970

463,612

0

55

6,497,794

646,289

0

5,759,843

572,891

0

5,759,843

572,891

0

60

9,805,179

758,605

0

9,123,558

705,870

0

9,123,558

705,870

0

Age 100

13,704,867

864,632

0

13,439,570

847,894

0

13,439,570

847,894

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Current values reflect applicable Premium Expense Charges, current cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term Rider, a monthly administrative charge of $5.00 per month in year 1 and $5.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 2


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

GUARANTEED CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION A

CASH VALUE ACCUMULATION TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

300,000

300,000

300,000

2,718

2,551

2,385

2,088

1,921

1,754

2

300,000

300,000

300,000

5,848

5,342

4,857

5,218

4,712

4,226

3

300,000

300,000

300,000

9,227

8,184

7,222

8,597

7,554

6,591

4

300,000

300,000

300,000

12,889

11,087

9,488

12,259

10,457

8,857

5

300,000

300,000

300,000

16,862

14,051

11,654

16,231

13,420

11,023

6

300,000

300,000

300,000

21,168

17,070

13,713

20,601

16,503

13,146

7

300,000

300,000

300,000

25,834

20,136

15,656

25,330

19,632

15,152

8

300,000

300,000

300,000

30,901

23,256

17,489

30,460

22,815

17,047

9

300,000

300,000

300,000

36,439

26,459

19,236

36,061

26,081

18,858

10

300,000

300,000

300,000

42,490

29,737

20,889

42,175

29,422

20,574

15

300,000

300,000

300,000

86,241

49,875

29,521

86,241

49,875

29,521

20

354,232

300,000

300,000

157,805

72,707

34,748

157,805

72,707

34,748

25

524,876

300,000

300,000

270,130

97,423

34,397

270,130

97,423

34,397

30

751,519

300,000

300,000

441,556

122,641

24,514

441,556

122,641

24,514

35

1,055,714

300,000

0

697,518

145,869

0

697,518

145,869

0

40

1,464,835

300,000

0

1,070,230

161,842

0

1,070,230

161,842

0

45

2,020,464

300,000

0

1,600,304

157,357

0

1,600,304

157,357

0

50

2,775,067

300,000

0

2,344,975

86,922

0

2,344,975

86,922

0

55

3,810,719

0

0

3,377,937

0

0

3,377,937

0

0

60

5,241,254

0

0

4,876,901

0

0

4,876,901

0

0

Age 100

6,769,255

0

0

6,638,216

0

0

6,638,216

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Guaranteed values reflect applicable Premium Expense Charges, guaranteed cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term rider, a monthly administrative charge of $25.00 per month in year 1 and $10.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 3


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

CURRENT CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION B

CASH VALUE ACCUMULATION TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

303,242

303,057

302,873

3,242

3,057

2,873

2,612

2,427

2,242

2

306,672

306,108

305,566

6,672

6,108

5,566

6,042

5,477

4,935

3

310,317

309,158

308,088

10,317

9,158

8,088

9,686

8,528

7,458

4

314,186

312,197

310,432

14,186

12,197

10,432

13,556

11,566

9,802

5

318,314

315,233

312,610

18,314

15,233

12,610

17,684

14,603

11,979

6

322,709

318,252

314,608

22,709

18,252

14,608

22,142

17,684

14,041

7

327,430

321,282

316,460

27,430

21,282

16,460

26,926

20,777

15,956

8

332,498

324,310

318,155

32,498

24,310

18,155

32,057

23,869

17,714

9

338,040

327,428

319,783

38,040

27,428

19,783

37,662

27,050

19,405

10

344,092

330,627

321,334

44,092

30,627

21,334

43,777

30,312

21,019

15

389,249

351,843

330,976

89,249

51,843

30,976

89,249

51,843

30,976

20

465,843

379,841

341,068

165,843

79,841

41,068

165,843

79,841

41,068

25

589,941

412,254

347,992

289,941

112,254

47,992

289,941

112,254

47,992

30

834,455

448,206

350,140

490,285

148,206

50,140

490,285

148,206

50,140

35

1,225,389

485,658

345,177

809,623

185,658

45,177

809,623

185,658

45,177

40

1,800,025

520,491

329,564

1,315,125

220,491

29,564

1,315,125

220,491

29,564

45

2,664,842

544,848

0

2,110,682

244,848

0

2,110,682

244,848

0

50

3,974,533

545,517

0

3,358,542

245,517

0

3,358,542

245,517

0

55

5,992,399

501,451

0

5,311,846

201,451

0

5,311,846

201,451

0

60

9,044,371

385,536

0

8,415,639

85,536

0

8,415,639

85,536

0

Age 100

12,686,659

0

0

12,386,659

0

0

12,386,659

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Current values reflect applicable Premium Expense Charges, current cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term Rider, a monthly administrative charge of $5.00 per month in year 1 and $5.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 4


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

GUARANTEED CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION B

CASH VALUE ACCUMULATION TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

302,713

302,546

302,380

2,713

2,546

2,380

2,082

1,916

1,749

2

305,767

305,264

304,782

5,767

5,264

4,782

5,137

4,634

4,152

3

309,018

307,988

307,038

9,018

7,988

7,038

8,387

7,358

6,408

4

312,465

310,698

309,131

12,465

10,698

9,131

11,835

10,068

8,501

5

316,127

313,391

311,061

16,127

13,391

11,061

15,497

12,760

10,431

6

320,014

316,056

312,822

20,014

16,056

12,822

19,447

15,489

12,255

7

324,163

318,705

314,427

24,163

18,705

14,427

23,659

18,201

13,923

8

328,578

321,315

315,859

28,578

21,315

15,859

28,137

20,874

15,418

9

333,374

323,971

317,203

33,374

23,971

17,203

32,996

23,592

16,825

10

338,577

326,661

318,449

38,577

26,661

18,449

38,262

26,346

18,134

15

377,985

345,004

326,651

77,985

45,004

26,651

77,985

45,004

26,651

20

439,100

364,245

330,943

139,100

64,245

30,943

139,100

64,245

30,943

25

532,898

381,581

328,904

232,898

81,581

28,904

232,898

81,581

28,904

30

675,985

391,644

316,614

375,985

91,644

16,614

375,985

91,644

16,614

35

896,460

384,181

0

592,297

84,181

0

592,297

84,181

0

40

1,247,633

340,068

0

911,539

40,068

0

911,539

40,068

0

45

1,724,709

0

0

1,366,052

0

0

1,366,052

0

0

50

2,372,365

0

0

2,004,685

0

0

2,004,685

0

0

55

3,261,018

0

0

2,890,666

0

0

2,890,666

0

0

60

4,486,897

0

0

4,174,984

0

0

4,174,984

0

0

Age 100

5,505,892

0

0

5,205,892

0

0

5,205,892

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Guaranteed values reflect applicable Premium Expense Charges, guaranteed cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term rider, a monthly administrative charge of $25.00 per month in year 1 and $10.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 5


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

 CURRENT CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION A

GUIDELINE PREMIUM TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

300,000

300,000

300,000

3,247

3,062

2,877

2,617

2,432

2,247

2

300,000

300,000

300,000

6,753

6,185

5,640

6,123

5,555

5,009

3

300,000

300,000

300,000

10,527

9,355

8,272

9,897

8,725

7,642

4

300,000

300,000

300,000

14,614

12,589

10,791

13,984

11,958

10,160

5

300,000

300,000

300,000

19,056

15,899

13,207

18,426

15,269

12,576

6

300,000

300,000

300,000

23,876

19,275

15,507

23,308

18,708

14,940

7

300,000

300,000

300,000

29,119

22,726

17,699

28,615

22,222

17,195

8

300,000

300,000

300,000

34,843

26,268

19,796

34,402

25,827

19,355

9

300,000

300,000

300,000

41,129

29,932

21,827

40,751

29,554

21,449

10

300,000

300,000

300,000

48,027

33,717

23,783

47,712

33,401

23,468

15

300,000

300,000

300,000

97,453

56,687

33,829

97,453

56,687

33,829

20

300,000

300,000

300,000

182,035

87,161

44,349

182,035

87,161

44,349

25

419,932

300,000

300,000

323,024

124,348

52,257

323,024

124,348

52,257

30

666,886

300,000

300,000

555,739

169,979

56,317

555,739

169,979

56,317

35

1,079,390

300,000

300,000

938,600

227,239

54,577

938,600

227,239

54,577

40

1,651,515

317,592

300,000

1,572,872

302,468

43,527

1,572,872

302,468

43,527

45

2,753,959

418,589

300,000

2,622,818

398,657

15,899

2,622,818

398,657

15,899

50

4,557,051

543,082

0

4,340,048

517,221

0

4,340,048

517,221

0

55

7,477,557

694,313

0

7,121,483

661,250

0

7,121,483

661,250

0

60

11,776,585

847,719

0

11,776,585

847,719

0

11,776,585

847,719

0

Age 100

17,730,316

1,037,881

0

17,730,316

1,037,881

0

17,730,316

1,037,881

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Current values reflect applicable Premium Expense Charges, current cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term Rider, a monthly administrative charge of $5.00 per month in year 1 and $5.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 6


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

GUARANTEED CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION A

GUIDELINE PREMIUM TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

300,000

300,000

300,000

2,718

2,551

2,385

2,088

1,921

1,754

2

300,000

300,000

300,000

5,848

5,342

4,857

5,218

4,712

4,226

3

300,000

300,000

300,000

9,227

8,184

7,222

8,597

7,554

6,591

4

300,000

300,000

300,000

12,889

11,087

9,488

12,259

10,457

8,857

5

300,000

300,000

300,000

16,862

14,051

11,654

16,231

13,420

11,023

6

300,000

300,000

300,000

21,168

17,070

13,713

20,601

16,503

13,146

7

300,000

300,000

300,000

25,834

20,136

15,656

25,330

19,632

15,152

8

300,000

300,000

300,000

30,901

23,256

17,489

30,460

22,815

17,047

9

300,000

300,000

300,000

36,439

26,459

19,236

36,061

26,081

18,858

10

300,000

300,000

300,000

42,490

29,737

20,889

42,175

29,422

20,574

15

300,000

300,000

300,000

86,233

49,875

29,521

86,233

49,875

29,521

20

300,000

300,000

300,000

157,888

72,707

34,748

157,888

72,707

34,748

25

361,889

300,000

300,000

278,376

97,423

34,397

278,376

97,423

34,397

30

571,508

300,000

300,000

476,256

122,616

24,514

476,256

122,616

24,514

35

915,788

300,000

0

796,338

145,561

0

796,338

145,561

0

40

1,387,848

300,000

0

1,321,760

160,641

0

1,321,760

160,641

0

45

2,290,974

300,000

0

2,181,880

154,277

0

2,181,880

154,277

0

50

3,722,637

300,000

0

3,545,368

79,384

0

3,545,368

79,384

0

55

5,926,382

0

0

5,644,173

0

0

5,644,173

0

0

60

9,191,773

0

0

9,191,773

0

0

9,191,773

0

0

Age 100

13,842,113

0

0

13,842,113

0

0

13,842,113

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Guaranteed values reflect applicable Premium Expense Charges, guaranteed cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term rider, a monthly administrative charge of $25.00 per month in year 1 and $10.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

B - 7


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

CURRENT CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION B

GUIDELINE PREMIUM TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

303,242

303,057

302,873

3,242

3,057

2,873

2,612

2,427

2,242

2

306,672

306,108

305,566

6,672

6,108

5,566

6,042

5,477

4,935

3

310,317

309,158

308,088

10,317

9,158

8,088

9,686

8,528

7,458

4

314,186

312,197

310,432

14,186

12,197

10,432

13,556

11,566

9,802

5

318,314

315,233

312,610

18,314

15,233

12,610

17,684

14,603

11,979

6

322,709

318,252

314,608

22,709

18,252

14,608

22,142

17,684

14,041

7

327,430

321,282

316,460

27,430

21,282

16,460

26,926

20,777

15,956

8

332,498

324,310

318,155

32,498

24,310

18,155

32,057

23,869

17,714

9

338,040

327,428

319,783

38,040

27,428

19,783

37,662

27,050

19,405

10

344,092

330,627

321,334

44,092

30,627

21,334

43,777

30,312

21,019

15

389,249

351,843

330,976

89,249

51,843

30,976

89,249

51,843

30,976

20

465,843

379,841

341,068

165,843

79,841

41,068

165,843

79,841

41,068

25

589,992

412,254

347,992

289,992

112,254

47,992

289,992

112,254

47,992

30

791,025

448,206

350,140

491,025

148,206

50,140

491,025

148,206

50,140

35

1,116,760

485,658

345,177

816,760

185,658

45,177

816,760

185,658

45,177

40

1,645,160

520,491

329,564

1,345,160

220,491

29,564

1,345,160

220,491

29,564

45

2,503,350

544,848

0

2,203,350

244,848

0

2,203,350

244,848

0

50

3,899,886

545,517

0

3,599,886

245,517

0

3,599,886

245,517

0

55

6,178,055

501,451

0

5,878,055

201,451

0

5,878,055

201,451

0

60

9,914,266

385,536

0

9,614,266

85,536

0

9,614,266

85,536

0

Age 100

14,585,077

0

0

14,285,077

0

0

14,285,077

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Current values reflect applicable Premium Expense Charges, current cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term Rider, a monthly administrative charge of $5.00 per month in year 1 and $5.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

IN1261 10/08

                             B - 8

 


 

THE UNION CENTRAL LIFE INSURANCE COMPANY

VARIABLE UNIVERSAL LIFE INSURANCE

MALE ISSUE AGE: 36

STANDARD NONTOBACCO

VARIABLE INVESTMENT

EXECUTIVE EDGE

$3,500 ANNUAL PREMIUM USING

GUARANTEED CHARGES

$ 300,000 BASE

DEATH BENEFIT OPTION B

GUIDELINE PREMIUM TEST

 

DEATH BENEFIT

ACCOUNT VALUE

CASH SURRENDER VALUE

 

END OF

YEAR

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

Assuming Hypothetical Gross Annual Investment Return of

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

12% Gross

6% Gross

0% Gross

1

302,713

302,546

302,380

2,713

2,546

2,380

2,082

1,916

1,749

2

305,767

305,264

304,782

5,767

5,264

4,782

5,137

4,634

4,152

3

309,018

307,988

307,038

9,018

7,988

7,038

8,387

7,358

6,408

4

312,465

310,698

309,131

12,465

10,698

9,131

11,835

10,068

8,501

5

316,127

313,391

311,061

16,127

13,391

11,061

15,497

12,760

10,431

6

320,014

316,056

312,822

20,014

16,056

12,822

19,447

15,489

12,255

7

324,163

318,705

314,427

24,163

18,705

14,427

23,659

18,201

13,923

8

328,578

321,315

315,859

28,578

21,315

15,859

28,137

20,874

15,418

9

333,374

323,971

317,203

33,374

23,971

17,203

32,996

23,592

16,825

10

338,577

326,661

318,449

38,577

26,661

18,449

38,262

26,346

18,134

15

377,985

345,004

326,651

77,985

45,004

26,651

77,985

45,004

26,651

20

439,100

364,245

330,943

139,100

64,245

30,943

139,100

64,245

30,943

25

532,882

381,581

328,904

232,882

81,581

28,904

232,882

81,581

28,904

30

675,562

391,644

316,614

375,562

91,644

16,614

375,562

91,644

16,614

35

890,189

384,181

0

590,189

84,181

0

590,189

84,181

0

40

1,208,446

340,068

0

908,446

40,068

0

908,446

40,068

0

45

1,674,496

0

0

1,374,496

0

0

1,374,496

0

0

50

2,353,021

0

0

2,053,021

0

0

2,053,021

0

0

55

3,333,740

0

0

3,033,740

0

0

3,033,740

0

0

60

4,762,914

0

0

4,462,914

0

0

4,462,914

0

0

Age 100

5,937,284

0

0

5,637,284

0

0

5,637,284

0

0

 

Notes concerning this illustration:

 

(1)

Assumes that no policy loans have been made.

 

(2)

Guaranteed values reflect applicable Premium Expense Charges, guaranteed cost of insurance rates based on an allocation of specified amount as follows: $100,000 to base, $100,000 to the Accounting Benefit Rider, $100,000 to the Annual Renewable Term rider, a monthly administrative charge of $25.00 per month in year 1 and $10.00 per month thereafter, the ABR specified amount charge, and a mortality and expense risk charge of 0.75% of assets during the first ten policy years, and 0.25% thereafter.

 

(3)

Net investment returns are calculated as the hypothetical gross investment returns less all charges and deductions shown in the Prospectus.

 

(4)

Assumes that the planned periodic premium is paid at the beginning of each policy year. Values would be different if the premiums are paid with a different frequency or in different amounts.

 

(5)

The illustrated gross annual investment rates of return of 0%, 6%, and 12% would correspond to approximate net annual rates of

-1.61%, 4.29%, and 10.19%, respectively, during the first ten policy years, and -1.12%, 4.81%, and 10.74% thereafter.

 

The hypothetical investment rates of return shown above are illustrative only and should not be deemed a representation of past or future investment rates of return. Actual rates of return may be more or less than those shown and will depend on a number of factors, including the investment allocations made by an owner and prevailing rates. The death benefit and account value for a policy would be different from those shown if the actual rates of return averaged 0%, 6%, or 12% over a period of years but also fluctuated above or below those averages for individual policy years. No representation can be made by the company or the portfolios that these hypothetical rates of return can be achieved for any one year or sustained over any period of time.

 

 

IN1261 10/08

B - 9