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

 

This supplement amends certain disclosure contained in the above-referenced prospectuses for the policies with the same names. Please keep this supplement together with your prospectus for future reference. Please note that some information provided below may not be applicable to you, as all underlying portfolios may not be available as subaccount investment options under your policy.

 

The Union Central Life Insurance Company ("Union Central") has been advised that the Board of Directors of the Summit Mutual Funds, Inc. (the "Fund") has approved in principle the merger of the following portfolios:

 

Fund

Merging Portfolio

Fund

Acquiring Portfolio

Summit Mutual Funds, Inc.*

Calvert Variable Series, Inc.*

Summit Bond Portfolio

Income Portfolio

* These Funds and their investment advisers are part of the UNIFI Mutual Holding Company, the ultimate parent of Union Central.

 

Completion of the merger is subject to a number of conditions, including approval by shareholders of the Summit Bond Portfolio. If approved, the merger is scheduled to take place on or about December 12, 2008. We will notify you if the merger does not go forward on or about December 12, 2008.

 

If the merger is approved, immediately following the merger, we will make the following changes to the administration of the policies:

 

 

the subaccount that currently invests in the Merging Portfolio will own shares of the Acquiring Portfolio, and we will combine the subaccount that currently invests in the Merging Portfolio into the subaccount that currently invests in the Acquiring Portfolio;

 

 

any instructions that you have in effect with respect to a subaccount that invests in the Merging Portfolio will be treated as instructions with respect to the subaccount that invests in the Acquiring Portfolio. Such instructions would include, for example, instructions concerning allocation of premium payments or charges under your policy, and instructions for automatic transactions, such as periodic withdrawals, or portfolio rebalancing. However, you may change such instructions at any time, in the manner and subject to the terms and conditions set forth in the prospectus; and

 

 

all references and information contained in the prospectus related to the Merging Portfolio will be deleted. Specifically, this will apply to the portfolio name and data for the merging portfolio found in the chart under the heading Separate Account Variable Investment Options in your prospectus, as well as the portfolio list on page 1 of each annuity prospectus.

 

Union Central has also been advised that the Board of Directors of the Summit Mutual Funds, Inc. recommends, also subject to shareholder approval, that on or about December 12, 2008, the Fund will change its investment adviser to Calvert Asset Management Company, Inc. ("CAMCO") and that CAMCO will enter into sub-advisory agreements for certain portfolios of the Fund.


 

Therefore, if the mergers and other recommendations of the Fund's Board of Directors are approved, the following changes will be made to your prospectus.

 

1.  Under the INVESTMENT OPTIONS section of your prospectus, please note the following chart reflects the removal of the Summit Bond Portfolio pursuant to the merger, as well as changes to the investment adviser, subadvisers, and underwriter for the Summit Mutual Funds, Inc., Summit Pinnacle Series.

 

FUND NAME

Portfolio Name – Subadviser(s)

INVESTMENT ADVISER

Portfolio Type / Summary of Investment Strategy

Summit Mutual Funds, Inc., Summit Pinnacle Series*

Calvert Asset Management Company, Inc.

Summit Balanced Index Portfolio – Summit Investment Partners, Inc. ("Summit")

Index: 60% S&P 500; 40% Lehman Bond Index.

Summit EAFE International Index Portfolio – World Asset Management, Inc.

Index: MSCI EAFE Index.

Summit Inflation Protected Plus Portfolio – Summit

Inflation–adjusted income.

Summit Lehman Aggregate Bond Index Portfolio – Summit

Index: Lehman Aggregate Bond Index.

Summit Lifestyle ETF Market Strategy Aggressive Portfolio – Summit

Target allocation - Aggressive.

Summit Lifestyle ETF Market Strategy Conservative Portfolio – Summit

Target allocation - Conservative.

Summit Lifestyle ETF Market Strategy Target Portfolio – Summit

Target allocation - Moderate.

Summit Nasdaq-100 Index Portfolio – Summit

Index: Nasdaq-100 Index.

Summit Natural Resources Portfolio – Summit

Specialty.

Summit Russell 2000 Small Cap Index Portfolio – Summit

Index: Russell 2000 Index.

Summit S&P 500 Index Portfolio – Summit

Index: S&P 500 Index.

Summit S&P MidCap 400 Index Portfolio – Summit

Index: S&P MidCap 400 Index.

Summit Zenith Portfolio

Long-term capital appreciation.

* The Fund and its investment adviser are part of the UNIFI Mutual Holding Company ("UNIFI"), the ultimate parent of Union Central. Also, Calvert Distributors, Inc., an indirect subsidiary of UNIFI, will replace Ameritas Investment Corp. as the underwriter for the Summit Mutual Funds, Inc., Summit Pinnacle Series.

 

2.  APPENDIX B - ILLUSTRATIONS is deleted and replaced with the information on the following pages of this supplement.

 

Please see the supplement dated September 15, 2008 provided by the Summit Mutual Fund, Inc. for more information about the portfolio merger. Also see the Calvert Variable Series, Inc. prospectus for information about the Acquiring Portfolio's investment objectives, restrictions and other important information. On request, we will provide you with an additional copy of a fund prospectus or supplement. In addition, if you are invested in the subaccount currently investing in the Merged Portfolio on the record date for the merger you will be receiving a proxy statement and request for voting instructions from us.

 

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

 

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.

 

 


 

 

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 0.880% 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 -1.62%, 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.

 

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

5,639

6,122

5,555

5,009

3

300,000

300,000

300,000

10,527

9,355

8,272

9,897

8,724

7,641

4

300,000

300,000

300,000

14,613

12,588

10,790

13,983

11,958

10,160

5

300,000

300,000

300,000

19,055

15,898

13,206

18,424

15,268

12,576

6

300,000

300,000

300,000

23,874

19,274

15,506

23,306

18,707

14,939

7

300,000

300,000

300,000

29,116

22,724

17,698

28,612

22,220

17,194

8

300,000

300,000

300,000

34,840

26,265

19,794

34,399

25,824

19,353

9

300,000

300,000

300,000

41,124

29,929

21,825

40,746

29,551

21,447

10

300,000

300,000

300,000

48,021

33,712

23,780

47,706

33,397

23,465

15

300,000

300,000

300,000

97,419

56,676

33,823

97,419

56,676

33,823

20

406,953

300,000

300,000

181,291

87,139

44,340

181,291

87,139

44,340

25

615,749

300,000

300,000

316,898

124,282

52,243

316,898

124,282

52,243

30

909,216

300,000

300,000

534,211

169,732

56,297

534,211

169,732

56,297

35

1,332,042

341,323

300,000

880,090

225,514

54,552

880,090

225,514

54,552

40

1,953,871

399,691

300,000

1,427,527

292,020

43,495

1,427,527

292,020

43,495

45

2,889,943

467,936

300,000

2,288,973

370,628

15,861

2,288,973

370,628

15,861

50

4,307,645

548,263

0

3,640,027

463,291

0

3,640,027

463,291

0

55

6,491,917

645,792

0

5,754,633

572,450

0

5,754,633

572,450

0

60

9,795,353

757,962

0

9,114,415

705,271

0

9,114,415

705,271

0

Age 100

13,690,056

863,842

0

13,425,046

847,120

0

13,425,046

847,120

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 -1.62%, 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.

 

 

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

7,221

8,597

7,554

6,591

4

300,000

300,000

300,000

12,889

11,086

9,487

12,258

10,456

8,857

5

300,000

300,000

300,000

16,861

14,050

11,653

16,230

13,419

11,023

6

300,000

300,000

300,000

21,167

17,069

13,712

20,599

16,501

13,145

7

300,000

300,000

300,000

25,831

20,134

15,655

25,327

19,630

15,151

8

300,000

300,000

300,000

30,898

23,254

17,487

30,456

22,813

17,046

9

300,000

300,000

300,000

36,435

26,456

19,234

36,057

26,078

18,856

10

300,000

300,000

300,000

42,485

29,733

20,887

42,169

29,418

20,571

15

300,000

300,000

300,000

86,223

49,866

29,516

86,223

49,866

29,516

20

354,131

300,000

300,000

157,760

72,687

34,740

157,760

72,687

34,740

25

524,687

300,000

300,000

270,032

97,387

34,385

270,032

97,387

34,385

30

751,187

300,000

300,000

441,360

122,578

24,499

441,360

122,578

24,499

35

1,055,157

300,000

0

697,150

145,757

0

697,150

145,757

0

40

1,463,931

300,000

0

1,069,570

161,635

0

1,069,570

161,635

0

45

2,019,033

300,000

0

1,599,170

156,918

0

1,599,170

156,918

0

50

2,772,842

300,000

0

2,343,095

85,825

0

2,343,095

85,825

0

55

3,807,301

0

0

3,374,908

0

0

3,374,908

0

0

60

5,236,050

0

0

4,872,058

0

0

4,872,058

0

0

Age 100

6,762,009

0

0

6,631,110

0

0

6,631,110

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 -1.62%, 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.

 

 

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

305,565

6,672

6,108

5,565

6,042

5,477

4,935

3

310,316

309,157

308,088

10,316

9,157

8,088

9,686

8,527

7,457

4

314,186

312,196

310,431

14,186

12,196

10,431

13,555

11,566

9,801

5

318,313

315,232

312,609

18,313

15,232

12,609

17,682

14,602

11,978

6

322,707

318,250

314,607

22,707

18,250

14,607

22,140

17,683

14,040

7

327,428

321,280

316,459

27,428

21,280

16,459

26,924

20,775

15,954

8

332,494

324,308

318,153

32,494

24,308

18,153

32,053

23,867

17,712

9

338,035

327,425

319,781

38,035

27,425

19,781

37,657

27,046

19,403

10

344,086

330,623

321,332

44,086

30,623

21,332

43,771

30,308

21,016

15

389,231

351,834

330,971

89,231

51,834

30,971

89,231

51,834

30,971

20

465,796

379,821

341,059

165,796

79,821

41,059

165,796

79,821

41,059

25

589,835

412,218

347,980

289,835

112,218

47,980

289,835

112,218

47,980

30

834,076

448,146

350,123

490,062

148,146

50,123

490,062

148,146

50,123

35

1,224,726

485,563

345,156

809,185

185,563

45,156

809,185

185,563

45,156

40

1,798,889

520,348

329,540

1,314,295

220,348

29,540

1,314,295

220,348

29,540

45

2,662,912

544,640

0

2,109,154

244,640

0

2,109,154

244,640

0

50

3,971,277

545,225

0

3,355,791

245,225

0

3,355,791

245,225

0

55

5,986,913

501,057

0

5,306,983

201,057

0

5,306,983

201,057

0

60

9,035,210

385,019

0

8,407,114

85,019

0

8,407,114

85,019

0

Age 100

12,673,085

0

0

12,373,085

0

0

12,373,085

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 -1.62%, 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.

 

 

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

309,017

307,988

307,038

9,017

7,988

7,038

8,387

7,357

6,408

4

312,465

310,697

309,131

12,465

10,697

9,131

11,834

10,067

8,501

5

316,126

313,390

311,061

16,126

13,390

11,061

15,495

12,760

10,430

6

320,013

316,055

312,821

20,013

16,055

12,821

19,445

15,487

12,254

7

324,161

318,703

314,426

24,161

18,703

14,426

23,657

18,199

13,922

8

328,575

321,313

315,857

28,575

21,313

15,857

28,133

20,872

15,416

9

333,370

323,968

317,201

33,370

23,968

17,201

32,992

23,590

16,823

10

338,572

326,657

318,447

38,572

26,657

18,447

38,257

26,342

18,131

15

377,969

344,996

326,647

77,969

44,996

26,647

77,969

44,996

26,647

20

439,059

364,228

330,935

139,059

64,228

30,935

139,059

64,228

30,935

25

532,806

381,551

328,894

232,806

81,551

28,894

232,806

81,551

28,894

30

675,793

391,596

316,602

375,793

91,596

16,602

375,793

91,596

16,602

35

895,878

384,110

0

591,913

84,110

0

591,913

84,110

0

40

1,246,700

339,971

0

910,858

39,971

0

910,858

39,971

0

45

1,723,268

0

0

1,364,911

0

0

1,364,911

0

0

50

2,370,166

0

0

2,002,827

0

0

2,002,827

0

0

55

3,257,693

0

0

2,887,718

0

0

2,887,718

0

0

60

4,481,814

0

0

4,170,254

0

0

4,170,254

0

0

Age 100

5,498,197

0

0

5,198,197

0

0

5,198,197

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 -1.62%, 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.

 

 

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

5,639

6,122

5,555

5,009

3

300,000

300,000

300,000

10,527

9,355

8,272

9,897

8,724

7,641

4

300,000

300,000

300,000

14,613

12,588

10,790

13,983

11,958

10,160

5

300,000

300,000

300,000

19,055

15,898

13,206

18,424

15,268

12,576

6

300,000

300,000

300,000

23,874

19,274

15,506

23,306

18,707

14,939

7

300,000

300,000

300,000

29,116

22,724

17,698

28,612

22,220

17,194

8

300,000

300,000

300,000

34,840

26,265

19,794

34,399

25,824

19,353

9

300,000

300,000

300,000

41,124

29,929

21,825

40,746

29,551

21,447

10

300,000

300,000

300,000

48,021

33,712

23,780

47,706

33,397

23,465

15

300,000

300,000

300,000

97,433

56,676

33,823

97,433

56,676

33,823

20

300,000

300,000

300,000

181,983

87,139

44,340

181,983

87,139

44,340

25

419,779

300,000

300,000

322,907

124,308

52,243

322,907

124,308

52,243

30

666,589

300,000

300,000

555,491

169,909

56,297

555,491

169,909

56,297

35

1,078,813

300,000

300,000

938,098

227,122

54,552

938,098

227,122

54,552

40

1,650,481

317,394

300,000

1,571,886

302,280

43,495

1,571,886

302,280

43,495

45

2,751,975

418,300

300,000

2,620,928

398,381

15,861

2,620,928

398,381

15,861

50

4,553,329

542,667

0

4,336,504

516,826

0

4,336,504

516,826

0

55

7,470,723

693,729

0

7,114,974

660,694

0

7,114,974

660,694

0

60

11,764,668

846,937

0

11,764,668

846,937

0

11,764,668

846,937

0

Age 100

17,710,974

1,036,855

0

17,710,974

1,036,855

0

17,710,974

1,036,855

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 -1.62%, 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.

 

 

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

7,221

8,597

7,554

6,591

4

300,000

300,000

300,000

12,889

11,086

9,487

12,258

10,456

8,857

5

300,000

300,000

300,000

16,861

14,050

11,653

16,230

13,419

11,023

6

300,000

300,000

300,000

21,167

17,069

13,712

20,599

16,501

13,145

7

300,000

300,000

300,000

25,831

20,134

15,655

25,327

19,630

15,151

8

300,000

300,000

300,000

30,898

23,254

17,487

30,456

22,813

17,046

9

300,000

300,000

300,000

36,435

26,456

19,234

36,057

26,078

18,856

10

300,000

300,000

300,000

42,485

29,733

20,887

42,169

29,418

20,571

15

300,000

300,000

300,000

86,215

49,866

29,516

86,215

49,866

29,516

20

300,000

300,000

300,000

157,841

72,687

34,740

157,841

72,687

34,740

25

361,750

300,000

300,000

278,269

97,387

34,385

278,269

97,387

34,385

30

571,243

300,000

300,000

476,035

122,554

24,499

476,035

122,554

24,499

35

915,285

300,000

0

795,900

145,452

0

795,900

145,452

0

40

1,386,960

300,000

0

1,320,914

160,445

0

1,320,914

160,445

0

45

2,289,293

300,000

0

2,180,279

153,882

0

2,180,279

153,882

0

50

3,719,552

300,000

0

3,542,430

78,396

0

3,542,430

78,396

0

55

5,920,898

0

0

5,638,950

0

0

5,638,950

0

0

60

9,182,370

0

0

9,182,370

0

0

9,182,370

0

0

Age 100

13,826,864

0

0

13,826,864

0

0

13,826,864

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 -1.62%, 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.

 

 

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

305,565

6,672

6,108

5,565

6,042

5,477

4,935

3

310,316

309,157

308,088

10,316

9,157

8,088

9,686

8,527

7,457

4

314,186

312,196

310,431

14,186

12,196

10,431

13,555

11,566

9,801

5

318,313

315,232

312,609

18,313

15,232

12,609

17,682

14,602

11,978

6

322,707

318,250

314,607

22,707

18,250

14,607

22,140

17,683

14,040

7

327,428

321,280

316,459

27,428

21,280

16,459

26,924

20,775

15,954

8

332,494

324,308

318,153

32,494

24,308

18,153

32,053

23,867

17,712

9

338,035

327,425

319,781

38,035

27,425

19,781

37,657

27,046

19,403

10

344,086

330,623

321,332

44,086

30,623

21,332

43,771

30,308

21,016

15

389,231

351,834

330,971

89,231

51,834

30,971

89,231

51,834

30,971

20

465,796

379,821

341,059

165,796

79,821

41,059

165,796

79,821

41,059

25

589,886

412,218

347,980

289,886

112,218

47,980

289,886

112,218

47,980

30

790,798

448,146

350,123

490,798

148,146

50,123

490,798

148,146

50,123

35

1,116,301

485,563

345,156

816,301

185,563

45,156

816,301

185,563

45,156

40

1,644,260

520,348

329,540

1,344,260

220,348

29,540

1,344,260

220,348

29,540

45

2,501,627

544,640

0

2,201,627

244,640

0

2,201,627

244,640

0

50

3,896,650

545,225

0

3,596,650

245,225

0

3,596,650

245,225

0

55

6,172,068

501,057

0

5,872,068

201,057

0

5,872,068

201,057

0

60

9,903,308

385,019

0

9,603,308

85,019

0

9,603,308

85,019

0

Age 100

14,567,413

0

0

14,267,413

0

0

14,267,413

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 -1.62%, 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.

THE UNION CENTRAL LIFE INSURANCE COMPANY

 

 

 

           B - 8

 


 

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

309,017

307,988

307,038

9,017

7,988

7,038

8,387

7,357

6,408

4

312,465

310,697

309,131

12,465

10,697

9,131

11,834

10,067

8,501

5

316,126

313,390

311,061

16,126

13,390

11,061

15,495

12,760

10,430

6

320,013

316,055

312,821

20,013

16,055

12,821

19,445

15,487

12,254

7

324,161

318,703

314,426

24,161

18,703

14,426

23,657

18,199

13,922

8

328,575

321,313

315,857

28,575

21,313

15,857

28,133

20,872

15,416

9

333,370

323,968

317,201

33,370

23,968

17,201

32,992

23,590

16,823

10

338,572

326,657

318,447

38,572

26,657

18,447

38,257

26,342

18,131

15

377,969

344,996

326,647

77,969

44,996

26,647

77,969

44,996

26,647

20

439,059

364,228

330,935

139,059

64,228

30,935

139,059

64,228

30,935

25

532,790

381,551

328,894

232,790

81,551

28,894

232,790

81,551

28,894

30

675,371

391,596

316,602

375,371

91,596

16,602

375,371

91,596

16,602

35

889,809

384,110

0

589,809

84,110

0

589,809

84,110

0

40

1,207,718

339,971

0

907,718

39,971

0

907,718

39,971

0

45

1,673,138

0

0

1,373,138

0

0

1,373,138

0

0

50

2,350,538

0

0

2,050,538

0

0

2,050,538

0

0

55

3,329,267

0

0

3,029,267

0

0

3,029,267

0

0

60

4,754,948

0

0

4,454,948

0

0

4,454,948

0

0

Age 100

5,924,681

0

0

5,624,681

0

0

5,624,681

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 -1.62%, 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.

 

 

 

B - 9