Demonstration version of Full Disclosure
Full Disclosure Web Site
Current Universal Life Policy Illustrated Values
$1,000,000 Male Age 40/Best NS Class^/Level DB; $7,500 Annual Premium
As of July 1, 2006; In Most States
Policies in this chart vary widely by objective. Included are an increasing number that are not designed to generate significant cash values, but instead
guaranteed minimum premiums. These premiums may be featured at the end of this summary and are in more detail in the QuickShot (QS) Section of Full Disclosure. - Ed.
There are two sections of this chart; scroll down for more.
Company Policy Current Crediting Rate Guaranteed Crediting Rate Level DB Current Accum Value Year 5 Level DB Current CV (net) Year 5 Level DB Current Accum Value Year 30 Level DB Current Accum Value Year 40 Level DB IRR Current Accum Year 40 Current Level Death Benefit Year 40 Current Increasing DB Year 40 IRR Current Increasing DB Year 40
Acacia Life (UNIFI Co.) Flex-Account Ultra 4.90% 4.00% 28,830 22,160 317,990 512,620 2.45% 1,000,000 1,369,514 6.41%
AIG American General Life Elite UL 2003 5.55% 3.00% 23,859 3,859 378,174 677,780 3.63% 1,000,000 1,556,755 6.89%
AIG American General Life Platinum Provider Ultra 2003 5.40% 3.00% 24,184 4,184 383,921 690,119 3.71% 1,000,000 1,567,177 6.92%
AmerUs Life Patriot Solution 5.65% 4.00% 14,989 542 256,313 412,319 1.49% 1,000,000 1,312,031 6.25%
AXA Equitable Life Athena Universal Life II 4.75% 3.00% 35,743 15,533 403,371 708,742 3.82% 1,000,000 1,579,041 6.95%
Bankers Life of NY Capital Solution 5.65% 4.00% 14,989 0 256,313 412,319 1.49% 1,000,000 1,312,031 6.25%
Banner Life Continuity Lifetime UL 4.80% 3.00% 27,566 13,580 357,613 600,820 3.13% 1,000,000 N/A N/A
Conseco Life AssetBuilder 5.00% 2.00% 30,443 4,050 306,856 426,318 1.64% 1,000,000 1,244,167 6.04%
Guardian Life UL Accumulator (UL-ACC) 5.00% 4.00% 34,672 13,042 393,762 698,321 3.76% 1,000,000 1,561,685 6.90%
Guardian Life UL Protector (UL-PRO) 4.00% 3.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/A N/A
Indianapolis Life Crown Solution 5.65% 4.00% 14,989 542 256,313 412,319 1.49% 1,000,000 1,312,031 6.25%
ING "Reliastar Life" ING Protector UL 4.25% 3.00% 31,836 13,196 342,899 563,590 2.86% 1,000,000 1,475,507 6.69%
ING "Reliastar Life" ING Capital Accumulator 4.80% 3.00% 24,498 14,958 319,446 545,891 2.72% 1,000,000 1,417,884 6.54%
ING "Security Life of Denver" Guaranteed Death Benefit UL 4.50% 4.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 1,304,280 6.22%
ING "Security Life of Denver" Explorer UL 4.75% 4.00% 11,070 3,325 254,675 391,473 1.26% 1,000,000 1,283,224 6.16%
ING "Security Life of Denver" LDGUL 4.25% 4.00% 21,868 0 231,240 312,541 0.20% 1,000,000 1,229,350 6.00%
Jackson National Life Generations UL 4.50% 3.00% 33,170 8,280 258,839 102,407 N/A 1,000,000 N/A N/A
Jefferson-Pilot Life JPF Legend XG 3.00% 3.00% 33,100 12,310 191,369 107,280 N/A 1,000,000 1,028,745 5.31%
Jefferson-Pilot Life JPF Legend Plus 5.00% 3.00% 37,415 16,625 383,314 634,071 3.36% 1,000,000 1,498,244 6.75%
Jefferson-Pilot Life JPF Legend 400 4.35% 4.00% 24,743 1,193 314,810 533,998 2.63% 1,000,000 1,413,037 6.53%
Jefferson-Pilot Life JPF Legend 3000 5.10% 3.00% 30,930 11,380 375,073 636,828 3.37% 1,000,000 1,526,727 6.82%
John Hancock Life Performance UL Core 4.55% 3.00% 25,835 21,067 344,454 574,642 2.94% 1,000,000 1,472,688 6.68%
John Hancock Life Accumulation UL 5.30% 3.00% 23,159 11,552 351,306 557,218 2.81% 1,000,000 1,390,470 6.47%
John Hancock Life (U.S.A.) Protection UL G 4.00% 3.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 1,019,209 5.27%
Lincoln Benefit Life Ultra Plus 5.00% 3.00% 31,563 11,733 392,422 684,054 3.67% 1,000,000 1,529,847 6.83%
Lincoln Benefit Life Legacy Secure 5.00% 3.00% 25,396 6,526 317,584 523,514 2.54% 1,000,000 1,393,737 6.48%
Lincoln National Life UL LPR7 4.55% 4.00% 21,540 549 290,335 389,973 1.24% 1,000,000 1,251,680 6.07%
Lincoln National Life UL DB2 4.85% 4.00% 32,467 8,967 364,523 619,194 3.26% 1,000,000 1,485,543 6.72%
Massachusetts Mutual Life Universal Life 2+ 4.75% 3.00% 32,982 11,763 320,606 508,353 2.42% 1,000,000 1,397,788 6.49%
Massachusetts Mutual Life UL Guard(SM) 3.95% 3.00% 12,189 0 38,345 0 N/A 1,000,000 N/A N/A
MetLife Universal Advantage UL 4.90% 3.00% 31,991 17,301 368,288 650,418 3.46% 1,000,000 1,541,030 6.85%
MetLife Guarantee Advantage UL 4.50% 3.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/A N/A
Midland National Life Executive Universal Life 5.1 5.00% 3.50% 26,223 4,143 423,509 810,183 4.36% 1,000,000 1,663,242 7.14%
Midland National Life Innovation Universal Life 2.3 5.00% 3.50% 15,233 0 269,975 493,307 2.29% 1,000,000 1,404,111 6.50%
Midland National Life Premier Universal Life 4 5.00% 3.50% 35,471 23,951 380,270 651,356 3.47% 1,000,000 1,410,938 6.52%
Mutual of Omaha Life Priority Max GUL 4.25% 3.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/R N/A
National Life NaviTrak 5.00% 4.00% 28,608 23,513 388,505 683,465 3.67% 1,000,000 1,552,750 6.88%
Nationwide Financial Life Ultimate Universal Life 3.25% 3.00% 26,906 4,156 144,681 13,325 N/A 1,000,000 1,000,000 5.20%
New York Life NYLIAC Accumulator 4.55% 3.00% 33,214 14,764 334,448 526,945 2.57% 1,000,000 1,364,599 6.40%
New York Life NYLIAC Pinnacle UL AD104 4.85% 3.00% 9,598 9,598 239,385 395,080 1.30% 1,000,000 1,319,132 6.27%
New York Life NYLIAC Protector 2005 3.85% 3.00% 33,803 15,503 319,579 498,464 2.33% 1,000,000 1,362,357 6.39%
North American Life Custom TermUL 4.45% 3.00% 31,988 8,938 366,671 611,790 3.21% 1,000,000 1,495,054 6.74%
North American Life Custom Guarantee 4.85% 3.00% 30,451 9,751 325,589 495,374 2.31% 1,000,000 1,364,487 6.39%
North American Life Custom Extra 4.00% 3.00% 31,472 12,752 309,233 451,158 1.89% 1,000,000 1,360,450 6.38%
North American Life Custom Accumulator 5.15% 3.00% 11,251 5,771 232,959 292,252 -0.13% 1,000,000 1,178,478 5.83%
Northwestern Mutual Life Custom UL Protector 6.95%* 4.00% 33,799 26,333 498,839 1,012,595 5.25% 1,063,225 1,741,594 7.31%
Northwestern Mutual Life Custom UL Accumulator 7.15%* 4.00% 28,400 28,400 484,990 994,940 5.18% 1,044,687 1,710,947 7.25%
Ohio National Life Virtus 100 G 5.25% 4.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/A* N/A
Ohio National Life Virtus Value 5.25% 4.00% 36,238 10,278 415,498 738,273 3.98% 1,000,000 1,624,565 7.05%
Pacific Life VersaFlex VI 5.70% 3.00% 26,975 23,954 364,861 651,316 3.47% 1,000,000 1,498,390 6.75%
Penn Mutual Life Protection For Life 5.40% 3.00% 17,052 12,593 231,055 325,443 0.39% 1,000,000 1,230,917 6.00%
Penn Mutual Life Protection Builder 5.60% 4.00% 26,376 22,596 350,310 604,551 3.16% 1,000,000 1,446,247 6.62%
Phoenix Life Phoenix Accumulator UL 5.00% 4.00% 35,609 12,854 390,485 694,301 3.73% 1,000,000 1,548,539 6.87%
Phoenix Life Phoenix Generations 4.25% 4.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/A N/A
Principal Life UL3 4.90%* 3.00% 37,895 24,749 376,797 611,037 3.20% 1,000,000 1,473,481 6.69%
Principal Life UL Protector III 3.05% 3.00% 24,345 1,049 102,366 0 N//A 1,000,000 1,000,000 5.20%
Principal Life UL Accumulator 5.05%* 3.00% 28,066 23,848 316,589 506,212 2.40% 1,000,000 1,374,324 6.42%
Protective Life Protective 100 Plus 4.25% 3.00% 28,246 4,886 319,830 420,702 1.58% 1,000,000 1,180,971 5.84%
Prudential Financial Life PruLife Universal Plus 5.05% 3.00% 25,739 21,353 363,570 608,518 3.18% 1,000,000 1,462,391 6.66%
Prudential Financial Life PruLife Universal Protector 4.60% 3.00% 21,990 17,241 277,163 397,710 1.33% 1,000,000 1,279,028 6.15%
Security Mutual Life of NY Security Premier UL/UL XLC 5.25% 3.00% 32,993 18,677 410,361 747,827 4.04% 1,000,000 1,610,159 7.02%
Security Mutual Life of NY Capital UL 5.00% 3.00% 29,372 29,372 394,213 693,698 3.73% 1,000,000 1,584,883 6.96%
State Farm Life Universal Life 5.00% 4.00% 38,028 26,988 336,607 463,972 2.02% 1,000,000 1,251,047 6.06%
Sun Life Financial Sun UL Protector - Plus 5.10% 3.00% 25,731 20,871 298,682 513,292 2.46% 1,000,000 1,399,475 6.49%
Transamerica Occidental Life TransUltra SP 2006 5.25% 3.00% 27,614 3,315 336,827 578,788 2.97% 1,000,000 N/A N/A
Transamerica Occidental Life TransAce LP 4.00% 4.00% 5,304 5,304 212,155 291,857 -0.13% 1,000,000 N/A N/A
Union Central Life (UNIFI Co.) Excel Protector 5.55% 3.00% 29,529 8,103 392,013 692,535 3.72% 1,000,000 1,557,693 6.89%
USAA Life Universal Life 5.80% 3.00% 37,153 37,153 483,758 934,646 4.93% 1,000,000 1,758,999 7.35%
United States Life of NY (AIG Co.) Medalist Premier 4.85% 4.00% 31,099 20,834 361,418 615,472 3.23% 1,000,000 1,483,325 6.71%
West Coast Life LifeTime Platinum 120 LP/SP 4.00% 3.00% N/A* N/A* N/A* N/A* N/A* 1,000,000 N/A N/A
West Coast Life LifeTime Advantage 100 4.90% 3.00% 34,662 16,692 459,849 866,940 4.63% 1,000,000 N/A N/A
Company Policy Minimum Premium to Endow Current In Years Min Premium to Endow Current Thereafter Min Premium to Carry Current (Min CV@ Maturity) In Years Min Premium to Carry Current Thereafter Current Target Premium Current Ten-Pay Premium Max Age/Year Secondary Guarantee Available Premium for Maximum Secondary Guarantee
Acacia Life (UNIFI Co.) Flex-Account Ultra 7,212 All years N/A 6,641 All years N/A 6,670 14,729 5 years 3,791
AIG American General Life Elite UL 2003 6,095 All years N/A 5,598 All years N/A 5,730 12,171 10 years 3,480
AIG American General Life Platinum Provider Ultra 2003 6,012 All years N/A 5,469 All years N/A 6,370 12,066 10 years 3,480
AmerUs Life Patriot Solution 7,637 All years N/A 7,334 All years N/A 12,200 15,836 15 years 5,176
AXA Equitable Life Athena Universal Life II 5,775 All years N/A 4,921 All years N/A 5,910 11,344 Age 100 6,411
Bankers Life of NY Capital Solution 7,637 All years N/A 7,334 All years N/A 13,420 15,836 15 years 5,176
Banner Life Continuity Lifetime UL 6,380 All years N/A 5,262 All years N/A 6,120 12,354 Lifetime 6,120
Conseco Life AssetBuilder 8,028 All years N/A 7,727 All years N/A 9,690 16,982 Age 85 w/DBG 9,690
Guardian Life UL Accumulator (UL-ACC) 5,944 All years N/A 5,311 All years N/A 4,980 13,638 5 years N/A
Guardian Life UL Protector (UL-PRO) N/A N/A N/A 6,426 All years N/A 6,440 14,863 Age 121 6,426
Indianapolis Life Crown Solution 7,637 All years N/A 7,334 All years N/A 12,200 15,836 15 years 5,176
ING "Reliastar Life" ING Protector UL 6,647 All years N/A 5,445 All years N/A 6,290 13,483 5 years 5,010
ING "Reliastar Life" ING Capital Accumulator 7,009 All years N/A 6,570 All years N/A 9,240 14,444 None N/A
ING "Security Life of Denver" Guaranteed Death Benefit UL 8,322 All years N/A 6,896 All years N/A 5,830 13,400 Lifetime 5,715
ING "Security Life of Denver" Explorer UL 7,977 All years N/A 7,558 All years N/A 14,130 16,393 9 years 6,414
ING "Security Life of Denver" LDGUL 8,932 All years N/A 7,935 All years N/A 10,140 N/A* Lifetime 7,897
Jackson National Life Generations UL 10,879 All years N/A N/R N/R N/R 6,134 N/A Lifetime 6,134
Jefferson-Pilot Life JPF Legend XG 13,125 All years N/A 12,671 All years N/A 7,830 12,539 Lifetime 5,541
Jefferson-Pilot Life JPF Legend Plus 6,580 All years N/A 6,012 All years N/A 7,830 14,078 Lifetime 6,263
Jefferson-Pilot Life JPF Legend 400 8,130 1-4 7,124 8,130 1-4 6,564 11,200 15,228 5 years 8,130
Jefferson-Pilot Life JPF Legend 3000 6,176 All years N/A 5,223 All years N/A 5,540 12,048 20 years 3,574
John Hancock Life Performance UL Core 6,369 All years N/A 5,254 All years N/A 5,960 12,941 Lifetime 13,300
John Hancock Life Accumulation UL 7,502 All years N/A 7,370 All years N/A N/R 16,184 5 years 4,150
Lincoln Benefit Life Ultra Plus 6,266 All years N/A 6,075 All years N/A 6,846 13,636 Age 84 15,559
Lincoln Benefit Life Legacy Secure 7,213 All years N/A 6,566 All years N/A 6,926 15,107 Lifetime 6,566
Lincoln National Life UL LPR7 8,584 All years N/A 8,584 All years N/A 6,730 17,929 Lifetime 6,250
Lincoln National Life UL DB2 6,417 All years N/A 5,648 All years N/A 6,900 12,974 5 years 1,900
Massachusetts Mutual Life Universal Life 2+ 7,214 All years N/A 6,241 All years N/A 5,860 14,728 None N/A
Massachusetts Mutual Life UL Guard(SM) N/A N/A N/A N/A N/A N/A 6,630 N/A Lifetime 6,028
MetLife Universal Advantage UL 6,186 All years N/A 6,067 All years N/A 6,680 13,829 5 years 4,762
MetLife Guarantee Advantage UL 8,900 All years N/A 7,901 All years N/A 6,927 18,419 Lifetime 6,150
Midland National Life Executive Universal Life 5.1 5,467 All years N/A 5,016 All years N/A 10,750 10,525 15 years 3,610
Midland National Life Innovation Universal Life 2.3 5,160 All years N/A 4,678 All years N/A 6,150 15,929 Lifetime 6,030
Midland National Life Premier Universal Life 4 6,794 All years N/A 6,653 All years N/A 6,630 13,881 10 years 3,344
Mutual of Omaha Life Priority Max GUL N/A* N/A* N/A* N/A* N/A* N/A* 7,920 N/A* Age 120 6,938
National Life NaviTrak 6,070 All years N/A 5,276 All years N/A 5,770 11,803 5 years 3,443
Nationwide Financial Life Ultimate Universal Life 13,675 All years N/A 13,460 All years N/A 6,797 14,984 Lifetime 6,413
New York Life NYLIAC Accumulator 7,304 All years N/A 7,032 All years N/A 8,500 15,759 Age 100 8,616
New York Life NYLIAC Pinnacle UL AD104 7,506 All years N/A 6,555 All years N/A 12,590 15,962 10 years 4,221
New York Life NYLIAC Protector 2005 7,439 All years N/A 6,884 All years N/A 8,500 16,670 Age 121 7,776
North American Life Custom TermUL 6,432 All years N/A 5,490 All years N/A 6,990 13,221 10 years 1,560
North American Life Custom Guarantee 7,486 All years N/A 6,794 All years N/A 6,380 14,995 Age 120 6,361
North American Life Custom Extra 7,990 All years N/A 6,414 All years N/A 4,985 16,606 15 years 3,585
North American Life Custom Accumulator 8,789 All years N/A 8,410 All years N/A 14,083 N/A* 3 years 5,475
Northwestern Mutual Life Custom UL Protector 5,153* All years N/A 5,010* All years N/A 15,910 11,293* None N/A
Northwestern Mutual Life Custom UL Accumulator 5,360* All years N/A 5,242* All years N/A 15,910 11,724* None N/A
Ohio National Life Virtus 100 G N/R N/R N/R N/R N/R N/R 6,612 N/R Lifetime 6,612
Ohio National Life Virtus Value 5,566 All years N/A 4,700 All years N/A 5,232 10,844 10 years 5,233
Pacific Life VersaFlex VI 6,201 All years N/A 5,927 All years N/A 7,500 15,793 Lifetime 5,737
Penn Mutual Life Protection For Life 8,451 All years N/A 8,451 All years N/A 7,180 18,601 Age 121 6,691
Penn Mutual Life Protection Builder 6,800 All years N/A 6,452 All years N/A 7,980 13,656 20 years 3,612
Phoenix Life Phoenix Accumulator UL 6,099 All years N/A 5,824 All years N/A 8,756 13,092 None N/A
Phoenix Life Phoenix Generations N/A N/A N/A N/A N/A N/A 6,615 N/A Lifetime 6,615
Principal Life UL3 6,632 All years N/A 5,945 All years N/A 7,030 14,367 48 years 17,235
Principal Life UL Protector III 14,579 All years N/A 13,883 All years N/A 6,900 N/R Age 121 6,278
Principal Life UL Accumulator 7,252 All years N/A 6,571 All years N/A 7,030 14,813 Age 100 14,150
Protective Life Protective 100 Plus 8,064 All years N/A 7,950 All years N/A 6,350 17,341 10 years 4,570
Prudential Financial Life PruLife Universal Plus 6,842 All years N/A 6,627 All years N/A 6,450 15,404 20 years 5,100
Prudential Financial Life PruLife Universal Protector 8,303 All years N/A 7,747 All years N/A 6,350 13,360 Lifetime 6,037
Security Mutual Life of NY Security Premier UL/UL XLC 5,582 All years N/A 4,859 All years N/A 8,180 10,607 5 years 2,888
Security Mutual Life of NY Capital UL 5,764 All years N/A 4,903 All years N/A 8,180 11,059 None N/A
State Farm Life Universal Life 9,816 1-2 8,211 9,816 1-2 8,130 N/R 17,621* 2 years 9,816
Sun Life Financial Sun UL Protector - Plus 6,402 All years N/A 4,920 All years N/A 6,800 10,883 None N/A
Transamerica Occidental Life TransUltra SP 2006 5,775 All years N/A 5,517 All years N/A 6,670 11,905 Lifetime 17,471
Transamerica Occidental Life TransAce LP N/A N/A N/A N/A N/A N/A 7,290 22,687 Lifteime 6,576
Union Central Life (UNIFI Co.) Excel Protector 5,964 All years N/A 5,233 All years N/A 7,120 11,491 None N/A
USAA Life Universal Life 5,829 All years N/A 5,283 All years N/A N/A N/A None N/A
United States Life of NY (AIG Co.) Medalist Premier 6,521 All years N/A 5,980 All years N/A 7,600 15,112 Lifetime 8,021
West Coast Life LifeTime Platinum 120 LP/SP N/A* N/A* N/A 9,361 All years N/A 6,710 15,249 Age 120 6,710
West Coast Life LifeTime Advantage 100 5,160 All years N/A 4,737 All years N/A 5,440 10,374 21 years* N/A
^ Best issue class representing at least 15% of all policies issued.
Illustration Footnote & Clarification
Guardian Life UL Protector (UL-PRO) *Guaranteed death benefit illustration (with GDB rider) not designed for the accumulation market.
ING "Security Life of Denver" Guaranteed Death Benefit UL *Guaranteed death benefit product not designed for the accumulation market.
ING "Security Life of Denver" LDGUL Guideline premium ran as target as percent of premium. Ten pay lapses before age 100.
Jackson National Life Generations UL Generations does not have an increasing death benefit option.
Jefferson-Pilot Life JPF Legend XG All level pay premiums paid to age 121.
Jefferson-Pilot Life JPF Legend 400 Requires minimum of $8,130 in Years 1-4.
John Hancock Life (U.S.A.) Protection UL G *Guaranteed death benefit product not designed for the accumulation market.
Lincoln National Life UL DB2 Preferred Best is class illustrated for Best NS class.
Massachusetts Mutual Life UL Guard(SM) Annual premium required to guarantee policy face amount for lifetime is paid to age 100.
MetLife Guarantee Advantage UL *Guaranteed death benefit product not designed for the accumulation market.
Mutual of Omaha Life Priority Max GUL *Guaranteed death benefit product not designed for the accumulation market.
North American Life Custom Extra/Accumulator *10 pay lapses before age 100. 
Northwestern Mutual Life Custom UL Protector Best Class NS uses Premier N