AMERICAN FIDELITY SEPARATE ACCOUNT B
N-4 EL/A, 1997-10-10
Previous: NEW ERA OF NETWORKS INC, 8-K, 1997-10-10
Next: SUNSOURCE INC, SC 13D, 1997-10-10



                                                             File Nos. 333-25663
                                                                       811-08178
================================================================================
                      SECURITIES  AND  EXCHANGE  COMMISSION

                            Washington, D.C.  20549

                                   FORM N-4

REGISTRATION  STATEMENT  UNDER  THE SECURITIES ACT OF 1933                 [ ]
         Pre-Effective  Amendment  No.  1                                  [X]
      Post-Effective  Amendment  No.  ___                                  [ ]
REGISTRATION  STATEMENT  UNDER  THE INVESTMENT COMPANY ACT OF 1940         [ ]
         Amendment  No.  1                                                 [X]
                       (Check appropriate box or boxes.)

     American  Fidelity  Separate  Account  B
     _________________________________________
     (Exact  Name  of  Registrant)

     American  Fidelity  Assurance  Company
     _________________________________________
     (Name  of  Depositor)

     2000  N.  Classen  Blvd., Oklahoma City, Oklahoma                73106
     ____________________________________________________________   __________
     (Address of Depositor's Principal Executive Offices)           (Zip Code)

Depositor's Telephone Number, including Area Code (405) 523-2000

     Name and Address of Agent for Service

          Stephen P. Garrett
          Senior Vice President
          Law & Governmental Affairs Dept.
          American Fidelity Corporation
          2000 N. Classen Blvd.
          Oklahoma City, OK 73106

     Copies to:
          Lynn K. Stone
          Blazzard, Grodd & Hasenauer, P.C.
          P.O. Box 5108
          Westport, CT 06881
          (203) 226-7866

Approximate Date of Proposed Public Offering:
          As soon as practicable after the effective date of this Filing.

Calculation of Registration Fee under the Securities Act of 1933:
     Registrant  is  registering  an indefinite  number of securities  under the
     Securities Act of 1933 pursuant to Investment Company Act Rule 24f-2.
================================================================================
     The Registrant  hereby amends this  Registration  Statement on such date or
     dates as may be necessary to delay its effective  date until the Registrant
     shall  file  a  further  amendment  which  specifically  states  that  this
     Registration Statement shall thereafter become effective in accordance with
     Section  8(a)  of the  Securities  Act of 1933 or  until  the  Registration
     Statement  shall become  effective on such date as the  Commission,  acting
     pursuant to said Section 8(a), may determine.

                             CROSS REFERENCE SHEET
                            (Required  by  Rule  495)
<TABLE>
<CAPTION>
<S>       <C>                                            <C>
Item No.                                                       Location
- --------                                                 ----------------------

                                     PART A

Item 1.   Cover Page                                     Cover Page

Item 2.   Definitions                                    Glossary of Terms

Item 3.   Synopsis                                       Summary

Item 4.   Condensed Financial Information                Not Applicable

Item 5.   General Description of Registrant, Depositor,
          and Portfolio Companies                        Investment Options,
                                                         American Fidelity,
                                                         the Separate Account

Item 6.   Deductions and Expenses                        Expenses

Item 7.   General Description of Variable Annuity
          Contracts                                      The AFAdvantage
                                                         Variable Annuity

Item 8.   Annuity Period                                 Annuity Provisions

Item 9.   Death Benefit                                  Death Benefit

Item 10.  Purchases and Contract Value                   How to Purchase the
                                                         AFAdvantage Variable
                                                         Annuity

Item 11.  Redemptions                                    Withdrawals

Item 12.  Taxes                                          Taxes

Item 13.  Legal Proceedings.                             Legal Proceedings

Item 14.  Table of Contents of the Statement of
          Additional Information                         Table of Contents of
                                                         the Statement of
                                                         Additional Information
</TABLE>




                        CROSS REFERENCE SHEET (CONT'D)
                            (Required by Rule 495)
<TABLE>
<CAPTION>
<S>       <C>                                   <C>

Item No.                                             Location
- --------                                        --------------------

                             PART B

Item 15.  Cover Page                            Cover Page

Item 16.  Table of Contents.                    Table of Contents

Item 17.  General Information and History       General Information
                                                and History of the
                                                Company

Item 18.  Services                              Not Applicable

Item 19.  Purchase of Securities Being Offered  Not Applicable

Item 20.  Underwriters                          Distributor

Item 21.  Calculation of Performance Data       Performance
                                                Information

Item 22.  Annuity Payments.                     Annuity Provisions

Item 23.  Financial Statements                  Financial Statements
</TABLE>

                                     PART C

Information required to be included in Part C is set forth under the appropriate
Item so numbered, in Part C to this Registration Statement.



                                    PART A

                       THE AFADVANTAGE VARIABLE ANNUITY

                                   issued by

                     AMERICAN FIDELITY SEPARATE ACCOUNT B

                                      and

                      AMERICAN FIDELITY ASSURANCE COMPANY

                               ___________, 1997


This prospectus  describes the AFAdvantage  Variable Annuity offered by American
Fidelity Assurance Company (American  Fidelity,  our, us or we). Our home office
is 2000 N. Classen Boulevard, Oklahoma City, Oklahoma 73106.

   The  annuity is a fixed and  variable  deferred  annuity  policy which has 10
Investment  Options - the Guaranteed  Interest  Account Option and the following
Portfolios    :

     MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
          Merrill Lynch Prime Bond Fund
          Merrill Lynch Special Value Focus Fund
          Merrill Lynch American Balanced Fund
          Merrill Lynch International Equity Focus Fund
          Merrill Lynch High Current Income Fund
     DREYFUS STOCK INDEX FUND
     THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
     DREYFUS VARIABLE INVESTMENT FUND
          Growth and Income Portfolio
          Small Company Stock Portfolio

Please read this prospectus  carefully  before  investing and keep it for future
reference.  It contains  important  information  about the AFAdvantage  Variable
Annuity.

To learn more about the  annuity  offered by this  prospectus,  you can obtain a
copy of the Statement of Additional Information (SAI) dated _________, 1997. The
SAI has been filed with the  Securities  and  Exchange  Commission  (SEC) and is
incorporated by reference into this prospectus. The Table of Contents of the SAI
is found on the last page of this  prospectus.  For a free copy of the SAI, call
us at (800)  662-1106 or write us at: P.O. Box 25523,  Oklahoma  City,  Oklahoma
73125-0523.

INVESTMENT  IN A VARIABLE  ANNUITY IS SUBJECT TO RISKS,  INCLUDING  THE POSSIBLE
LOSS OF  PRINCIPAL.  THE  POLICIES  ARE  NOT  DEPOSITS  OR  OBLIGATIONS  OF,  OR
GUARANTEED  OR ENDORSED  BY, ANY  FINANCIAL  INSTITUTION  AND ARE NOT  FEDERALLY
INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL RESERVE BOARD,
OR ANY OTHER AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


                               TABLE OF CONTENTS

                                                                          PAGE

GLOSSARY OF TERMS

SUMMARY

FEE TABLE

THE AFADVANTAGE VARIABLE ANNUITY
Policy Owner
Joint Owner
Beneficiary
Assignment of the Policy

ANNUITY PROVISIONS
Annuity Date
Selection of an Annuity Option
Annuity Payments
Annuity Options

HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY
Purchase Payments
Allocation of Purchase Payments
Right to Examine Policy
Accumulation Units

INVESTMENT OPTIONS
Portfolios
Guaranteed Interest Account Option
Voting Rights
Substitution
Transfers
Transfers during the Accumulation Phase
Transfers during the Annuity Phase
    Automatic Dollar Cost Averaging
Asset Rebalancing     

PERFORMANCE

EXPENSES
Insurance Charges
Mortality and Expense Risk Charge
Administrative Charge
Distribution Expense Charge
Policy Maintenance Charge
Withdrawal Charge
Reduction or Elimination of the Withdrawal Charge
Transfer Fee
Premium Taxes
Income Taxes
Portfolio Expenses

TAXES
Annuities in General
Qualified and Non-Qualified Policies
Tax Treatment of Withdrawals - Non-Qualified Policies
Tax Treatment of Withdrawals - Qualified Policies
Tax Treatment of Withdrawals - Tax-Sheltered Annuities
Diversification

WITHDRAWALS
Systematic Withdrawal Program
Suspension of Payments or Transfers

LOANS

DEATH BENEFIT
Death Benefit Amount
Death of Owner Before Annuity Date
Death of Annuitant Before the Annuity Date
Death of Owner After the Annuity Date
Death of Annuitant After the Annuity Date

OTHER INFORMATION
American Fidelity
The Separate Account
Legal Proceedings
Distribution
Administration
Financial Statements

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION




                                GLOSSARY OF TERMS


Some of the terms used in this prospectus are technical.  To help you understand
these terms, we have defined them below and have capitalized them throughout the
prospectus.

ACCOUNTS: The Guaranteed Interest Account and the Portfolios.

ACCOUNT  VALUE:  The value of your Policy in the  Investment  Options during the
Accumulation Phase.

ACCUMULATION  PHASE: Until you decide to begin receiving Annuity Payments,  your
annuity is in the Accumulation Phase.

ACCUMULATION  UNIT: The unit of measurement we use to keep track of the value of
your Policy invested in the Portfolios during the Accumulation Phase.

ANNUITANT: The natural person on whose life Annuity Payments are based.

ANNUITY DATE: The date Annuity Payments begin. You can choose the month and year
in which Annuity Payments will begin.

ANNUITY OPTIONS:  You can choose among available  pay-out plans for your Annuity
Payments. These are referred to as Annuity Options.

ANNUITY  PAYMENTS:  You can receive  regular  income  payments from your Policy.
These are referred to as Annuity Payments.

ANNUITY PHASE: The period during which we make Annuity Payments.

ANNUITY UNIT: The unit of measurement we use to calculate your Annuity  Payments
during the Annuity Phase.

BENEFICIARY: The person or entity you name to receive any death benefits.

FUNDS:  Merrill Lynch Variable Series Funds, Inc., Dreyfus Stock Index Fund, The
Dreyfus Socially  Responsible Growth Fund, Inc. and Dreyfus Variable  Investment
Fund.

GUARANTEED  INTEREST  ACCOUNT  OPTION:  An investment  option within our general
account which earns interest credited by us.

INVESTMENT OPTIONS: The Portfolios and the Guaranteed Interest Account Option.

JOINT OWNER: The Policy can be owned by you and your spouse (the Joint Owner).

NON-QUALIFIED:  If you do not purchase the Policy under a Qualified  plan,  your
Policy is referred to as a Non-Qualified Policy.

POLICY: The AFAdvantage Variable Annuity.

POLICY ANNIVERSARY: The anniversary of the date your Policy was issued.

   
POLICY  OWNER:  The person or entity entitled to ownership  rights under a
Policy.
    

POLICY YEAR:  The annual  period which begins on the date your Policy was issued
and each anniversary of that date.

PORTFOLIOS:  The variable  investment  options available under the Policy.  Each
Portfolio  has its  own  investment  objective  and is  invested  in a Fund or a
corresponding portfolio of a Fund.

PURCHASE PAYMENT: The money you invest to buy the Policy.

QUALIFIED:  Policies purchased under special tax qualification  rules (examples:
Individual Retirement  Annuities,  403(b) Tax-Sheltered  Annuities,  H.R. 10 and
Corporate Pension and other qualified retirement plans).

TAX  DEFERRAL:  Tax  deferral  means  that  you are not  taxed  on  earnings  or
appreciation  on the  assets in your  Policy  until  you take  money out of your
Policy.


                                     SUMMARY

The following information is a summary of some of the more important features of
your annuity Policy. More detailed information is contained in the corresponding
sections of this prospectus.

THE AFADVANTAGE VARIABLE ANNUITY. This prospectus describes the flexible premium
variable  and  fixed  deferred  annuity  policy  offered  by  American  Fidelity
Assurance Company (American Fidelity).  It is a contract between you, the Policy
Owner, and American Fidelity,  an insurance company. The Policy provides a means
for  investing on a  Tax-Deferred  basis in the  Portfolios  and the  Guaranteed
Interest Account Option. The AFAdvantage Variable Annuity is designed for people
seeking long-term Tax-Deferred  accumulation of assets, generally for retirement
or other  long-term  purposes.  The  Tax-Deferred  feature is most attractive to
people in high federal and state tax brackets.  You should not buy the Policy if
you are looking for a short-term  investment or if you cannot accept the risk of
getting back less money than you put in.

Like all deferred annuities,  your Policy has two phases: the Accumulation Phase
and the Annuity Phase.  During the Accumulation  Phase, you invest money in your
annuity and your earnings  accumulate on a Tax-Deferred basis. Your earnings are
based on the investment  performance  of the Portfolios you selected  and/or the
interest rate earned on the money you have in the Guaranteed  Interest  Account.
You can withdraw money from your Policy during the  Accumulation  Phase.  During
the  Accumulation  Phase,  the earnings are taxed as income only when you make a
withdrawal.  A federal tax penalty may apply if you make withdrawals  before age
59 1/2. The Annuity Phase occurs when you begin receiving  regular payments from
your  Policy.  Among other  factors,  the amount of the payments you may receive
during the  Annuity  Phase will  depend upon the amount of money you are able to
accumulate in your Policy during the Accumulation Phase.

ANNUITY  PROVISIONS.  You can receive monthly Annuity  Payments from your Policy
under an Annuity  Option.  During the Annuity Phase,  payments can come from the
Portfolios and/or the Guaranteed Interest Account.

HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY. You may make purchase payments
at any time during the  Accumulation  Phase.  Each payment must be at least $25.
You must  complete  an  application  and make your  first  Purchase  Payment  to
purchase the Policy.

INVESTMENT  OPTIONS.  You may  allocate  your money to the  Guaranteed  Interest
Account Option of American Fidelity or the following Portfolios:

     MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
          Merrill Lynch Prime Bond Fund
          Merrill Lynch Special Value Focus Fund
          Merrill Lynch American Balanced Fund
          Merrill Lynch International Equity Focus Fund
          Merrill Lynch High Current Income Fund

     DREYFUS STOCK INDEX FUND

     THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

     DREYFUS VARIABLE INVESTMENT FUND
          Growth and Income Portfolio
          Small Company Stock Portfolio

The Portfolios offer  professionally  managed  investment  choices and are fully
described in the attached prospectuses for the Funds. You can make or lose money
in the Portfolios, depending upon market conditions.

The  Guaranteed  Interest  Account  Option  offers  an  interest  rate  that  is
guaranteed by us. While your money is in the Guaranteed Interest Account Option,
the  interest  your  money  will earn  (subject  to a  withdrawal  charge on any
withdrawals from the Guaranteed  Interest  Account) is guaranteed by American
Fidelity.

EXPENSES. The following are the annual insurance charges which are deducted from
the average daily value of your Policy  allocated to the Portfolios  every year:
Mortality  and Expense Risk Charge - 1.25%;  Administrative  Charge - .15%;  and
Distribution  Expense  Charge - .10%.  Each  year we also  deduct  a $30  policy
maintenance  charge  from your  Policy.  There are also  annual  expenses of the
Portfolios  which  range  from .30% to .96% of the  average  daily  value of the
Portfolios, depending upon the Portfolio(s) you invest in.

You can  transfer  between  accounts  up to 12 times a Policy  Year  during  the
Accumulation  Phase.  After  that the  charge is the  lesser of $25 or 2% of the
amount  transferred.  You may make one transfer a Policy Year during the Annuity
Phase. The one transfer is free.

During the first Policy Year,  any  withdrawals  you make will have a withdrawal
charge.  After the first Policy Year,  you may make a withdrawal of up to 10% of
the value of your Policy once each Policy Year  without  incurring a  withdrawal
charge (referred to as the "free withdrawal amount"). If you do not use the free
withdrawal  amount in any year, it may not be carried  forward and used the next
Policy Year.

The withdrawal  charge is a percentage of the amount  withdrawn in excess of the
free withdrawal amount as shown below:

<TABLE>
<CAPTION>
<S>                   <C>
    Policy Year       Withdrawal Charge %
- --------------------  -------------------
        1                         8%
        2                         7%
        3                         6%
        4                         5%
        5                         4%
        6                         3%
        7                         2%
        8                         1%
        9 +                       0%
</TABLE>

American Fidelity may assess a state premium tax charge which ranges from 0-4.0%
(depending upon the state).

TAXES.  Your  earnings are not taxed until you take them out. In most cases, if
you take money out,  earnings come out first and are taxed as income. If you are
younger  than 59 1/2 when you take money out, you may be charged a federal tax
penalty  on the  taxable  amounts  withdrawn, which in most cases is 10% on the
taxable  amounts.  Payments  during the Annuity  Phase are  considered  partly a
return of your original investment.  That part of each payment is not taxable as
income. If the Policy is tax-qualified, the entire payment may be taxable.

WITHDRAWALS.  You may make a  withdrawal  at any time  during  the  Accumulation
Phase. There may be limits to the amount you can withdraw from a Qualified Plan.
Any  partial  withdrawal  must be for at least $250  (there are  exceptions  for
withdrawals allowed under 403(b) and 401 hardship provisions),  but a withdrawal
must not reduce the value of your Policy below $100. This  requirement is waived
if the partial withdrawal is pursuant to the Systematic  Withdrawal Program. You
may request a withdrawal or elect the Systematic  Withdrawal Program. Of course,
you may also have to pay income tax and a tax penalty on any money you take out.

DEATH BENEFIT.  If you or the Annuitant die during the  Accumulation  Phase, the
person you have selected as your Beneficiary will receive a death benefit.

OTHER INFORMATION.

     Free Look. If you cancel the Contract within 20 days after receiving it, we
will refund you the greater of the  Purchase  Payment  paid or the value of your
Policy as of the earlier of the date we receive the Policy at our home office or
the date our agent receives the Policy.

     No Probate.  In most cases, when you die, your Beneficiary will receive the
death benefit without going through probate.

INQUIRIES.  If you have any questions about your AFAdvantage Variable Annuity or
need more information, please contact us at:

                    American Fidelity Assurance Company
                    Annuity Services Department
                    P.O. Box 25523
                    Oklahoma City, OK 73125-0523
                    (800) 662-1106


                                   FEE TABLE

OWNER  TRANSACTION  EXPENSES

<TABLE>
<CAPTION>
<S>                 <C>          <C>
Withdrawal Charge   
(as a percentage of
the amount withdrawn)    
(see Note 2 below)    Policy Year  Withdrawal Charge
                      -----------  ------------------

                          1                  8%
                          2                  7%
                          3                  6%
                          4                  5%
                          5                  4%
                          6                  3%
                          7                  2%
                          8                  1%
                          9+                  0%
</TABLE>

<TABLE>
<CAPTION>
<S>                        <C>
Transfer Fee               No charge for first 12 transfers in a Policy
                           Year during the Accumulation Phase and no
                           charge for one transfer allowed each Policy
                           Year during the Annuity Phase; thereafter the
                           fee is the lesser of $25 or 2% of the amount
                           transferred.

Policy Maintenance Charge  $30 per Policy per Policy Year.
</TABLE>

<TABLE>
<CAPTION>
<S>                                         <C>
SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

Mortality and Expense Risk Charge           1.25%
Administrative Charge                        .15%
Distribution Expense Charge                  .10%
                                            -----
Total Separate Account Annual Expenses      1.50%
</TABLE>

FUND ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

<TABLE>
<CAPTION>
<S>                                               <C>          <C>                           <C>
                                                                          Other
                                                                         Expenses
                                                  Management          (after expense            Total Annual
                                                     Fees              reimbursement)             Expenses
                                                  -----------  ----------------------------  -------------------------
MERRILL LYNCH VARIABLE SERIES FUNDS INC.
   Merrill Lynch Prime Bond Fund                         .44%           .05%                       .49%
   Merrill Lynch Special Value Focus Fund                .75%           .06%                       .81%
   Merrill Lynch American Balanced Fund                  .55%           .05%                       .60%
   Merrill Lynch International Equity Focus Fund         .75%           .14%                       .89%
   Merrill Lynch High Current Income Fund                .49%           .05%                       .54%

DREYFUS STOCK INDEX FUND                                .245%           .055%                      .30%

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.*      .72%           .24%                       .96%

DREYFUS VARIABLE INVESTMENT FUND
   Growth and Income Portfolio                           .75%           .08%                       .83%
   Small Company Stock Portfolio*                        .56%           .19%                       .75%
<FN>
* From time to time,  The  Dreyfus  Corporation  and, in the case of The Dreyfus
Socially  Responsible Growth Fund, Inc., NCM Capital Management Group, Inc., may
waive all or part of their fees and/or voluntarily assume certain Fund expenses.
As of the date of this  Prospectus,  certain  fees are being  waived or expenses
being  assumed,  in each case on a  voluntary  basis.  Without  such  waivers or
reimbursements,  the Management  Fees,  Other Expenses and Total Annual Expenses
that would have been incurred for the fiscal year ended  December 31, 1996 would
be - The Dreyfus  Socially  Responsible  Growth Fund, Inc.: .75%, .24% and .99%;
and Dreyfus Variable Investment Fund - Small Company Stock Portfolio: .75%, .19%
and .94%.  There is no guarantee that any fee waivers or expense  reimbursements
will continue in the future.
</FN>
</TABLE>

EXAMPLES

You would pay the  following  expenses  on a $1,000  investment,  assuming  a 5%
annual return on your money if: (a) you surrender your Policy at the end of each
time period; or (b) if your Policy is not surrendered or is annuitized:

<TABLE>
<CAPTION>
<S>                                                 <C>               <C>
                                                    Time              Periods
                                                    1 Year            3 Years
MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
Merrill Lynch Prime Bond Fund                       a) $122.83        a) $188.54
                                                    b) $ 42.25        b) $127.19

Merrill Lynch Special Value Focus Fund              a) $125.87        a) $197.39
                                                    b) $ 45.46        b) $136.66

Merrill Lynch American Balanced Fund                a) $123.84        a) $191.59
                                                    b) $ 43.35        b) $130.46

Merrill Lynch International Equity Focus Fund       a) $126.51        a) $199.59
                                                    b) $ 42.26        b) $139.01

Merrill Lynch High Current Income Fund              a) $123.29        a) $189.93
                                                    b) $ 42.75        b) $128.68

DREYFUS STOCK INDEX FUND                            a) $121.08        a) $183.24
                                                    b) $ 40.34        b) $121.53

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.  a) $127.15        a) $201.51
                                                    b) $ 46.96        b) $141.06

DREYFUS VARIABLE INVESTMENT FUND
Growth and Income Portfolio                         a) $125.96        a) $197.94
                                                    b) $ 45.66        b) $137.24

Small Company Stock Portfolio                       a) $125.22        a) $195.74
                                                    b) $ 44.86        b) $134.89
</TABLE>

THE ANNUAL  EXPENSES OF THE  PORTFOLIOS ARE BASED ON DATA PROVIDED BY THE FUNDS.
WE HAVE NOT INDEPENDENTLY VERIFIED SUCH DATA.

     1. The purpose of the Fee Table is to show you the various expenses you can
expect to incur directly or indirectly  with the Policy.  The Fee Table reflects
expenses of the Separate Account as well as the Portfolios.
    
     2. Under certain circumstances, you can make a withdrawal without incurring
the withdrawal charge. (See Expenses - Withdrawal Charge.)

     3. Premium taxes are not reflected. They may apply.

     4. The assumed  average Policy size is $1,360.  The $30 policy  maintenance
charge is reflected in the examples as $22.06.

     5. THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.

     As of the date of this  prospectus,  the sale of the  AFAdvantage  Variable
Annuity  had  not  begun.  Therefore,  no  condensed  financial  information  is
presented.

                        THE AFADVANTAGE VARIABLE ANNUITY

An annuity is a contract between you, the Policy Owner, and an insurance company
(in this case American  Fidelity),  where the insurance  company promises to pay
you (or  someone  else you  choose)  an income in the form of  Annuity  Payments
beginning on a date chosen by you. Until you decide to begin  receiving  Annuity
Payments,  your annuity is in the Accumulation  Phase.  Once you begin receiving
Annuity  Payments,  your Policy is in the Annuity Phase. If you or the Annuitant
die during the Accumulation Phase, American Fidelity will pay a death benefit to
your Beneficiary.

The Policy benefits from Tax Deferral. Tax deferral means that you are not taxed
on earnings or  appreciation  on the assets in your Policy  until you take money
out of your Policy.

The  Policy  is called a  variable  annuity  because  you can  choose  among the
available Portfolios and, depending upon market conditions, you can make or lose
money in any of these Portfolios.  If you select the variable annuity portion of
the Policy, the amount of money you are able to accumulate in your Policy during
the  Accumulation  Phase depends in part upon the investment  performance of the
Portfolio(s)  you  select.  The Annuity  Payments  you will  receive  during the
Annuity  Phase can come  from the  Portfolios  and/or  the  Guaranteed  Interest
Account.

The  Guaranteed  Interest  Account  Option  offers  an  interest  rate  that  is
guaranteed by American Fidelity.  If you select the Guaranteed  Interest Account
Option,  your money will be placed with our other general assets.  If you select
the  Guaranteed  Interest  Account  Option,  the amount of money you are able to
accumulate in your Policy during the  Accumulation  Phase depends upon the total
interest credited to your Policy.

POLICY OWNER . You, as the Policy  Owner,  have all the rights under the Policy.
You can name a new  Policy  Owner.  A change  of Owner  will  revoke  any  prior
designation of Owner. Any ownership changes must be sent to our home office on a
form we accept. The change will go into effect when it is signed, subject to any
payments we make or other actions we take before we record it. American Fidelity
will not be liable for any payment  made or action  taken  before it records the
change.  The  Policy  Owner is as  designated  at the time the Policy is issued,
unless changed. A CHANGE OF OWNERSHIP MAY BE A TAXABLE EVENT.

JOINT  OWNER . The  Policy  can be owned by Joint  Owners.  If Joint  Owners are
named, any Joint Owner must be the spouse of the other Owner.  Upon the death of
either Owner,  the surviving spouse will be the primary  Beneficiary.  Any other
Beneficiary  designation  will be treated  as a  contingent  Beneficiary  unless
otherwise indicated in a form we accept.

BENEFICIARY . The Beneficiary is the person(s) or entity you name to receive any
death benefit.  The Beneficiary is named at the time the Policy is issued unless
changed at a later date. If the  Beneficiary  and the Policy Owner or Annuitant,
as applicable,  die at the same time, we will assume that the  Beneficiary  died
first for purposes of payment of the death benefit. You can name any Beneficiary
to be an irrevocable  Beneficiary.  The interest of an  irrevocable  Beneficiary
cannot be changed without his or her consent.

You can change the  Beneficiary at any time during the  Annuitant's  life. To do
so, you need to send a request to our home office. The request must be on a form
we accept.  The change will go into effect when signed,  subject to any payments
we make or actions we take  before we record the  change.  A change  cancels all
prior Beneficiaries, except a change will not cancel any irrevocable Beneficiary
without his or her consent.  The interest of the Beneficiary will be subject to:
any  assignment of the Policy which is binding on us, and any Annuity  Option in
effect at the Annuitant's death.

ASSIGNMENT OF THE POLICY

During the Annuitant's life, you can assign some or all of your rights under the
Policy to someone else. A signed copy of the assignment must be sent to our home
office  on a form we  accept.  The  assignment  will go into  effect  when it is
signed,  subject to any  payments  we make or other  actions  we take  before we
record it. We are not  responsible for the validity or effect of any assignment.
If there are irrevocable Beneficiaries,  you need their consent before assigning
your ownership rights in the Policy. Any assignment made after the death benefit
has  become  payable  will be valid  only  with our  consent.  If the  Policy is
assigned,  your rights may only be exercised with the consent of the assignee of
record. AN ASSIGNMENT MAY BE A TAXABLE EVENT.

If the Policy is issued pursuant to a Qualified  plan,  there may be limitations
on your ability to assign it.

                               ANNUITY PROVISIONS

ANNUITY DATE

You can receive regular monthly income  payments  (Annuity  Payments) under your
Policy. You can choose the month and year in which those payments begin. We call
that date the Annuity  Date.  You can select an Annuity  Date at any time during
the  Accumulation  Phase. You must notify us of this date at least 30 days prior
to the date you want your Annuity Payments to begin.  Prior to the Annuity Date,
you may change the Annuity Date by written request. Any change must be requested
at least 30 days prior to the new Annuity  Date.  Your  Annuity Date must be the
first  day of a  calendar  month.  The  Annuity  Date may not be later  than the
earlier  of when the  Annuitant  reaches  attained  age 85 or the  maximum  date
permitted  under state law.      Your Annuity Date cannot be any earlier than 30
days after you buy the Contract.    

SELECTION OF AN ANNUITY OPTION

You can choose among income plans. We call those Annuity Options. A selection to
receive  Annuity  Payments under an Annuity Option must be made at least 30 days
prior to the Annuity Date.  If no option is selected,  Option 2 with 120 monthly
payments  guaranteed will  automatically be applied.  Prior to the Annuity Date,
you may change the Annuity Option selected by written  request.  Any change must
be requested at least 30 days prior to the Annuity  Date.  If an option is based
on life expectancy, we will require proof of the payee's date of birth.

ANNUITY PAYMENTS

Annuity Payments are paid in monthly installments.  Annuity Payments can be made
on a  variable  basis  (which  means  they  will  be  based  on  the  investment
performance  of the  Portfolios)  and/or on a fixed basis (which means they will
come from the Guaranteed Interest Account). However, payments under Option 4 can
only come from the Guaranteed  Interest  Account (fixed  annuity).  Depending on
your  election,  the value of your Policy  (adjusted for the policy  maintenance
charge and any taxes)  will be applied to provide  the  Annuity  Payment.  If no
election  has  been  made 30 days  prior to the  Annuity  Date,  amounts  in the
Guaranteed  Interest Account will be used to provide a fixed annuity and amounts
in the Portfolios will be used to provided a variable annuity.     If you choose
to have any portion of your Annuity  Payments  come from the  Portfolio(s),  the
dollar  amount of your payment  will depend upon 3 things:  1) the value of your
Policy in the  Portfolio(s) on the Annuity Date, 2) the assumed  investment rate
used  in the  annuity  table  for  the  Policy,  and 3) the  performance  of the
Portfolios you selected. You can choose either a 3%, 4% or 5% assumed investment
rate. If you do not choose an assumed  investment  rate, the assumed  investment
rate will be 3%. If the  actual  performance  exceeds  the 3%  assumed  rate (or
whichever rate you choose), your Annuity Payments will increase.  Similarly,  if
the actual rate is less than 3% (or  whichever  rate you  choose),  your Annuity
Payments will  decrease.    The  amount of the first Annuity Payment will depend
on the Annuity Option elected and the age of the Annuitant at the time the first
payment is due.

ANNUITY OPTIONS

You can choose one of the following  Annuity Options or any other Annuity Option
acceptable to us. After Annuity  Payments  begin,  you cannot change the Annuity
Option.

OPTION 1. LIFETIME ONLY ANNUITY:  We will make monthly  payments during the life
of the  Annuitant.  If this  option  is  elected,  payments  will  stop when the
Annuitant dies.

OPTION 2.  LIFETIME  ANNUITY  WITH  GUARANTEED  PERIODS:  We will  make  monthly
payments for the guaranteed  period  selected  during the life of the Annuitant.
When the Annuitant  dies,  any amounts  remaining  under the  guaranteed  period
selected will be distributed to the Beneficiary at least as rapidly as they were
being paid as of the date of the Annuitant's death. The guaranteed period may be
10 years or 20 years.

OPTION 3. JOINT AND SURVIVOR  ANNUITY:  We will make monthly payments during the
joint  lifetime of the Annuitant and a Joint  Annuitant.  Payments will continue
during the lifetime of the surviving Annuitant and will be computed on the basis
of 100%,  66 2/3% or 50% of the  Annuity  Payment  in  effect  during  the joint
lifetime.

OPTION 4. PERIOD CERTAIN:  We will make monthly payments for a specified period.
The  specified  period  must be at least  five  years and cannot be more than 30
years. This option is available as a fixed annuity only.

                HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY

PURCHASE PAYMENTS

A  Purchase  Payment  is the money you give us to buy the  Policy.  You may make
Purchase  Payments at any time during the Accumulation  Phase. You may increase,
decrease,  or change the  frequency of such  payments.  However,  each  Purchase
Payment must be for at least $25. If in any year no Purchase  Payments are made,
the Policy  will not lapse.  We reserve the right to reject any  application  or
Purchase  Payment.  We may deduct  amounts  from  Purchase  Payments for premium
taxes, if any. At the time you buy the Policy,  you and the Annuitant  cannot be
older than 85 years old, or the maximum age permitted under state law.

ALLOCATION OF PURCHASE PAYMENTS

We will  allocate  the  first net  Purchase  Payment  to one or more  Investment
Options according to your  instructions.  We will allocate  subsequent  Purchase
Payments  in the same manner as the first  unless you change your  instructions.
You may change the allocations of Investment  Options by using a form we accept.
We reserve the right to limit the  available  Investment  Options from which you
may choose. All allocations must be in whole  percentages,  and must not be less
than $25.

Once we receive your Purchase Payment and application, we will issue your Policy
and allocate your first  Purchase  Payment within 2 business days. If you do not
give us all of the  information  we need,  we will contact you to get it. If for
some reason we are unable to complete  this process  within 5 business  days, we
will either send back your money or get your  permission to keep it until we get
all of the  necessary  information.  We will  credit  your  subsequent  Purchase
Payments to your Policy  within one  business  day. Our business day closes when
the New York Stock Exchange closes, which is usually at 4:00 p.m. Eastern time.

RIGHT TO EXAMINE POLICY

If you change  your mind about  owning the  Policy,  you can cancel it within 20
days after receiving it. When you cancel the Policy within this time period,  we
will not assess a withdrawal  charge.  If you return the Policy, it will be void
from the  beginning  and we will  refund to you the  greater  of:  the  Purchase
Payments  paid,  or the value of your  Policy as of the  earlier  of the date we
receive  the  Policy  at our home  office,  or the date our agent  receives  the
Policy.

ACCUMULATION UNITS

The value of the portion of your Policy  allocated to the Portfolios  will go up
or down  depending  upon the  investment  performance  of the  Portfolio(s)  you
choose. The value of your Policy will also depend on the expenses of the Policy.
In order to keep track of the value of your Policy, we use a measurement  called
an  Accumulation  Unit.  During the Annuity  Phase,  we call the unit an Annuity
Unit.

Every business day we determine the value of an Accumulation Unit for a share of
a Portfolio by multiplying the  Accumulation  Unit value for the previous period
by a factor  for each  Portfolio  for the  current  period.  The factor for each
Portfolio is determined by:

       1.    dividing  the value of the underlying Portfolio share at the end of
the  current  period  by  the  value  of an underlying Portfolio share for the
previous  period;  and

       2.    subtracting  from  that  amount  any  mortality  and  expense risk,
administrative  and  distribution  expense  charges.

The value of an Accumulation Unit may go up or down from day to day.

When you make a Purchase Payment, we credit your Policy with Accumulation Units.
The number of  Accumulation  Units credited is determined by dividing the amount
of  the  Purchase  Payment  allocated  to  a  Portfolio  by  the  value  of  the
Accumulation Unit for that Portfolio.

We calculate the value of an Accumulation  Unit for each Portfolio after the New
York Stock Exchange closes each day and then credit your Policy accordingly.

EXAMPLE:

On  Thursday we receive an  additional  Purchase  Payment of $100 from you.  You
direct this to go to the Merrill  Lynch Special Value Focus Fund investment 
option.  When the New York Stock Exchange closes on that Thursday, we
determine that the value of an  Accumulation  Unit for the  Merrill  Lynch
Special Value Focus Fund is $10.75.  We then divide $100 by $10.75 and credit 
your Policy on Thursday night with 9.30 Accumulation Units for the Merrill Lynch
Special Value Focus Fund.


                               INVESTMENT OPTIONS

When you buy the Policy you can  allocate  your money to the  Portfolios  listed
below and/or the Guaranteed Interest Account.

PORTFOLIOS

MERRILL LYNCH VARIABLE SERIES FUNDS, INC.

Merrill Lynch Variable Series Funds, Inc. is an open-end  management  investment
company with sixteen separate funds. Merrill Lynch Asset Management, L.P. is the
investment  adviser to the Funds.  The following  Funds are available  under the
Policy:

     Merrill Lynch Prime Bond Fund
     Merrill Lynch Special Value Focus Fund
     Merrill Lynch American Balanced Fund
     Merrill Lynch International Equity Focus Fund
     Merrill Lynch High Current Income Fund

DREYFUS STOCK INDEX FUND

Dreyfus Stock Index Fund is an open-end, non-diversified,  management investment
company. The Dreyfus Corporation serves as the Fund's manager. Dreyfus has hired
its  affiliate,  Mellon  Equity  Associates,  to serve as the Fund's  index fund
manager and provide day-to-day management of the Fund's investments.

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

The Dreyfus Socially  Responsible Growth Fund, Inc. is an open-end,  diversified
management  investment  company.  The Dreyfus  Corporation  serves as the Fund's
investment  adviser.  NCM Capital  Management  Group,  Inc. serves as the Fund's
sub-investment   adviser  and  provides  day-to-day  management  of  the  Fund's
portfolio.

THE DREYFUS VARIABLE INVESTMENT FUND

Dreyfus Variable  Investment Fund is an open-end  management  investment company
with  thirteen  portfolios.  The Dreyfus  Corporation  serves as the  investment
adviser. The following Funds are available under the Policy:

     Growth and Income Portfolio
     Small Company Stock Portfolio

Additional Portfolios and/or Funds may be available in the future.

Shares of the Funds are issued and redeemed in connection  with  investments  in
and  payments  under  certain  variable  annuity  contracts  and  variable  life
insurance  policies of various life insurance  companies which may or may not be
affiliated.  The Funds do not believe that offering  their shares in this manner
will be  disadvantageous  to you.  Nevertheless,  the Board of  Trustees  or the
Boards  of  Directors,  as  applicable,  intend  to  monitor  events in order to
identify any material  irreconcilable  conflicts which may possibly arise and to
determine  what  action,  if any,  should be taken.  If such a conflict  were to
occur,  one or more  insurance  company  separate  accounts  might  withdraw its
investments  in a  Portfolio.  An  irreconcilable  conflict  might result in the
withdrawal of a substantial amount of a Portfolio's assets which could adversely
affect such Portfolio's net asset value per share.

YOU SHOULD READ THE PROSPECTUSES FOR THE FUNDS CAREFULLY BEFORE INVESTING.  THEY
CONTAIN  DETAILED  INFORMATION  ABOUT THE  PORTFOLIOS  AND ARE  ATTACHED TO THIS
PROSPECTUS.  You can obtain a copy of the Statement of Additional Information
for the Portfolios by contacting American Fidelity's Service Office at: (800)
662-1106, P.O. Box 25523, Oklahoma City, Oklahoma 73125-0523.

GUARANTEED INTEREST ACCOUNT OPTION

The  Guaranteed  Interest  Account  Option is an  investment  option  within our
general account which earns interest credited by us.

Because of certain  exemptive  and  exclusionary  provisions,  interests  in the
Guaranteed  Interest Account are not registered under the Securities Act of 1933
and the Guaranteed  Interest Account is not registered as an investment  company
under the  Investment  Company Act of 1940.  Therefore,  neither the  Guaranteed
Interest  Account nor any interests in it are subject to the provisions of these
Acts. The Company has been advised that the staff of the Securities and Exchange
Commission  has not reviewed the disclosure in this  prospectus  relating to the
Guaranteed  Interest  Account  Option.   Disclosures  regarding  the  Guaranteed
Interest  Account  may,  however,  be subject to  certain  generally  applicable
provisions  of  the  federal  securities  laws  relating  to  the  accuracy  and
completeness of statements made in prospectuses.

VOTING RIGHTS

American Fidelity is the legal owner of the Portfolio shares. However,  American
Fidelity  believes that when a Portfolio  solicits proxies in conjunction with a
shareholder  vote,  it is required to obtain  from you and other  Policy  Owners
instructions as to how to vote those shares. When we receive those instructions,
we will  vote all of the  shares  we own in  proportion  to those  instructions.
Should we determine that we are no longer  required to comply with the above, we
will vote the shares in our own right.

SUBSTITUTION

American  Fidelity may  substitute  one of the Portfolios you have selected with
another  Portfolio.  We would  not do this  without  the prior  approval  of the
Securities and Exchange Commission.  We will give you notice of our intention to
do this.

TRANSFERS

You may direct us to make transfers between all Investment  Options.  A transfer
request must be in a form we accept. We reserve the right to limit the number of
transfers that may be made. If you elect to use this transfer privilege, we will
not be liable for transfers  made as instructed by you. All transfers must be in
whole percentages. All transfers made on a given date count as one transfer.

We reserve the right, at any time and without prior notice,  to end,  suspend or
change the transfer privilege.

TRANSFERS DURING THE ACCUMULATION PHASE. If you make more than 12 transfers in a
Policy Year, there is a transfer fee deducted.  The fee is the lesser of $25 per
transfer  or 2% of the amount  transferred.  The  minimum  amount  which you can
transfer  is $500 from an  Account  or your  entire  value in the  Account.  All
transfers must be in whole percentages.

TRANSFERS DURING THE ANNUITY PHASE. You may make transfers among the Portfolios.
You may also make  transfers  from the  Portfolios  to the  Guaranteed  Interest
Account  Option to provide for a fixed  annuity.  You may only make one transfer
each Policy year during the Annuity Phase.  There is no transfer fee charged for
the one  transfer.  You  cannot  make a transfer  from your  fixed  annuity to a
Portfolio.

   
AUTOMATIC DOLLAR COST AVERAGING

Automatic Dollar Cost Averaging allows you to  systematically  transfer a set
amount each quarter from  any Investment Option (source account) to any of
the other Investment Option(s).  By allocating amounts on a regular schedule
as opposed to allocating the total amount at one particular time, you may be
less susceptible to the impact of market fluctuations. Automatic Dollar 
Cost Averaging is only available during the Accumulation Phase.  The minimum 
amount which can be transferred each quarter is $500 from each source account.

If you participate in Automatic Dollar Cost Averaging, the transfers made under
the program are taken into account in determining any transfer fee.

ASSET REBALANCING 

Once your money has been allocated among the Investment Options, the performance
of the Investment  Options may cause your allocation to shift. You can direct us
to  automatically  rebalance  your Policy to return to your original  percentage
allocations by selecting our Asset Rebalancing  service.  The transfer date will
be the 1st day after  the end of the  Policy  year.  Asset  Rebalancing  is only
available   during  the   Accumulation   Phase.  If  you  participate  in  Asset
Rebalancing,  the  transfers  made under the program  are taken into  account in
determining any transfer fee.    


                                   PERFORMANCE
   
American Fidelity may periodically advertise performance based on the historical
performance  of  the  various  Portfolios.   American  Fidelity  will  calculate
performance by determining the percentage change in the value of an Accumulation
Unit by  dividing  the  increase  (decrease)  for that  unit by the value of the
Accumulation  Unit at the  beginning  of the  period.  This  performance  number
reflects the deduction of the insurance  charges,  policy maintenance charge and
expenses of the Portfolios.  It does not reflect the deduction of any applicable
withdrawal  charge.  Results  calculated  without the withdrawal charge will  be
higher.   American   Fidelity  may  also  advertise   cumulative   total  return
information.  Cumulative total return is determined the same way except that the
results are not annualized.  Any advertisement  will also include average annual
total return  figures  which  reflect the  deduction of the  insurance  charges,
policy maintenance charge, withdrawal charges and the expenses of the Portfolio.
    

For periods starting prior to the date the Policies were first offered,  the
performance will be based on the historical performance of the corresponding
Portfolios, modified to reflect the charges and expenses of the AFAdvantage
Variable Annuity as if the Policies had been in existence during the period
stated in the advertisement.  These figures should not be interpreted to reflect
actual historic performance.

More detailed information regarding how performance is calculated is found
in the SAI.

Any past performance does not guarantee future results of the Portfolios.


                                    EXPENSES

There are charges and other  expenses  associated  with the  Contract  that will
reduce your investment return. These charges and expenses are:

INSURANCE CHARGES

We deduct  insurance  charges each day. We do this as part of the calculation of
the  value of the  Accumulation  Units  during  the  Accumulation  Phase and the
Annuity  Units  during the Annuity  Phase.  The  insurance  charges  are: 1) the
mortality  and expense risk charge;  2) the  administrative  charge;  and 3) the
distribution expense charge.

     MORTALITY  AND EXPENSE  RISK  CHARGE . This  charge is equal,  on an annual
basis,  to  1.25%  of the  average  daily  value  of the  Policy  invested  in a
Portfolio,  after the deduction of expenses.  This charge compensates us for all
the insurance  benefits  provided by your Policy (for example,  the guarantee of
annuity rates, the death benefits,  certain expenses related to the Policy,  and
for  assuming  the  risk  (expense  risk)  that  the  current  charges  will  be
insufficient in the future to cover the cost of administering the Policy).

     ADMINISTRATIVE  CHARGE . This charge is equal,  on an annual basis, to .15%
of the average  daily value of the Policy  invested  in a  Portfolio,  after the
deduction of expenses.  This charge may be increased but will never be more than
 .25% of the average  daily value of the Policy  invested  in a  Portfolio.  This
charge,  together with the policy maintenance charge (which is explained below),
is for all the expenses  associated with the administration of the Policy.  Some
of these  expenses  include:  preparation of the Policy,  confirmations,  annual
reports and statements,  maintenance of Policy records,  personnel costs,  legal
and accounting fees, filing fees, and computer and systems costs.

     DISTRIBUTION  EXPENSE CHARGE . This charge is equal, on an annual basis, to
 .10% of the average daily value of the Policy invested in a Portfolio, after the
deduction of expenses.  This charge may be increased but will never be more than
 .25% of the average  daily value of the Policy  invested  in a  Portfolio.  This
charge  compensates   American  Fidelity  for  the  costs  associated  with  the
distribution of the Policies.

POLICY MAINTENANCE CHARGE

Every  Policy Year  American  Fidelity  deducts $30 from your Policy as a policy
maintenance  charge.  American  Fidelity reserves the right to change the policy
maintenance charge, however, it will never be more than $36 per year. The charge
will be deducted pro-rata from the Accounts.  During the Accumulation Phase, the
policy  maintenance charge will be deducted on each Policy  Anniversary.  If you
make a total withdrawal on other than a Policy Anniversary, the full policy
maintenance  charge will be deducted at the time of the  withdrawal.  During the
Annuity Phase, the charge will be deducted pro-rata from Annuity Payments.

WITHDRAWAL CHARGE

    Withdrawals may be subject to a withdrawal  charge.  During the Accumulation
Phase,  you can  make  withdrawals  from  your  Policy  (see  the  "Withdrawals"
section).  During the first Policy Year, all withdrawals  will have a withdrawal
charge.  After the first Policy Year,  you can make a withdrawal of up to 10% of
the value of your  Policy (at the time you  request  the  withdrawal)  once each
Policy Year without incurring a withdrawal charge (free withdrawal  amount).  If
you do not use the free  withdrawal  amount  in any year,  it cannot be  carried
forward to the next Policy Year.    

The withdrawal  charge is a percentage of the amount  withdrawn in excess of the
free withdrawal amount as shown below:

<TABLE>
<CAPTION>
<S>                   <C>
   Policy Year        Withdrawal Charge %
- --------------------  -------------------
        1                        8%
        2                        7%
        3                        6%
        4                        5%
        5                        4%
        6                        3%
        7                        2%
        8                        1%
        9+                       0%
</TABLE>

The  withdrawal  charge is  calculated at the time of each  withdrawal  and will
never exceed 8% of the total Purchase  Payments.  For partial  withdrawals,  the
charge will be deducted from the value of your Policy  remaining.  No withdrawal
charge will be applied when a death benefit is paid or payment under any annuity
option providing at least seven annual or 72 monthly payments.

   The withdrawal charge compensates us for expenses associated with selling the
Policy.    

NOTE:  For tax purposes,  withdrawals  are considered to have come from the last
money you put into the Policy.  Thus, for tax purposes,  earnings are considered
to come out  first.  THERE ARE  LIMITS TO THE  AMOUNT  YOU CAN  WITHDRAW  FROM A
QUALIFIED PLAN KNOWN AS SECTION 403(b) PLAN. See Taxes and the discussion in the
SAI.

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

American  Fidelity will reduce or eliminate the amount of the withdrawal  charge
when the Policy is sold under  circumstances  which  reduce its sales  expenses.
Some  examples  are:  if there  is a large  group of  individuals  that  will be
purchasing the Policy or a prospective purchaser already had a relationship with
American Fidelity. American Fidelity will not deduct a withdrawal charge under a
Policy issued to an officer, director or employee of American Fidelity or any of
its affiliates.  Any circumstances  resulting in the reduction or elimination of
the withdrawal charge requires our prior approval.

TRANSFER FEE

There is no charge  for the  first 12  transfers  in a Policy  Year  during  the
Accumulation Phase. Thereafter, the fee is the lesser of $25 or 2% of the amount
transferred.  During the Annuity Phase,  there is no charge for the one transfer
allowed during each Policy Year.

The transfer fee is deducted from the  Investment  Option which is the source of
the  transfer.  If  your  entire  interest  in an  Investment  Option  is  being
transferred,   the  transfer  fee  will  be  deducted   from  the  amount  being
transferred.  If you  make  transfers  from  multiple  Investment  Options,  the
transfer fee will be deducted pro-rata from each source Investment Option.

PREMIUM TAXES

Some  states  and other  governmental  entities  (e.g.,  municipalities)  charge
premium taxes or similar taxes. American Fidelity is responsible for the payment
of these taxes and will make a deduction from the value of your Policy for them.
Some of these  taxes are due when the  Policy  is  issued,  others  are due when
Annuity Payments begin. It is our current practice to pay any premium taxes when
they become  payable to the states.  Premium  taxes  generally  range from 0% to
4.0%, depending on the state.

INCOME TAXES

American  Fidelity  will  deduct  from the Policy any income  taxes which it may
incur because of the Policy. Currently, American Fidelity is not making any such
deductions.

PORTFOLIO EXPENSES

There are  deductions  from and  expenses  paid out of the assets of the various
Portfolios which are described in the attached prospectuses for the Funds.


                                      TAXES

NOTE:  AMERICAN  FIDELITY HAS PREPARED THE FOLLOWING  INFORMATION  ON TAXES AS A
GENERAL DISCUSSION OF THE SUBJECT.  IT IS NOT INTENDED AS TAX ADVICE. YOU SHOULD
CONSULT  YOUR OWN TAX ADVISER  ABOUT YOUR OWN  CIRCUMSTANCES.  WE HAVE  INCLUDED
ADDITIONAL   INFORMATION   REGARDING   TAXES  IN  THE  STATEMENT  OF  ADDITIONAL
INFORMATION.

ANNUITIES IN GENERAL

Annuity  contracts are a means of setting aside money for future needs - usually
retirement.  Congress  recognized  how important  saving for  retirement was and
provided special rules in the Internal Revenue Code (Code) for annuities.

Basically, these rules provide that you will not be taxed on the earnings on the
money held in your annuity  until you take the money out. This is referred to as
Tax  Deferral.  There  are  different  rules  regarding  how you  will be  taxed
depending  upon how you take the money out and the type of Policy - Qualified or
Non-Qualified (see following sections).

You, as the Owner,  will not be taxed on  increases  in the value of your Policy
until a  distribution  occurs - either as a withdrawal  or as Annuity  Payments.
When you make a withdrawal you are taxed on the amount of the withdrawal that is
earnings. For Annuity Payments, different rules apply. A portion of each Annuity
Payment  you  receive  will be  treated  as a partial  return  of your  Purchase
Payments and will not be taxed.  The  remaining  portion of the Annuity  Payment
will be treated as ordinary  income.  How the Annuity Payment is divided between
taxable and non-taxable  portions depends upon the period over which the Annuity
Payments  are  expected to be made.  Annuity  Payments  received  after you have
received all of your Purchase Payments are fully includible in income.

When  a  Non-Qualified  Policy  is  owned  by  a  non-natural  person  (e.g.,  a
corporation  or certain other  entities other than  tax-qualified  trusts),  the
Policy will generally not be treated as an annuity for tax purposes.  This means
that the Policy may not receive  the  benefits  of  Tax-Deferral.  Income may be
taxed as ordinary income every year.

QUALIFIED AND NON-QUALIFIED POLICIES

If you purchase the Policy under a Qualified plan, your Policy is referred to as
a Qualified  Policy.  Examples of  Qualified  plans are:  Individual  Retirement
Annuities  (IRAs),  Tax-Sheltered  Annuities  (sometimes  referred  to as 403(b)
Policies),  H.R. 10 Plans  (sometimes  referred to as Keogh plans) and Corporate
Pension and Profit-Sharing Plans.

If you do not  purchase  the  Policy  under a  Qualified  plan,  your  Policy is
referred to as a Non-Qualified Policy.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED POLICIES

If you make a withdrawal from your Policy,  the Code treats such a withdrawal as
first coming from earnings and then from your Purchase Payments.  In most cases,
such withdrawn earnings are includible in income.

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a tax penalty. The amount of the penalty
is equal to 10% of the amount that is  includible  in income.  Some  withdrawals
will be exempt from the penalty.  They include any amounts: (1) paid on or after
the taxpayer  reaches age 59 1/2; (2) paid after the Owner dies; (3) paid if the
taxpayer  becomes  totally  disabled (as that term is defined in the Code);  (4)
paid in a  series  of  substantially  equal  payments  made  annually  (or  more
frequently) for the life or life  expectancy of the taxpayer;  (5) paid under an
immediate annuity; or (6) which come from purchase payments made prior to August
14, 1982.

The Policy  provides that when the  Annuitant  dies prior to the Annuity Date, a
death  benefit  will  be  paid  to the  Beneficiary.  If the  Owner  is not  the
Annuitant,  such payments  made when the  Annuitant  dies do not qualify for the
death of Owner  exception  described  above,  and will be subject to the 10% tax
penalty  unless  the  Beneficiary  is 59 1/2  years  old  or  one  of the  other
exceptions to the penalty applies.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED POLICIES

The above information describing the taxation of Non-Qualified Policies does not
apply to  Qualified  Policies.  In the case of a  withdrawal  under a  Qualified
Policy, a ratable portion of the amount received is taxable,  generally based on
the ratio of your cost basis to your total accrued  benefit under the retirement
plan.  The  Code  imposes  a 10%  penalty  tax on  the  taxable  portion  of any
distribution  from qualified  retirement  plans,  including  Policies issued and
qualified  under  Code  Sections  403(b)   (Tax-Sheltered   Annuities),   408(b)
(Individual  Retirement  Annuities)  and 401 (H.R. 10 and Corporate  Pension and
Profit-Sharing  Plans). To the extent amounts are not includible in gross income
because  they have been  properly  rolled over to an IRA or to another  eligible
Qualified  Plan, no tax penalty will be imposed.  The tax penalty will not apply
to the following distributions: (a) if distribution is made on or after the date
on  which  the  Owner or  Annuitant  (as  applicable)  reaches  age 59 1/2;  (b)
distributions  following  the death or  disability of the Owner or Annuitant (as
applicable)  (for this purpose  disability is as defined in Section  72(m)(7) of
the Code);  (c) after  separation from service,  distributions  that are part of
substantially equal periodic payments made not less frequently than annually for
the life (or life  expectancy) of the Owner or Annuitant (as  applicable) or the
joint  lives  (or  joint  life  expectancies)  of such  Owner or  Annuitant  (as
applicable) and his designated  beneficiary;  (d)  distributions  to an Owner or
Annuitant (as  applicable)  who has separated from service after he has attained
age 55; (e) distributions  made to the Owner or Annuitant (as applicable) to the
extent  such  distributions  do not exceed the amount  allowable  as a deduction
under Code Section 213 to the Owner or  Annuitant  (as  applicable)  for amounts
paid during the taxable  year for medical  care;  (f)  distributions  made to an
alternate  payee  pursuant  to a qualified  domestic  relations  order;  and (g)
distributions from an Individual  Retirement Annuity for the purchase of medical
insurance  (as described in Section  213(d)(1)(D)  of the Code) for the Owner or
Annuitant (as  applicable)  and his or her spouse and dependents if the Owner or
Annuitant (as applicable) has received unemployment compensation for at least 12
weeks.  This  exception  will no longer apply after the Owner or  Annuitant  (as
applicable) has been re-employed for at least 60 days. The exceptions  stated in
items  (d) and (f) above do not  apply in the case of an  Individual  Retirement
Annuity.  The exception  stated in item (c) applies to an Individual  Retirement
Annuity without the requirement that there be a separation from service.

A more complete  discussion of withdrawals from Qualified  Policies is contained
in the SAI.

TAX TREATMENT OF WITHDRAWALS - TAX-SHELTERED ANNUITIES

The Code limits the withdrawal of purchase  payments made by owners from certain
Tax-Sheltered Annuities. Withdrawals can only be made when an owner: (1) reaches
age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled (as that term
is defined in the Code); or (5) in the case of hardship. However, in the case of
hardship,  the  owner  can  only  withdraw  the  purchase  payments  and not any
earnings.

DIVERSIFICATION

The Code provides that the underlying  investments  for a variable  annuity must
satisfy  certain  diversification  requirements  in  order to be  treated  as an
annuity  contract.  American  Fidelity  believes that the  Portfolios  are being
managed so as to comply with the requirements.

Neither the Code nor the Internal  Revenue  Service  Regulations  issued to date
provide guidance as to the circumstances  under which you, because of the degree
of control  you  exercise  over the  underlying  investments,  and not  American
Fidelity would be considered the owner of the shares of the Portfolios.  If this
occurs,  it will  result  in the loss of the  favorable  tax  treatment  for the
Policy.  It is unknown to what extent under federal tax law Owners are permitted
to select  Portfolios,  to make transfers among the Portfolios or the number and
type of Portfolios  Owners may select from. If any guidance is provided which is
considered  a new  position,  then  the  guidance  would  generally  be  applied
prospectively. However, if such guidance is considered not to be a new position,
it may be applied  retroactively.  This would mean that you, as the Owner of the
Policy, could be treated as the owner of the Portfolios.

Due to the  uncertainty in this area,  American  Fidelity  reserves the right to
modify the Policy in an attempt to maintain favorable tax treatment.


                                   WITHDRAWALS

You can have  access to the  money in your  Policy:  (1) by making a  withdrawal
(either a partial or a total withdrawal);  (2) by receiving Annuity Payments; or
(3) when a death benefit is paid to your  Beneficiary.  Withdrawals  can only be
made during the Accumulation Phase.

You may withdraw  all or some of the value of your  Policy,  minus taxes due, if
any, minus the withdrawal charge and policy  maintenance  charge. You must apply
for a withdrawal using a form we accept.  Any partial  withdrawal amount must be
at least $250, with exceptions for hardship.  This  requirement is waived if the
partial withdrawal is pursuant to the Systematic Withdrawal Program (see below).
After a  withdrawal,  the value of your  Policy  cannot be less than  $100.  Any
amount withdrawn will be deducted pro-rata from the Investment  Options.  If you
want to withdraw amounts in any other proportion,  you must tell us using a form
we accept.

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY WITHDRAWAL
YOU MAKE.

There are limits to the amount you can withdraw  from a Qualified  plan referred
to as a  403(b)  plan.  For a more  complete  explanation  see -  Taxes  and the
discussion in the SAI.

SYSTEMATIC WITHDRAWAL PROGRAM

After the first  Policy year,  you can  participate  in a Systematic  Withdrawal
Program  in lieu of the 10% free  withdrawal  option.  If the  total  amount  of
systematic  withdrawals  during a Policy Year  exceeds  the 10% free  withdrawal
amount,  a  withdrawal  charge  will be  incurred.  During the Policy  Year that
systematic  withdrawals  begin, the 10% free withdrawal  amount will be based on
the value of your  Policy on the  business  day  before you  request  systematic
withdrawals.  The request  must be made on a form we accept.  During  subsequent
years,  the free withdrawal  amount will be based on the value of your Policy on
the  last  Policy  Anniversary.  Systematic  withdrawals  can be  made  monthly,
quarterly  or  semi-annually.  We  reserve  the  right to limit  the  terms  and
conditions  under  which  systematic  withdrawals  can be  elected  and to  stop
offering any or all systematic withdrawals at any time.

INCOME TAXES AND TAX PENALTIES MAY APPLY TO SYSTEMATIC WITHDRAWALS.

SUSPENSION OF PAYMENTS OR TRANSFERS

American   Fidelity  may  be  required  to  suspend  or  postpone  payments  for
withdrawals or transfers for any period when:

     1. the New York Stock Exchange is closed (other than customary  weekend and
holiday closings);

     2. trading on the New York Stock Exchange is restricted;

     3. an emergency  exists as a result of which disposal of the Fund shares is
not reasonably practicable or American Fidelity cannot reasonably value the Fund
shares;

     4. during any other period when the Securities and Exchange Commission,  by
order, so permits for the protection of owners.

American  Fidelity has reserved the right to defer  payment for a withdrawal  or
transfer from the Guaranteed  Interest  Account for the period  permitted by law
but not for more than six months.


                                      LOANS

If you purchased your Policy under a 403(b)  Qualified  plan, we may make a loan
to you at any time before Annuity Payments begin. However, no loans will be made
during the first  Policy  Year.  The  security for the loan will be the value of
your Policy in the Guaranteed Interest Account. The loan cannot be more than the
lesser of  $50,000 or  one-half  of the value of your  Policy in the  Guaranteed
Interest Account. Under certain circumstances, the $50,000 limit may be reduced.
The  minimum  loan we will make is $2,500  (which  can be  changed  by us at our
discretion).

If a loan  payment is not made within 60 days of the date a payment is due,  the
outstanding loan balance  (principal plus interest) will become due and payable.
If not repaid,  the loan balance plus interest will be considered in default and
will be treated as taxable income for the tax year of the default.  Satisfaction
of any unpaid loan balance plus interest from the  Guaranteed  Interest  Account
will only occur when you qualify for a plan  distribution  under the federal tax
guidelines.  If  the  loan  is in  default  and  you do not  yet  qualify  for a
distribution to satisfy the outstanding loan balance,  the loan will continue to
accrue  interest  which,  if not paid by you, will be taxable  income in the tax
year  accrued.  Any amounts  which may become  taxable  will be reported as plan
distributions  and  will  be  subject  to  income  tax  and  tax  penalties,  if
applicable.

Upon your death,  the Beneficiary  will receive the death benefit reduced by the
loan balance.  If Annuity Payments begin while there is an outstanding loan, the
value of the Guaranteed Interest Account will be reduced by the loan balance.


                                  DEATH BENEFIT

DEATH BENEFIT AMOUNT

The death  benefit  will be the greater of: (1) the  Purchase  Payments you have
made, less any money you have taken out and any applicable  withdrawal  charges;
or (2) the value of your Policy minus the policy  maintenance  charge and taxes,
if any, determined on the business day we receive proof of death and an election
for the payment period.

DEATH OF OWNER BEFORE ANNUITY DATE

If you or any Joint Owner dies before the Annuity  Date,  the death benefit will
be paid to your  Beneficiary.  When any Joint Owner dies,  the  surviving  Joint
Owner,  if any,  will be treated as the primary  Beneficiary.  Any other  person
chosen as a  Beneficiary  at the time of death will be  treated as a  contingent
Beneficiary.  The death  benefit will be paid under one of the  following  death
benefit options.

Death Benefit Options:

If you or any Joint Owner dies before the Annuity Date, a Beneficiary who is not
your spouse must elect the death  benefit to be paid under one of the  following
options:

     1. lump sum payment;

     2.  payment of the entire  death  benefit  within five years of the date of
your death or the death of any Joint Owner; or

     3. payment of the death benefit under any Annuity Option. If this option is
chosen,  the annuity must be distributed over the lifetime of the Beneficiary or
over a period not extending beyond the life expectancy of the  Beneficiary;  and
the  distribution  must  begin  within one year of the date of your death or any
Joint Owner's death.

Any portion of the death benefit not applied under an Annuity  Option within one
year of the date of death must be  distributed  within five years of the date of
death.

If the Beneficiary is your spouse (spousal Beneficiary), he or she may:

     1.  choose to  continue  the  Policy in his or her own name at the  current
value of the Policy;

     2. choose a lump sum payment of the death benefit; or

     3. apply the death benefit to an Annuity Option.

If the  deceased  Owner  was  also the  Annuitant  and the  spousal  Beneficiary
continues  the Policy or applies  the death  benefit to an Annuity  Option,  the
spousal Beneficiary will become the new Annuitant.

    If a lump sum payment is requested, we will pay the amount within seven days
of receipt of proof of death and the election, unless the Suspension or Deferral
Payments  Provision is in effect.  Payment to the Beneficiary (other than a lump
sum payment)  may only be elected  during the 60 day period  beginning  with the
date we receive  proof of death.  If the  Beneficiary  does not select a payment
method  during the 60 day  period  after we  receive  proof of death,  the death
benefit will be paid in a lump sum.    

DEATH OF ANNUITANT BEFORE THE ANNUITY DATE

If you are not the Annuitant and the Annuitant dies before the Annuity Date, the
death benefit will be paid to the Beneficiary. The death benefit will be paid in
a lump sum and must be paid in full within  five years of the date of death.  If
the Owner is a non-individual (e.g., a corporation),  the death of the Annuitant
will be treated as the death of the Owner.

DEATH OF OWNER AFTER THE ANNUITY DATE

If you,  or any Joint  Owner who is not the  Annuitant,  die during the  Annuity
Period, any remaining payments under the Annuity Option elected will continue at
least as rapidly  as they were  being  paid at your death or such Joint  Owner's
death.  When any Owner dies during the Annuity Period,  the Beneficiary  becomes
the Owner.  Upon the death of any Joint  Owner  during the Annuity  Period,  the
surviving Joint owner, if any, will be treated as the primary  Beneficiary.  Any
other Beneficiary  designation on record at the time of death will be treated as
a contingent Beneficiary.

DEATH OF ANNUITANT AFTER THE ANNUITY DATE

If the Annuitant dies on or after the Annuity Date,  the death benefit,  if any,
will be as set forth in the Annuity Option elected.  Death benefits will be paid
at least as rapidly as they were being paid at the Annuitant's death.


                                OTHER INFORMATION

AMERICAN FIDELITY

American  Fidelity  Assurance  Company  (American  Fidelity),  2000  N.  Classen
Boulevard,  Oklahoma  City,  Oklahoma  73106 is an Oklahoma stock life insurance
company  organized  in 1960.  American  Fidelity is  licensed  to conduct  life,
annuity and accident and health insurance  business in forty-nine states and the
District of Columbia. American Fidelity is a wholly owned subsidiary of American
Fidelity Corporation since 1974.

THE SEPARATE ACCOUNT

American  Fidelity  established a separate  account,  American Fidelity Separate
Account B (Separate Account), to hold the assets that underlie the Policies. Our
Board of Directors  adopted a resolution to establish the Separate Account under
Oklahoma  insurance law on September 20, 1996.  American Fidelity has registered
the Separate  Account with the  Securities  and  Exchange  Commission  as a unit
investment trust under the Investment  Company Act of 1940. The Separate Account
is divided into sub-accounts. Each sub-account invests in a Portfolio.

The assets of the  Separate  Account  are held in  American  Fidelity 's name on
behalf of the Separate Account and legally belong to American Fidelity. However,
those assets that underlie the Policies,  are not  chargeable  with  liabilities
arising out of any other  business  we may  conduct.  All the income,  gains and
losses  (realized or unrealized)  resulting from these assets are credited to or
charged against the Policies and not against any other Policies we may issue.

LEGAL PROCEEDINGS

There are no pending material legal proceedings  affecting the Separate Account,
American Fidelity or American Fidelity Securities, Inc.

DISTRIBUTION

American  Fidelity  Securities,  Inc. (AFS, Inc.) acts as the distributor of the
Policies. AFS, Inc. is a wholly-owned subsidiary of American Fidelity.

ADMINISTRATION

American  Fidelity  performs  certain  administrative   services  regarding  the
Policies.  The  administrative  services  include  issuance of the  Policies and
maintenance of Policy Owner's records.

FINANCIAL STATEMENTS

The  financial  statements  of  American  Fidelity  have  been  included  in the
Statement of  Additional  Information.  No financial  statements of the Separate
Account  have been  included  because,  as of the date of this  prospectus,  the
Separate Account had no assets.



          TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

General Information and History of the Company

Experts

Legal Opinions

Distributor

Reduction or Elimination of the Withdrawal Charge

Performance Information

Tax Status

Annuity Provisions

Financial Statements


<TABLE>
<CAPTION>
<S>    <C>
       ________________________________________________________________________


                                                              __________________

                                                              __________________

                                                              __________________



FRONT
- -----                                                                           

       American Fidelity Assurance Company
       Annuity Services Department
       P.O. Box 25523
       Oklahoma City, OK 73125-0523




       ________________________________________________________________________



       ________________________________________________________________________


          Please send me, at no charge, the Statement of Additional  Information
          dated __________, 1997, for the AFAdvantage Variable Annuity issued by
          American Fidelity Assurance Company.


          (Please print or type and fill in all information)

BACK   ________________________________________________________________________
- -----                                                                           
       Name

       ________________________________________________________________________
       Address

       ________________________________________________________________________
       City                               State                   Zip Code

       ________________________________________________________________________
       Form #
</TABLE>


                                     PART B


                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FLEXIBLE PREMIUM VARIABLE AND FIXED DEFERRED
                                ANNUITY POLICIES

                                    ISSUED BY

                      AMERICAN FIDELITY SEPARATE ACCOUNT B

                                       AND

                       AMERICAN FIDELITY ASSURANCE COMPANY



THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN CONJUNCTION  WITH THE PROSPECTUS  DATED _____,  1997, FOR THE INDIVIDUAL
FLEXIBLE PREMIUM VARIABLE AND FIXED DEFERRED ANNUITY POLICIES WHICH ARE REFERRED
TO HEREIN.

THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
SHOULD KNOW BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE US AT:
AMERICAN  FIDELITY  ASSURANCE  COMPANY,  ANNUITY SERVICES  DEPARTMENT,  P.O. BOX
25523, OKLAHOMA CITY, OK 73125-0523, (800) 662-1106.

THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED _____, 1997.


                                TABLE OF CONTENTS

                                                                          PAGE

GENERAL INFORMATION AND HISTORY OF THE COMPANY

EXPERTS

LEGAL OPINIONS

DISTRIBUTOR

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

CALCULATION OF PERFORMANCE INFORMATION

TAX STATUS

ANNUITY PROVISIONS

FINANCIAL STATEMENTS




                 GENERAL INFORMATION AND HISTORY OF THE COMPANY

American Fidelity  Assurance  Company  ("Company") was organized in the State of
Oklahoma in 1960 and during its existence  has never  changed its name.  Neither
the sales of variable  annuity  contracts  nor the sales of any other  insurance
product by the Company  have ever been  suspended by any state where the Company
has done or is presently doing business.

The Company is a wholly owned subsidiary of American  Fidelity  Corporation,  an
insurance  holding  company.  The  stock of  American  Fidelity  Corporation  is
controlled by a family investment  partnership,  Cameron Enterprises,  A Limited
Partnership,  an Oklahoma limited partnership  ("CELP").  In accordance with the
partnership  agreement,  management  of the  affairs  of CELP is  vested in five
managing general  partners:  William M. Cameron,  William E. Durrett,  Edward C.
Joullian, III, John W. Rex and Theodore M. Elam.

                                    EXPERTS

    The  financial  statements  of the  Company  as of and for  the  year  ended
December 31, 1996 and 1995 and for each of the years in the three year period 
ended December 31, 1996, included in this Statement of Additional Information
have been audited by KPMG Peat Marwick LLP.     


                                 LEGAL OPINIONS

    Blazzard, Grodd & Hasenauer, P.C., Westport, Connecticut, has provided
advice on certain matters relating to the federal securities and income
tax laws in connection with the Policies.     

                                   DISTRIBUTOR

American Fidelity  Securities,  Inc., a wholly-owned  subsidiary of the Company,
acts as the distributor. The offering is on a continuous basis.


                REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

The amount of the Withdrawal Charge on the Policies may be reduced or eliminated
when sales of the Policies are made to  individuals or to a group of individuals
in a manner that  results in savings of sales  expenses.  The  entitlement  to a
reduction  of the  withdrawal  charge will be  determined  by the Company  after
examination  of the following  factors:  1) the size of the group;  2) the total
amount of  purchase  payments  expected to be  received  from the group;  3) the
nature of the group for which the Policies are  purchased,  and the  persistency
expected in that group;  4) the purpose for which the Policies are purchased and
whether that purpose makes it likely that  expenses will be reduced;  and 5) any
other  circumstances  which the Company  believes to be relevant to  determining
whether reduced sales or  administrative  expenses may be expected.  None of the
reductions in charges for sales is contractually guaranteed.

The  withdrawal  charge will be  eliminated  when the  Policies are issued to an
officer,  director or employee  of the Company or any of its  affiliates.  In no
event will any reduction or elimination  of the  withdrawal  charge be permitted
where the  reduction  or  elimination  will be  unfairly  discriminatory  to any
person.

                     CALCULATION OF PERFORMANCE INFORMATION

From time to time,  the Company may advertise  performance  data as described in
the  Prospectus.   All  performance   advertising  will  include  quotations  of
standardized  total  return,  calculated in  accordance  with  standard  methods
prescribed by rules of the  Securities  and Exchange  Commission,  to facilitate
comparison with  standardized  total return advertised by other variable annuity
separate accounts. Standardized total return advertised for a specific period is
found by first taking a  hypothetical  $1,000  investment  in a Portfolio on the
first day of the period at the offering price,  which is the  Accumulation  Unit
value per unit (initial  investment) and computing the ending  redeemable  value
(redeemable  value) of that investment at the end of the period.  The redeemable
value is then  divided by the initial investment  which is then  expressed as a
percentage.  Standardized total return  reflects the expenses of the Portfolio,
the deduction of a policy  maintenance  charge and a mortality and expense risk,
distribution  expense and  administrative  charges.  The  redeemable  value also
reflects the effect of any applicable  withdrawal  charge that may be imposed at
the end of the  period.  No  deduction  is made for  premium  taxes which may be
assessed by certain states.

Nonstandardized  total  return  may also be  advertised.  Nonstandardized  total
return may be for  periods  other than those  required  to be  presented  or may
otherwise differ from standardized total return.

The standardized  total return quotations will be current to the last day of the
calendar  quarter  preceding the date on which an advertisement is submitted for
publication.  The standardized  total return will be based on calendar  quarters
and  will  cover at least  periods  of one,  five,  and ten  years,  or a period
covering  the time the  Portfolio  has been in  existence  if it has not been in
existence  for one of the  prescribed  periods.  If  Accumulation  Units for the
Policies have not been in existence for as long as the corresponding  Portfolio,
the standardized total return and  nonstandardized  total return quotations will
show what the  investment  performance  of  Accumulation  Units  would have been
(reduced by the  applicable  charges) had they been held in a Portfolio  for the
period quoted (see below).

Quotations of  standardized  total return and  nonstandardized  total return are
based upon historical  earnings and will fluctuate.  Past  performance  does not
guarantee  future  results.  Factors  affecting the  performance  of a Portfolio
include general market conditions, operating expenses and investment management.
An  Owner's  value  upon a  withdrawal  of a Policy may be more or less than the
original purchase payment.

PERFORMANCE INFORMATION

The  Accumulation  Units of the Separate  Account are new and therefore  have no
performance  history.   However,  the  corresponding  Portfolios  have  been  in
existence for some time and consequently have investment performance history. In
order to demonstrate how the historical  investment experience of the Portfolios
affects  Accumulation  Unit values,  the following  performance  information was
developed.  The  information  is based  upon the  historical  experience  of the
Portfolios and is for the periods shown.
   
ACTUAL  PERFORMANCE  WILL  VARY  AND  THE  HYPOTHETICAL  RESULTS  SHOWN  ARE NOT
NECESSARILY  REPRESENTATIVE  OF FUTURE  RESULTS.  Performance for periods ending
after those shown may vary  substantially from the examples shown below. Chart 1
shows the  performance  of the  Accumulation  Units  calculated  for a specified
period of time assuming an initial  Purchase Payment of $1,000 allocated to each
Portfolio and a deduction of all charges and deductions  (see  "Expenses" in the
prospectus). Chart 2 is identical to Chart 1 except that it does not reflect the
deduction of the withdrawal  charge.  Chart 3 shows cumulative total return with
the deduction of all charges.  Chart 4 shows cumulative total return without the
deduction of the withdrawal charge. The performance figures in all 4 charts also
reflect the actual fees and  expenses  paid by each  Portfolio.  The  percentage
increases are determined by subtracting  the initial  Purchase  Payment from the
ending value and dividing the remainder by the beginning value. All calculations
do not reflect the deduction of any premium taxes.    

HISTORICAL FUND PERFORMANCE FOR PERIODS ENDING 12/31/96:
   
<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 1 - AVERAGE ANNUAL TOTAL RETURN
                                                           10 YEARS
                                                           or Since      INCEPTION
                                 1 YEAR      5 YEARS       Inception       DATE

Merrill Lynch Variable Series
   Funds, Inc.

Prime Bond Fund                   10.13%        1.85%         3.39%       4/20/82

Special Value Focus Fund          -4.50%        6.05%         2.73%       4/20/82

American Balanced Fund            -2.90%        3.56%         5.87%       6/01/88

International Equity Focus Fund   -5.97%          N/A         0.26%       7/01/93

High Current Income Fund          -1.39%        7.26%         7.36%       4/20/82


Dreyfus Stock Index Fund           9.71%        9.34%         8.83%       9/29/89

The Dreyfus Socially
Responsible Growth Fund, Inc.      8.42%          N/A        12.49%       10/07/93


Dreyfus Variable Investment Fund

Growth and Income Portfolio        7.95%          N/A        20.72%       5/02/94

Small Company Stock Portfolio       N/A           N/A        -4.97%       5/01/96

</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 2 - TOTAL RETURN WITHOUT WITHDRAWAL CHARGES
                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Fund                   -2.31%        2.60%         3.39%        4/20/82

Special Value Focus Fund           3.50%        6.83%         2.73%        4/20/82

American Balanced Fund             5.10%        4.32%         5.87%        6/01/88

International Equity Focus Fund    2.03%         N/A          1.59%        7/01/93

High Current Income Fund           6.61%        8.05%         7.36%        4/20/82

Dreyfus Stock Index Fund          17.71%       10.14%         8.96%        9/29/89

The Dreyfus Socially
Responsible Growth Fund, Inc.     16.42%         N/A         14.10%        10/07/93

Dreyfus Variable Investment Fund

Growth and Income Portfolio       15.95%         N/A         22.88%       5/02/94

Small Company Stock Portfolio       N/A          N/A          7.01%       5/01/96
</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 3- CUMULATIVE TOTAL RETURN
                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Fund                  -10.13%        9.58%        39.61%        4/20/82

Special Value Focus Fund          -4.50%       34.13%        30.96%        4/20/82

American Balanced Fund            -2.90%       19.12%        63.19%        6/01/88

International Equity Focus Fund   -5.97%         N/A          0.91%        7/01/93

High Current Income Fund          -1.39%       41.96%       103.52%        4/20/82

Dreyfus Stock Index Fund           9.71%       56.27%        84.83%        9/29/89

The Dreyfus Socially
Responsible Growth Fund, Inc.      8.42%         N/A         46.34%        10/07/93

Dreyfus Variable Investment Fund

Growth and Income Portfolio        7.95%         N/A         65.28%        5/02/94

Small Company Stock Portfolio       N/A          N/A         -3.36%        5/01/96

</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 4- CUMULATIVE TOTAL RETURN WITHOUT WITHDRAWAL CHARGES
                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Fund                   -2.31%       13.67%        39.61%        4/20/82

Special Value Focus Fund           3.50%       39.14%        30.96%        4/20/82

American Balanced Fund             5.10%       23.57%        63.19%        6/01/88

International Equity Focus Fund    2.03%         N/A          5.67%        7/01/93

High Current Income Fund           6.61%       47.26%       103.52%        4/20/82

Dreyfus Stock Index Fund          17.71%       62.11%        86.51%        9/29/89

The Dreyfus Socially
Responsible Growth Fund, Inc.     16.42%         N/A         53.24%        10/07/93

Dreyfus Variable Investment Fund

Growth and Income Portfolio       15.95%         N/A         73.28%        5/02/94

Small Company Stock Portfolio       N/A          N/A          4.64%        5/01/96
    
</TABLE>


                                   TAX STATUS

NOTE:  THE FOLLOWING  DESCRIPTION IS BASED UPON THE COMPANY'S  UNDERSTANDING  OF
CURRENT  FEDERAL INCOME TAX LAW APPLICABLE TO ANNUITIES IN GENERAL.  THE COMPANY
CANNOT  PREDICT  THE  PROBABILITY  THAT ANY  CHANGES  IN SUCH LAWS WILL BE MADE.
PURCHASERS ARE CAUTIONED TO SEEK COMPETENT TAX ADVICE  REGARDING THE POSSIBILITY
OF SUCH CHANGES.  THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF THE POLICIES.
PURCHASERS  BEAR THE  COMPLETE  RISK THAT THE  POLICIES  MAY NOT BE  TREATED  AS
"ANNUITY  CONTRACTS"  UNDER  FEDERAL  INCOME  TAX LAWS.  IT  SHOULD  BE  FURTHER
UNDERSTOOD  THAT THE  FOLLOWING  DISCUSSION IS NOT  EXHAUSTIVE  AND THAT SPECIAL
RULES NOT DESCRIBED HEREIN MAY BE APPLICABLE IN CERTAIN SITUATIONS. MOREOVER, NO
ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE STATE OR OTHER TAX LAWS.

GENERAL

Section 72 of the Code governs taxation of annuities in general. An Owner is not
taxed on increases in the value of a Policy until distribution occurs, either in
the form of a lump sum payment or as annuity  payments  under the Annuity Option
elected. For a lump sum payment received as a total surrender (total redemption)
or death  benefit,  the  recipient  is taxed on the portion of the payment  that
exceeds  the cost basis of the Policy.  For  Non-Qualified  Policies,  this cost
basis is generally the purchase payments, while for Qualified Policies there may
be no cost  basis.  The  taxable  portion  of the lump sum  payment  is taxed at
ordinary income tax rates.

For annuity payments, a portion of each payment in excess of an exclusion amount
is includable in taxable  income.  The exclusion  amount for payments based on a
fixed annuity option is determined by multiplying  the payment by the ratio that
the cost basis of the Policy (adjusted for any period certain or refund feature)
bears to the expected return under the Policy. The exclusion amount for payments
based on a variable  annuity  option is determined by dividing the cost basis of
the Policy  (adjusted for any period certain or refund  guarantee) by the number
of years over which the annuity is expected to be paid.  Payments received after
the  investment  in the Policy has been  recovered  (i.e.  when the total of the
excludable  amounts equal the investment in the Policy) are fully  taxable.  The
taxable  portion  is  taxed at  ordinary  income  rates.  For  certain  types of
Qualified  Plans there may be no cost basis in the Policy  within the meaning of
Section 72 of the Code. Owners,  Annuitants and Beneficiaries under the Policies
should  seek  competent  financial  advice  about  the tax  consequences  of any
distributions.

The Company is taxed as a life  insurance  company  under the Code.  For federal
income tax  purposes,  the  Separate  Account is not a separate  entity from the
Company, and its operations form a part of the Company.

DIVERSIFICATION

Section  817(h) of the Code  imposes  certain  diversification  standards on the
underlying  assets of  variable  annuity  contracts.  The Code  provides  that a
variable  annuity  contract  will not be treated as an annuity  contract for any
period (and any subsequent  period) for which the investments are not adequately
diversified  in  accordance  with  regulations  prescribed  by the United States
Treasury Department ("Treasury  Department").  Disqualification of the Policy as
an annuity  contract  would result in  imposition  of federal  income tax to the
Policy  Owner with  respect to  earnings  allocable  to the Policy  prior to the
receipt of payments under the Policy.  The Code contains a safe harbor provision
which   provides  that  annuity   contracts   such  as  the  Policies  meet  the
diversification  requirements if, as of the end of each quarter,  the underlying
assets meet the diversification standards for a regulated investment company and
no more than fifty-five  percent (55%) of the total assets consist of cash, cash
items, U.S. government  securities and securities of other regulated  investment
companies.

On March 2, 1989,  the  Treasury  Department  issued  regulations  (Treas.  Reg.
1.817-5)  which  established  diversification  requirements  for the  investment
portfolios  underlying variable contracts such as the Policies.  The regulations
amplify the diversification requirements for variable contracts set forth in the
Code and provide an alternative to the safe harbor provision described above.

Under  the  regulations,  an  investment  portfolio  will be  deemed  adequately
diversified  if:  (1) no more than 55% of the  value of the total  assets of the
portfolio  is  represented  by any one  investment;  (2) no more than 70% of the
value  of  the  total  assets  of  the  portfolio  is  represented  by  any  two
investments;  (3) no more  than 80% of the  value  of the  total  assets  of the
portfolio is represented by any three  investments;  and (4) no more than 90% of
the  value of the total  assets  of the  portfolio  is  represented  by any four
investments.

The  Code  provides  that  for  purposes  of  determining  whether  or  not  the
diversification standards imposed on the underlying assets of variable contracts
by Section  817(h) of the Code have been met,  "each  United  States  government
agency or instrumentality shall be treated as a separate issuer."

The Company intends that all Portfolios  underlying the Policies will be managed
by the investment advisers for the Portfolios in such a manner as to comply with
these diversification requirements.

The Treasury  Department has indicated that the  diversification  Regulations do
not provide guidance  regarding the  circumstances in which owner control of the
investments  of the  Separate  Account will cause the owner to be treated as the
owner of the assets of the Separate  Account,  thereby  resulting in the loss of
favorable  tax  treatment  for the Policy.  At this time it cannot be determined
whether additional guidance will be provided and what standards may be contained
in such guidance.

The amount of Owner control which may be exercised under the Policy is different
in some respects from the  situations  addressed in published  rulings issued by
the Internal  Revenue Service in which it was held that the policy owner was not
the owner of the assets of the separate  account.  It is unknown  whether  these
differences, such as the Owner's ability to transfer among investment choices or
the number and type of investment choices available, would cause the Owner to be
considered as the owner of the assets of the Separate  Account  resulting in the
imposition of federal income tax to the Owner with respect to earnings allocable
to the Policy prior to receipt of payments under the Policy.

In the event any forthcoming guidance or ruling is considered to set forth a new
position,  such guidance or ruling will generally be applied only prospectively.
However,  if such  ruling  or  guidance  was not  considered  to set forth a new
position,  it  may  be  applied  retroactively  resulting  in  the  Owner  being
retroactively determined to be the owner of the assets of the Separate Account.

Due to the  uncertainty in this area,  the Company  reserves the right to modify
the Policy in an attempt to maintain favorable tax treatment.

MULTIPLE POLICIES

The Code provides that multiple non-qualified annuity contracts which are issued
within a calendar year period to the same  contract  owner by one company or its
affiliates are treated as one annuity  contract for purposes of determining  the
tax consequences of any  distribution.  Such treatment may result in adverse tax
consequences, including more rapid taxation of the distributed amounts from such
combination  of  contracts.  Owners  should  consult  a  tax  adviser  prior  to
purchasing  more than one  non-qualified  annuity  contract in any calendar year
period.

POLICIES OWNED BY OTHER THAN NATURAL PERSONS

Under Section 72(u) of the Code,  the investment  earnings on purchase  payments
for the  Policies  will be  taxed  currently  to the  Owner  if the  Owner  is a
non-natural person, e.g., a corporation or certain other entities. Such Policies
generally  will not be treated as  annuities  for federal  income tax  purposes.
However,  this  treatment  is not applied to  Policies  held by a trust or other
entity as an agent for a natural person nor to Policies held by qualified plans.
Purchasers  should  consult  their own tax counsel or other tax  adviser  before
purchasing a Policy to be owned by a non-natural person.

TAX TREATMENT OF ASSIGNMENTS

An  assignment  or pledge  of a Policy  may be a taxable  event.  Owners  should
therefore  consult  competent tax advisers  should they wish to assign or pledge
their Policies.

INCOME TAX WITHHOLDING

All distributions or the portion thereof which is includible in the gross income
of the Owner are subject to federal income tax withholding.  Generally,  amounts
are withheld from periodic payments at the same rate as wages and at the rate of
10% from non-periodic payments. However, the Owner, in most cases, may elect not
to have taxes withheld or to have withholding done at a different rate.

Effective January 1, 1993, certain distributions from retirement plans qualified
under Section 401 or Section 403(b) of the Code,  which are not directly  rolled
over to another  eligible  retirement plan or individual  retirement  account or
individual  retirement  annuity,  are subject to a mandatory 20% withholding for
federal income tax. The 20% withholding requirement generally does not apply to:
a) a series of substantially  equal payments made at least annually for the life
or life expectancy of the  participant or joint and last survivor  expectancy of
the participant and a designated  beneficiary,  or for a specified  period of 10
years or more; or b) distributions which are required minimum distributions;  or
(c) the  portion of the  distributions  not  includible  in gross  income  (i.e.
returns of after-tax  contributions).  Participants should consult their own tax
counsel or other tax adviser regarding withholding requirements.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED POLICIES

Section  72  of  the  Code  governs  treatment  of  distributions  from  annuity
contracts. It provides that if the contract value exceeds the aggregate purchase
payments  made,  any amount  withdrawn  will be treated as coming first from the
earnings and then,  only after the income  portion is exhausted,  as coming from
the principal.  Withdrawn  earnings are  includible in gross income.  It further
provides that a ten percent  (10%)  penalty will apply to the income  portion of
any distribution.  However, the penalty is not imposed on amounts received:  (a)
after the taxpayer  reaches age 59 1/2; (b) after the death of the Owner; (c) if
the taxpayer is totally  disabled (for this purpose  disability is as defined in
Section 72(m)(7) of the Code);  (d) in a series of substantially  equal periodic
payments  made  not  less  frequently  than  annually  for  the  life  (or  life
expectancy) of the taxpayer or for the joint lives (or joint life  expectancies)
of the taxpayer and his  Beneficiary;  (e) under an  immediate  annuity;  or (f)
which are allocable to purchase payments made prior to August 14, 1982.

The Policy  provides that upon the death of the  Annuitant  prior to the Annuity
Date,  the death  benefit will be paid to the named  Beneficiary.  Such payments
made upon the death of the  Annuitant  who is not the Owner of the Policy do not
qualify for the death of Owner exception described above, and will be subject to
the ten (10%) percent  distribution  penalty  unless the  Beneficiary  is 59 1/2
years old or one of the other exceptions to the penalty applies.

The above information does not apply to Qualified  Policies.  However,  separate
tax withdrawal  penalties and restrictions may apply to such Qualified Policies.
(See "Tax Treatment of Withdrawals - Qualified Policies.")

QUALIFIED PLANS

The Policies offered by the Prospectus are designed to be suitable for use under
various  types of  Qualified  Plans.  Because of the  minimum  purchase  payment
requirements,  the Policies may not be  appropriate  for some  periodic  payment
retirement  plans.  Taxation of  participants in each Qualified Plan varies with
the type of plan  and  terms  and  conditions  of each  specific  plan.  Owners,
Annuitants and  Beneficiaries are cautioned that benefits under a Qualified Plan
may be subject to the terms and  conditions of the plan  regardless of the terms
and  conditions of the Policies  issued  pursuant to the plan.  Some  retirement
plans  are  subject  to  distribution  and  other   requirements  that  are  not
incorporated into the Company's administrative procedures.  Owners, participants
and   Beneficiaries   are  responsible  for  determining   that   contributions,
distributions  and other  transactions  with respect to the Policies comply with
applicable  law.  Following are general  descriptions  of the types of Qualified
Plans with which the Policies may be used. Such  descriptions are not exhaustive
and are for  general  informational  purposes  only.  The  tax  rules  regarding
Qualified Plans are very complex and will have differing applications, depending
on individual  facts and  circumstances.  Each purchaser should obtain competent
tax advice prior to purchasing a Policy issued under a Qualified Plan.

Policies  issued   pursuant  to  Qualified  Plans  include  special   provisions
restricting  Policy  provisions that may otherwise be available and described in
this Statement of Additional Information. Generally, Policies issued pursuant to
Qualified  Plans are not  transferable  except upon surrender or  annuitization.
Various  penalty and excise taxes may apply to  contributions  or  distributions
made in violation of applicable  limitations.  Furthermore,  certain  withdrawal
penalties and restrictions may apply to surrenders from Qualified Policies. (See
"Tax Treatment of Withdrawals - Qualified Policies.")

a.   Tax-Sheltered Annuities

Section 403(b) of the Code permits the purchase of "tax-sheltered  annuities" by
public schools and certain charitable,  educational and scientific organizations
described in Section 501(c)(3) of the Code. These qualifying  employers may make
contributions  to  the  Policies  for  the  benefit  of  their  employees.  Such
contributions  are not  includable in the gross income of the employee until the
employee receives  distributions from the Policy. The amount of contributions to
the  tax-sheltered  annuity is limited to certain  maximums imposed by the Code.
Furthermore, the Code sets forth additional restrictions governing such items as
transferability,  distributions,  nondiscrimination  and withdrawals.  (See "Tax
Treatment of  Withdrawals  Qualified  Policies" and  "Tax-Sheltered  Annuities -
Withdrawal  Limitations.")  Employee loans are allowed under these Policies. Any
employee  should  obtain  competent  tax  advice  as to the  tax  treatment  and
suitability of such an investment and the tax consequences of loans.

b.   Individual Retirement Annuities

Section  408(b) of the Code permits  eligible  individuals  to  contribute to an
individual  retirement  program  known  as an  "Individual  Retirement  Annuity"
("IRA"). Under applicable limitations,  certain amounts may be contributed to an
IRA which may be deductible from the individual's  gross income.  These IRAs are
subject  to  limitations  on  eligibility,  contributions,  transferability  and
distributions.  (See "Tax Treatment of Withdrawals - Qualified Policies.") Under
certain conditions,  distributions from other IRAs and other Qualified Plans may
be rolled over or  transferred  on a  tax-deferred  basis into an IRA.  Sales of
Policies  for use with IRAs are subject to special  requirements  imposed by the
Code, including the requirement that certain  informational  disclosure be given
to persons desiring to establish an IRA.  Purchasers of Policies to be qualified
as Individual  Retirement Annuities should obtain competent tax advice as to the
tax treatment and suitability of such an investment.

c.   H.R. 10 Plans

Section 401 of the Code permits self-employed individuals to establish Qualified
Plans for themselves and their employees,  commonly  referred to as "H.R. 10" or
"Keogh" plans.  Contributions  made to the plan for the benefit of the employees
will not be included in the gross income of the employees until distributed from
the Plan.  The tax  consequences  to  participants  may vary  depending upon the
particular plan design. However, the Code places limitations and restrictions on
all plans including on such items as: amount of allowable  contributions;  form,
manner and timing of  distributions;  transferability  of benefits;  vesting and
nonforfeitability   of   interests;   nondiscrimination   in   eligibility   and
participation;   and  the  tax  treatment  of  distributions,   withdrawals  and
surrenders.   (See  "Tax  Treatment  of  Withdrawals  -  Qualified   Policies.")
Purchasers of Policies for use with an H.R. 10 Plan should obtain  competent tax
advice as to the tax treatment and suitability of such an investment.

d.   Corporate Pension and Profit-Sharing Plans

Sections 401(a) and 401(k) of the Code permit  corporate  employers to establish
various types of retirement  plans for  employees.  These  retirement  plans may
permit  the  purchase  of the  Policies  to  provide  benefits  under  the plan.
Contributions to the plan for the benefit of employees will not be includible in
the gross  income of the  employees  until  distributed  from the plan.  The tax
consequences to participants may vary depending upon the particular plan design.
However,  the Code places limitations and restrictions on all plans including on
such items as:  amount of allowable  contributions;  form,  manner and timing of
distributions;  transferability of benefits;  vesting and  nonforfeitability  of
interests;  nondiscrimination  in  eligibility  and  participation;  and the tax
treatment of distributions,  withdrawals and surrenders.  (See "Tax Treatment of
Withdrawals  -  Qualified  Policies.")  Purchasers  of  Policies  for  use  with
Corporate  Pension or Profit Sharing Plans should obtain competent tax advice as
to the tax treatment and suitability of such an investment.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED POLICIES

In the case of a withdrawal  under a Qualified  Policy, a ratable portion of the
amount  received is taxable,  generally  based on the ratio of the  individual's
cost basis to the individual's  total accrued benefit under the retirement plan.
Special tax rules may be available  for certain  distributions  from a Qualified
Policy.  Section  72(t) of the Code  imposes a 10%  penalty  tax on the  taxable
portion of any distribution from qualified retirement plans,  including Policies
issued and  qualified  under Code  Sections  403(b)  (Tax-Sheltered  Annuities),
408(b) (Individual  Retirement Annuities) and 401 (H.R. 10 and Corporate Pension
and  Profit-Sharing  Plans).  To the extent  amounts are not includible in gross
income  because  they have been  properly  rolled  over to an IRA or to  another
eligible  Qualified  Plan, no tax penalty will be imposed.  The tax penalty will
not apply to the  following  distributions:  (a) if  distribution  is made on or
after the date on which the Owner or Annuitant  (as  applicable)  reaches age 59
1/2;  (b)  distributions  following  the  death or  disability  of the  Owner or
Annuitant (as applicable) (for this purpose  disability is as defined in Section
72(m)(7) of the Code); (c) after separation from service, distributions that are
part of  substantially  equal periodic  payments made not less  frequently  than
annually  for the life (or  life  expectancy)  of the  Owner  or  Annuitant  (as
applicable)  or the joint  lives (or joint life  expectancies)  of such Owner or
Annuitant (as applicable) and his designated  beneficiary;  (d) distributions to
an Owner or Annuitant (as  applicable)  who has separated  from service after he
has  attained  age 55;  (e)  distributions  made to the Owner or  Annuitant  (as
applicable) to the extent such  distributions do not exceed the amount allowable
as a deduction  under Code Section 213 to the Owner or Annuitant (as applicable)
for amounts paid during the taxable  year for medical  care;  (f)  distributions
made to an alternate payee pursuant to a qualified domestic relations order; and
(g)  distributions  from an  Individual  Retirement  Annuity for the purchase of
medical  insurance  (as described in Section  213(d)(1)(D)  of the Code) for the
Owner or Annuitant (as  applicable)  and his or her spouse and dependents if the
Owner or Annuitant (as applicable) has received unemployment compensation for at
least 12 weeks. This exception will no longer apply after the Owner or Annuitant
(as applicable) has been re-employed for at least 60 days. The exceptions stated
in items (d) and (f) above do not apply in the case of an Individual  Retirement
Annuity.  The exception  stated in item (c) applies to an Individual  Retirement
Annuity without the requirement that there be a separation from service.

Generally, distributions from a Qualified Plan must commence no later than April
1 of the  calendar  year  following  the  later  of:  (a) the year in which  the
employee  attains  age 70 1/2 or (b) the  calendar  year in which  the  employee
retires.  The date set forth in (b) does not apply to an  Individual  Retirement
Annuity.  Required  distributions  must be over a period not  exceeding the life
expectancy  of the  individual  or the joint lives or life  expectancies  of the
individual  and  his or her  designated  beneficiary.  If the  required  minimum
distributions  are not made,  a 50%  penalty tax is imposed as to the amount not
distributed.

TAX-SHELTERED ANNUITIES - WITHDRAWAL LIMITATIONS

The Code limits the withdrawal of amounts  attributable  to  contributions  made
pursuant to a salary  reduction  agreement (as defined in Section  403(b)(11) of
the Code) to circumstances only when the Owner: (1) attains age 59 1/2 ; (2)
separates from service;  (3) dies; (4) becomes  disabled  (within the meaning of
Section  72(m)(7)  of  the  Code);  or (5) in the  case  of  hardship.  However,
withdrawals  for hardship are restricted to the portion of the Owner's  Contract
value  which  represents  contributions  by the Owner and does not  include  any
investment  results.  The  limitations  on  withdrawals  apply  only  to  salary
reduction  contributions  made after the end of the plan year beginning in 1988,
and to income  attributable to such contributions and to income  attributable to
amounts held as of the end of the plan year beginning in 1988.  The  limitations
on withdrawals do not affect rollovers and transfers  between certain  Qualified
Plans.  Owners  should  consult  their  own tax  counsel  or other  tax  adviser
regarding any distributions.


                               ANNUITY PROVISIONS

VARIABLE ANNUITY PAYOUT

An owner may elect a variable annuity payout.  Variable annuity payments reflect
the investment performance of the Funds in accordance with the allocation of the
value of the Policy to the Funds  during the Annuity  Period.  Variable  annuity
payments are not guaranteed as to dollar amount.

The Company will  determine the number of Annuity Units payable for each payment
by dividing the dollar amount of the first  annuity  payment by the Annuity Unit
value for each  applicable  Fund on the  Annuity  Date.  This sets the number of
Annuity  Units for each  applicable  Fund.  The number of Annuity  Units payable
remains the same unless an owner  transfers a portion of the annuity  benefit to
another  Fund or to a fixed  annuity.  The  dollar  amount is not fixed and will
change from month to month.

The dollar  amount of the variable  annuity  payments for each  applicable  Fund
after the first payment is determined by multiplying the fixed number of Annuity
Units per payment in each Fund by the Annuity Unit value for the last  valuation
period of the month  preceding  the month  for which the  payment  is due.  This
result is the dollar amount of the payment for each  applicable  Fund. The total
dollar  amount  of each  variable  annuity  payment  is the sum of all  variable
annuity  payments  reduced by the applicable  portion of the policy  maintenance
charge.

VARIABLE ANNUITY UNIT

The value of any annuity  unit for each Fund was  arbitrarily  set  initially at
$10. The Annuity  unit value at the end of any  subsequent  valuation  period is
determined as follows:

     1. The net investment factor for the current valuation period is multiplied
by the  value of the  Annuity  Unit for the Fund for the  immediately  preceding
valuation period.

     2. The result is then divided by the assumed  investment  rate factor which
equals  1.00 plus the assumed  investment  rate for the number of days since the
preceding valuation date.

An Owner can choose  either a 3%, 4%, or 5% assumed  investment  rate. If one is
not chosen, the assumed investment rate will be 3%.

The assumed  investment rate is the assumed rate of return used to determine the
first annuity payment for a variable annuity option. A higher assumed investment
rate will result in a higher first payment. Choice of a lower assumed investment
rate will result in a lower first payment.  Payments will increase  whenever the
actual  return  exceeds the chosen rate.  Payments  will  decrease  whenever the
actual return is less than the chosen rate.

FIXED ANNUITY PAYOUT

The dollar  amount of each fixed  annuity  payment  will be at least as great as
that  determined  in  accordance  with the 3% Annuity  Table.  The fixed annuity
provides  a 3% annual  guaranteed  interest  rate on all  Annuity  Options.  The
Company may pay or credit excess interest on a fixed annuity at its discretion.

                              FINANCIAL STATEMENTS

The  financial  statements of the Company  included  herein should be considered
only as bearing  upon the ability of the Company to meet its  obligations  under
the Policies.






   
                       AMERICAN FIDELITY ASSURANCE COMPANY
                                AND SUBSIDIARIES
                        CONSOLIDATED FINANCIAL STATEMENTS
                    AS OF DECEMBER 31, 1996 AND 1995, AND FOR
                       EACH OF THE YEARS IN THE THREE-YEAR
                         PERIOD ENDED DECEMBER 31, 1996

                   (WITH INDEPENDENT AUDITORS' REPORT THEREON)





                          INDEPENDENT AUDITORS' REPORT



Board of Directors
American Fidelity Assurance Company:


We have  audited  the  accompanying  consolidated  balance  sheets  of  American
Fidelity  Assurance  Company and  subsidiaries  (the Company) as of December 31,
1996 and 1995, and the related consolidated statements of income,  stockholder's
equity  and cash  flows for each of the  years in the  three-year  period  ended
December  31,   1996.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of American Fidelity
Assurance  Company and  subsidiaries  as of December 31, 1996 and 1995,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1996, in conformity with generally accepted
accounting principles.

Also, in our opinion, the related financial statement schedules, when considered
in relation to the basic  consolidated  financial  statements  taken as a whole,
present fairly, in all material respects, the information set forth therein.

                                                           KPMG PEAT MARWICK LLP

Oklahoma City, Oklahoma
March 14, 1997



              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 1996 AND 1995
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
 Assets                                                    1996       1995
- ------------------------------------------------------  ----------  ---------
<S>                                                     <C>         <C>
Investments:
 Fixed maturities held-to-maturity, at amortized cost
   (fair value $251,034 and $241,533 in 1996 and
   1995, respectively)                                  $  251,944    233,313
 Fixed maturities available-for-sale, at fair value
   (amortized cost of $551,856 and $546,401
   in 1996 and 1995, respectively)                         559,121    572,717
 Equity securities, at fair value:
   Preferred stocks (cost $4,600 in 1995)                        -      2,700
   Common stocks (cost $9,692 and $6,192 in
     1996 and 1995, respectively)                           12,046      7,460
 Mortgage loans on real estate, net                        130,508    121,641
 Investment real estate, at cost (less accumulated
   depreciation of $7,047 and $7,816 in 1996
   and 1995, respectively)                                  18,954     25,685
 Policy loans                                                8,359      8,165
 Short-term and other investments                           12,763      9,347
                                                        ----------  ---------
                                                           993,695    981,028
                                                        ----------  ---------

Cash                                                        15,962     14,726

Accrued investment income                                   14,248     13,770

Accounts receivable:
 Uncollected premiums                                       21,665     16,518
 Reinsurance receivable                                     36,794     28,947
 Other                                                      12,341     10,329
                                                        ----------  ---------
                                                            70,800     55,794
                                                        ----------  ---------

Deferred policy acquisition costs                          162,497    152,415

Other assets                                                 6,954      7,807

Separate account assets                                     98,896     74,767
                                                        ----------  ---------

     Total assets                                       $1,363,052  1,300,307
                                                        ==========  =========
</TABLE>

See accompanying notes to consolidated financial statements.


<TABLE>
<CAPTION>
 Liabilities and Stockholder's Equity                       1996       1995
- -------------------------------------------------------  ----------  ---------
<S>                                                      <C>         <C>

Policy liabilities:
 Reserves for future policy benefits:
   Life and annuity                                      $  102,820     99,036
   Accident and health                                      121,097    106,992
 Unearned premiums                                            2,376      1,972
 Benefits payable                                            33,178     26,027
 Funds held under deposit administration contracts          556,665    542,808
 Other policy liabilities                                    85,068     88,239
                                                         ----------  ---------
                                                            901,204    865,074
                                                         ----------  ---------

Other liabilities:
 Net deferred income tax liability                           48,278     52,115
 General expenses, taxes, licenses and fees payable
   and other liabilities                                     34,125     29,868
                                                         ----------  ---------
                                                             82,403     81,983
                                                         ----------  ---------

Notes payable                                                19,839     19,042

Separate account liabilities                                 98,896     74,767
                                                         ----------  ---------
     Total liabilities                                    1,102,342  1,040,866
                                                         ----------  ---------

Stockholder's equity:
 Common stock, par value $10 per share.  250,000
   shares authorized, issued and outstanding                  2,500      2,500
 Additional paid-in capital                                  19,916     17,718
 Net unrealized holding gain on investments
   available-for-sale, net of deferred tax expense
   of $3,367 and $9,656 in 1996 and
   1995, respectively                                         6,252     16,028
 Retained earnings                                          232,042    223,195
                                                         ----------  ---------
     Total stockholder's equity                             260,710    259,441


Commitments and contingencies (notes 9, 10, 11, and 13)

     Total liabilities and stockholder's equity          $1,363,052  1,300,307
                                                         ==========  =========
</TABLE>


              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                  YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                  1996        1995      1994
                                                               -----------  --------  --------
<S>                                                            <C>          <C>       <C>
Revenues:
 Premiums:
   Life and annuity                                            $   24,187    24,514    25,012 
   Accident and health                                            166,057   156,960   194,382 
                                                               -----------  --------  --------
                                                                  190,244   181,474   219,394 
 Net investment income                                             67,502    65,326    57,079 
 Other                                                             11,250    12,190     8,102 
                                                               -----------  --------  --------
       Total revenues                                             268,996   258,990   284,575 
                                                               -----------  --------  --------

Benefits:
 Benefits paid or provided:
   Life and annuity                                                18,539    18,849    17,604 
   Accident and health                                             93,858    74,219   109,796 
 Interest credited to funded contracts                             28,386    27,635    24,251 
 Increase in reserves for future policy benefits:
   Life and annuity (net of increase in reinsurance
     reserves ceded of $11, $53, and $8 in 1996,
     1995, and 1994, respectively)                                  4,336     4,619     4,994 
   Accident and health (net of increase (decrease) in
     reinsurance reserves ceded of $2,941, $(441), and
     $2,109 in 1996, 1995, and 1994, respectively)                 13,259    15,535     7,888 
                                                               -----------  --------  --------
                                                                  158,378   140,857   164,533 
                                                               -----------  --------  --------
Expenses:
 Selling costs                                                     47,105    48,784    56,684 
 Other operating, administrative and general expenses              44,942    42,586    39,066 
 Taxes, other than income taxes, and licenses and fees              6,535     6,250     6,184 
 Increase in deferred policy acquisition costs                    (10,082)  (11,902)   (6,507)
                                                               -----------  --------  --------
                                                                   88,500    85,718    95,427 
                                                               -----------  --------  --------

       Total benefits and expenses                                246,878   226,575   259,960 
                                                               -----------  --------  --------

       Income from continuing operations before income taxes       22,118    32,415    24,615 

Income taxes from continuing operations:
 Current                                                            4,421    10,443     4,506 
 Deferred                                                           4,650       554     7,248 
                                                               -----------  --------  --------
                                                                    9,071    10,997    11,754 
                                                               -----------  --------  --------

       Net income from continuing operations                       13,047    21,418    12,861 

Income from discontinued operations (net of applicable
 income tax expense of $646)                                            -         -     2,006 
                                                               -----------  --------  --------

       Net income                                              $   13,047    21,418    14,867 
                                                               ===========  ========  ========

Net income per share from continuing operations                $    52.19     85.67     51.44 
                                                               ===========  ========  ========

Net income per share                                           $    52.19     85.67     59.47 
                                                               ===========  ========  ========
</TABLE>


See accompanying notes to consolidated financial statements.

              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY

                  YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                Net
                                                Additional  Unrealized
                                       Common    Paid-in      Holding    Retained
                                        Stock    Capital       Gain      Earnings
                                       -------  ----------  -----------  ---------
<S>                                    <C>      <C>         <C>          <C>
Balance at December 31, 1993           $ 2,500      11,890       5,103    189,210 

Net income                                   -           -           -     14,867 

Investments transferred to available-
 for-sale, net of deferred taxes             -           -       4,400          - 

Decrease in unrealized holding gain,
 net of deferred taxes                       -           -      (8,554)         - 

Capital contributed by parent                -       1,743           -          - 

Dividends                                    -           -           -     (2,300)
                                       -------  ----------  -----------  ---------

Balance at December 31, 1994             2,500      13,633         949    201,777 

Net income                                   -           -           -     21,418 

Investments transferred to available-
 for-sale, net of deferred taxes             -           -       8,828          - 

Increase in unrealized holding gain,
 net of deferred taxes                       -           -       6,251          - 

Capital contributed by parent on
 sale of AFI                                 -       4,085           -          - 
                                       -------  ----------  -----------  ---------

Balance at December 31, 1995             2,500      17,718      16,028    223,195 

Net income                                   -           -           -     13,047 

Decrease in unrealized holding gain,
 net of deferred taxes                       -           -      (9,776)         - 

Capital contributed by parent                -       2,198           -          - 

Dividends                                    -           -           -     (4,200)
                                       -------    ---------   -----------  ---------

Balance at December 31, 1996           $ 2,500      19,916       6,252    232,042 
                                       =======  ==========  ===========  =========
</TABLE>



See accompanying notes to consolidated financial statements.

              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                      1996       1995       1994
                                                                   ----------  ---------  ---------
<S>                                                                <C>         <C>        <C>
Cash flows from operating activities:
 Net income                                                        $  13,047     21,418     14,867 
 Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for depreciation                                          935        876      1,142 
     Accretion of discount on investments                               (469)      (605)      (233)
     Realized gains on investments                                    (1,793)    (2,423)    (1,755)
     Increase in deferred policy acquisition costs                   (10,082)   (11,902)    (6,507)
     Increase in accrued investment income                              (478)    (1,819)      (899)
     (Increase) decrease in accounts receivable                      (15,006)       847    (11,360)
     Increase in policy liabilities                                   36,130     66,489     43,438 
     Increase (decrease) in general expenses, taxes, licenses and
       fees payable and other liabilities                              4,257        256     (3,704)
     Deferred income taxes                                             4,650        554      7,248 
     Other                                                               840        471     (1,508)
                                                                   ----------  ---------  ---------
         Total adjustments                                            18,984     52,744     25,862 
                                                                   ----------  ---------  ---------

         Net cash provided by operating activities                    32,031     74,162     40,729 
                                                                   ----------  ---------  ---------

Cash flows from investing activities:
 Sale, maturity or repayment of investments:
   Fixed maturities held-to-maturity                                  26,867     73,984     96,526 
   Fixed maturities available-for-sale                               166,678     36,640     25,419 
   Equity securities                                                   5,708      5,635      3,286 
   Mortgage loans on real estate                                      15,736     12,426     18,657 
   Real estate                                                         9,101      7,677        627 
 Net (increase) decrease in short-term and other investments          (3,416)     3,283     23,149 
 Purchase of investments:
   Fixed maturities held-to-maturity                                 (45,961)   (60,439)  (105,841)
   Fixed maturities available-for-sale                              (171,753)  (164,417)   (91,023)
   Equity securities                                                  (4,580)    (4,249)    (6,981)
   Mortgage loans on real estate                                     (24,671)   (14,328)   (14,972)
   Real estate                                                          (907)    (2,820)      (891)
   Policy loans, net                                                    (194)      (305)      (281)
 Cash received from sale of AFI to AFC, net of cash transferred            -     21,005          - 
 Contributions from discontinued operations                                -          -      2,006 
                                                                   ----------  ---------  ---------

         Net cash used in investing activities                       (27,392)   (85,908)   (50,319)
                                                                   ----------  ---------  ---------

</TABLE>





                                                                     (Continued)
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                     1996        1995      1994
                                                                 ------------  --------  --------
<S>                                                              <C>           <C>       <C>
Cash flows from financing activities:
 Dividends paid to parent                                        $    (4,200)        -    (2,300)
 Capital contribution from parent                                          -     4,085         - 
 Proceeds from notes payable                                           9,075     7,095    16,396 
 Repayment of notes payable                                           (8,278)   (5,849)  (10,221)
                                                                 ------------  --------  --------

       Net cash (used in) provided by financing activities            (3,403)    5,331     3,875 
                                                                 ------------  --------  --------

Net increase (decrease) in cash                                        1,236    (6,415)   (5,715)

Cash at beginning of year                                             14,726    21,141    26,856 
                                                                 ------------  --------  --------

Cash at end of year                                              $    15,962    14,726    21,141 
                                                                 ============  ========  ========

Supplemental disclosure of cash flow information:
 Cash paid during the year for:
   Interest on notes payable                                     $     1,340     1,478     1,420 
                                                                 ============  ========  ========

   Federal income taxes                                          $     7,100    12,500     4,068 
                                                                 ============  ========  ========

Supplemental disclosure of noncash investing activities:
 Change in unrealized holding gain on investments
   available-for-sale, net of deferred tax (benefit) expense of
   $(6,289), $15,554, and $(1,746) in 1996, 1995, and 1994,
   respectively.                                                 $    (9,776)   15,079    (4,154)
                                                                 ============  ========  ========

 Investments transferred to available-for-sale                   $         -   300,850    86,493 
                                                                 ============  ========  ========

Supplemental disclosure of noncash financing activities:
 Capital contribution from parent in the form of a
   note receivable                                               $         -         -     1,743 
                                                                 ============  ========  ========
 Capital contribution from parent through forgiveness
   of deferred tax liability                                     $     2,198         -         - 
                                                                 ============  ========  ========


</TABLE>


See accompanying notes to consolidated financial statements.

              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           DECEMBER 31, 1996 AND 1995


(1)  SIGNIFICANT ACCOUNTING POLICIES

BUSINESS

American  Fidelity  Assurance  Company  (AFA or the  Company)  and  subsidiaries
provide a variety of financial services. The principal subsidiary of AFA for the
years ended  December  31, 1996 and 1995,  is Security  General  Life  Insurance
Company (SGLI), a life insurance  company.  Principal  subsidiaries for the year
ended  December 31, 1994,  include SGLI;  American  Fidelity  Insurance  Company
(AFI), a property and casualty insurance company; and Cimarron Insurance Company
(CIC), a property and casualty insurance company.  The Company and its insurance
subsidiaries   are  subject  to  state   insurance   regulations   and  periodic
examinations by state insurance departments.

AFA is licensed in 49 states and the District of Columbia. AFA is represented by
approximately  250  salaried  managers  and  agents,  and  over  3,000  brokers.
Activities of AFA are largely concentrated in the group disability income, group
and individual annuity, and individual medical markets. In addition,  individual
and group life  business  is also  conducted.  The main thrust of AFA's sales is
worksite  marketing of voluntary  products through the use of payroll deduction.
The Company sells these voluntary  products  through a salaried sales force that
is broken down into two  divisions:  the  Association  Group  Division (AGD) and
American  Fidelity  Educational  Services  (AFES).  AGD specializes in voluntary
disability  income insurance  programs aimed at selected groups and associations
and is funded by employees through payroll deductions. AFES focuses on marketing
to public school employees with ancillary  insurance products such as disability
income, tax sheltered annuities,  life insurance,  dread disease, and accidental
death and  dismemberment.  The  expertise  gained  by the  Company  in  worksite
marketing of voluntary  products is used by the Brokerage Division in developing
products to meet special situations and focuses on marketing to a broad range of
employers through  independent  broker agencies and agents interested in getting
into or enhancing their payroll deduction capability.

A significant portion of the Company's business consists of group and individual
annuities.  The  Company's  earnings  related to these  products are impacted by
conditions in the overall interest rate environment.  Additionally,  the Company
has  recently  taken  measures  to reduce its  involvement  with  major  medical
products in order to concentrate on its more profitable lines of business.

For the  year  ended  December  31,  1994,  AFI  was a  subsidiary  of AFA.  AFI
specializes  in the  underwriting  of preferred and standard  private  passenger
automobile, full coverage commercial automobile,  commercial property, and ocean
marine coverages.  Other products include inland marine,  miscellaneous casualty
lines, and general fire lines. Miscellaneous liability products insuring service
contracts  and  mechanical   breakdown   insurance  are  offered  via  financial
institutions,  manufacturers,  and franchised  automobile dealers. All business,
except for certain mechanical breakdown insurance,  is produced by approximately
800 independent agents throughout Texas,  Oklahoma,  Kansas,  and Louisiana.  In
1995, AFA sold AFI to its parent, American Fidelity Corporation (AFC). (See Note
12.)

BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

The  consolidated  financial  statements  have been prepared in conformity  with
generally  accepted  accounting  principles,  which vary in some  respects  from
statutory  accounting  practices  prescribed  or  permitted  by state  insurance
departments.  (See Note 2.) The consolidated  financial  statements  include the
accounts  and  operations  of  AFA  and  its  wholly  owned  subsidiaries.   All
significant  intercompany  accounts and transactions have been eliminated in the
consolidated financial statements.

USE OF ESTIMATES

Management  of the  Company  has  made a number  of  estimates  and  assumptions
relating  to the  reporting  of assets and  liabilities  and the  disclosure  of
contingent  assets and  liabilities  to  prepare  these  consolidated  financial
statements in conformity with generally accepted accounting  principles.  Actual
results could differ from those estimates. Principal estimates that could change
in the future are the actuarial assumptions used in establishing deferred policy
acquisition costs and policy liabilities.

INVESTMENTS

Management determines the appropriate  classification of investments at the time
of purchase. If management has the intent and the Company has the ability at the
time of purchase to hold the investments until maturity,  they are classified as
held-to-maturity  and  carried at  amortized  cost.  Investments  to be held for
indefinite  periods  of  time  and  not  intended  to  be  held-to-maturity  are
classified  as  available-for-sale  and  carried  at fair  value.  Fair value of
investments available-for-sale are based on quoted market prices.

The  effect  of  any   unrealized   holding   gains  or  losses  on   securities
available-for-sale are reported as a separate component of stockholder's equity,
net of deferred taxes.  Transfers of securities  between categories are recorded
at fair value at the date of transfer.

Fixed maturities  held-to-maturity and short-term investments (bonds, notes, and
redeemable  preferred stocks) are reported at cost, adjusted for amortization of
premium or accretion of discount because it is management's intent to hold these
investments to maturity.  Equity securities (common and nonredeemable  preferred
stocks) are  reported at current fair value.  Mortgage  loans on real estate are
reported at the unpaid balance less an allowance for possible losses. Investment
in real estate is carried at cost less accumulated  depreciation.  Investment in
real estate,  excluding  land, is  depreciated  on a  straight-line  basis using
estimated  lives  ranging  from 6 to 35 years.  Policy loans are reported at the
unpaid balance.

Realized  gains or  losses  on  disposal  of  investments  are  determined  on a
specific-identification  basis and are included in the accompanying consolidated
statements of income.

Because the Company's primary business is in the insurance industry, the Company
holds a significant  amount of assets that are matched with its  liabilities  in
relation to maturity  and  interest  margin.  In order to maximize  earnings and
minimize risk, the Company invests in a diverse  portfolio of  investments.  The
portfolio is diversified  by geographic  region,  investment  type,  underlying
collateral, maturity, and industry. 

Management  does not believe the Company has any significant  concentrations  of
credit  risk.  The  investment  portfolio  includes  fixed  maturities,   equity
securities,   mortgage  loans,   real  estate,   policy  loans,  and  short-term
investments.  The Company's portfolio does not include any fixed maturities that
are low  investment-  grade and have a high-yield  ("junk  bonds").  The Company
limits its risks by investing in fixed maturities and equity securities of rated
companies;  mortgage loans adequately  collateralized by real estate;  selective
real estate supported by appraisals;  and policy loans  collateralized by policy
cash values. In addition, the Company performs due diligence procedures prior to
making  mortgage  loans.  These  procedures  include  evaluations of the credit-
worthiness of the mortgagees and/or tenants and independent appraisals.  Certain
fixed maturities are guaranteed by the United States government.

The Company  periodically  reviews its  investment  portfolio  to  determine  if
allowances  for  possible   losses  are  necessary.   In  connection  with  this
determination,  management  reviews  published  market values,  credit  ratings,
independent  appraisals,  and  other  valuation  information.  While  management
believes that the allowances are adequate,  adjustments  may be necessary in the
future due to changes in economic conditions.  In addition,  regulatory agencies
periodically   review  investment   valuation  as  an  integral  part  of  their
examination  process.  Such  agencies  may  require  the  Company  to  recognize
adjustments to the losses based upon available  information and judgments of the
regulatory examiners at the time of their examination.

RECOGNITION OF PREMIUM REVENUE AND COSTS

Revenues from life, payout annuity (with life  contingencies),  and accident and
health policies represent premiums recognized over the premium-paying period and
are included in life,  annuity,  and accident and health premiums.  Expenses are
associated  with earned  premiums to result in  recognition  of profits over the
life of the policies.  Expenses include  benefits paid to policyholders  and the
change in the reserves for future policy benefits.

Revenues  from  accumulation  policies,  which are  included in other  revenues,
represent   amounts  assessed  against   policyholders.   Such  assessments  are
principally  surrender charges.  Policyholder  account balances for accumulation
annuities consist of premiums received, plus credited interest, less accumulated
policyholder  assessments.  Policyholder  account  balances  are reported in the
consolidated   balance  sheets  as  funds  held  under  deposit   administration
contracts.  Expenses for accumulation  annuities  represent interest credited to
policyholder account balances.

Revenues  from  most  universal  life  policies,  which  are  included  in other
revenues, represent amounts assessed against policyholders. Such assessments are
principally  mortality  charges,  surrender  charges,  and policy  service fees.
Policyholder  account  balances  consist  of  premiums  received  plus  credited
interest,  less  accumulated  policyholder  assessments.   Policyholder  account
balances  are  reported  in the  consolidated  balance  sheets  as other  policy
liabilities. Expenses include interest credited to policyholder account balances
and benefits in excess of account balances returned to policyholders.

POLICY ACQUISITION COSTS

The  Company  defers  costs  which  vary with and are  primarily  related to the
production  of new  business.  Deferred  costs  associated  with life,  annuity,
universal life, and accident and health insurance  policies consist  principally
of field sales  compensation,  direct  response  costs,  underwriting  and issue
costs,  and related  expenses.  Deferred costs associated with life policies are
amortized  (with  interest)  over the  anticipated  premium paying period of the
policies using  assumptions  that are consistent  with the  assumptions  used to
calculate  policy  reserves.   Deferred  costs  associated  with  annuities  and
universal  life  policies  are  amortized  over  the life of the  policies  at a
constant  rate based on the present  value of the  estimated  gross profit to be
realized.  Deferred costs related to accident and health insurance  policies are
amortized  over the  anticipated  premium paying period of the policies based on
each subsidiary's experience.

POLICY LIABILITIES

Life and annuity and accident and health policy  benefit  reserves are primarily
calculated  using the net level reserve  method.  The net level  reserve  method
includes assumptions as to future investment yields, withdrawal rates, mortality
rates,  and  other  assumptions  based on each  subsidiary's  experience.  These
assumptions are modified as necessary to reflect  anticipated trends and include
provisions for possible unfavorable deviation.

Reserves for benefits payable are determined  using  case-basis  evaluations and
statistical  analyses.  These  reserves  represent  the estimate of all benefits
incurred but unpaid. The estimates are periodically reviewed and, as adjustments
become  necessary,  they are  reflected  in current  operations.  Although  such
estimates are the  Company's  best  estimate of the ultimate  value,  the actual
results may vary from these values in either direction.

REINSURANCE

The Company accounts for reinsurance  transactions as prescribed by Statement of
Financial   Accounting   Standards  No.  113,   "Accounting  and  Reporting  for
Reinsurance of  Short-Duration  and  Long-Duration  Contracts"  (Statement 113).
Statement 113 requires the reporting of reinsurance transactions relating to the
balance  sheet on a gross basis and  precludes  immediate  gain  recognition  on
reinsurance contracts.

INCOME TAXES

Income taxes are accounted for under the asset and  liability  method.  Deferred
income tax assets and liabilities are recognized for the future tax consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and  liabilities  and their  respective tax bases and operating
loss and tax credit  carryforwards.  Deferred  tax assets  and  liabilities  are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized in income in the period that includes the enactment date.

EQUIPMENT

Equipment,  which  is  included  in  other  assets,  is  stated  at cost  and is
depreciated on a  straight-line  basis using  estimated  lives of 3 to 10 years.
Additions, renewals, and betterments are capitalized. Expenditures for software,
maintenance,  and repairs generally are expensed. Upon retirement or disposal of
an asset, the asset and related accumulated  depreciation are eliminated and any
related gain or loss is included in income.

SEPARATE ACCOUNT

The Company maintains a separate account under Oklahoma insurance law designated
as  American  Fidelity  Variable  Annuity  Fund A (the  Fund).  The  Fund  is an
open-end, diversified management investment company under the Investment Company
Act of  1940,  as  amended.  Under  Oklahoma  law,  the  assets  of the Fund are
segregated from the Company's  assets.  The Fund's assets  primarily  consist of
equity  securities,  cash, and cash equivalents.  The Company acts as investment
manager of the Fund,  assumes  certain  expense  risks,  and provides  sales and
administrative services.

NET INCOME PER SHARE

Net  income  per  share  is based  on the  weighted  average  number  of  shares
outstanding.  During the years ended  December 31,  1996,  1995,  and 1994,  the
weighted average number of shares was 250,000.

RECLASSIFICATIONS

Certain  prior year amounts have been  reclassified  to be  consistent  with the
current year presentation.

(2)  STATUTORY FINANCIAL INFORMATION

The Company  and its  insurance  subsidiaries  are  required  to file  statutory
financial  statements with state insurance  regulatory  authorities.  Accounting
principles  used to prepare these  statutory  financial  statements  differ from
financial  statements  prepared on the basis of  generally  accepted  accounting
principles.

The Company and its principal insurance subsidiary reported statutory net income
for the years ended December 31 as follows (in thousands):

<TABLE>
<CAPTION>

             1996       1995    1994
         ------------  ------  ------
         (Unaudited)
<S>      <C>           <C>     <C>
   AFA   $     13,227  30,510  11,882
   SGLI           176     306     610
</TABLE>


The  Company  and  its  principal   insurance   subsidiary   reported  statutory
stockholder's equity at December 31 as follows (in thousands):

<TABLE>
<CAPTION>
             1996       1995
         ------------  -------
         (Unaudited)
<S>      <C>           <C>
   AFA   $    146,033  137,099
   SGLI         3,302    3,158
</TABLE>

Retained  earnings of the Company and its insurance  subsidiaries are restricted
as to payment of  dividends  by statutory  limitations  applicable  to insurance
companies.  Without prior approval of the state insurance department,  dividends
that can be paid by the Company or an insurance subsidiary are generally limited
to the greater of (a) 10% of statutory capital and surplus, or (b) the statutory
net gain from  operations.  These  limitations are based on the amounts reported
for the previous calendar year.

The  Oklahoma  Insurance   Department  has  adopted  risk  based  capital  (RBC)
requirements for life insurance companies.  These requirements are applicable to
the Company and its principal subsidiary,  SGLI. The RBC calculation serves as a
benchmark for the  regulation  of life  insurance  companies by state  insurance
regulators. RBC provides for surplus formulas similar to target surplus formulas
used by commercial  rating  agencies.  The formulas  specify  various  weighting
factors that are applied to statutory  financial  balances or various  levels of
activity  based on the  perceived  degree of risk,  and are set forth in the RBC
requirements. The amount determined under such formulas is called the authorized
control level RBC (ACLC).

The RBC guidelines define specific capital levels based on a company's ACLC that
are determined by the ratio of the company's total adjusted capital (TAC) to its
ACLC. TAC is equal to statutory  capital,  plus the Asset Valuation  Reserve and
any voluntary investment reserves, 50% of dividend liability,  and certain other
specified  adjustments.  Companies  where TAC is less than or equal to 2.0 times
ACLC  are  subject  to  certain  corrective  actions,  as set  forth  in the RBC
requirements.

At December 31, 1996,  the statutory  TAC of the Company and SGLI  significantly
exceeds the level requiring corrective action.

(3)  INVESTMENTS

Investment  income  for the years  ended  December  31 is  summarized  below (in
thousands):

<TABLE>
<CAPTION>
                                         1996      1995     1994
                                       ---------  -------  -------
<S>                                    <C>        <C>      <C>
   Interest on fixed maturities        $ 58,271   53,931   47,177 
   Dividends on equity securities            44      139      457 
   Interest on mortgage loans            11,747   11,543   11,922 
   Investment real estate income          3,295    4,055    2,990 
   Interest on policy loans               1,281    1,200    1,128 
   Interest on short-term investments       120      571      348 
   Net realized gains on investments      1,793    2,423    1,755 
   Other                                  1,186    1,071      (94)
                                       ---------  -------  -------
                                         77,737   74,933   65,683 
   Less investment expenses             (10,235)  (9,607)  (8,604)
                                       ---------  -------  -------

   Net investment income               $ 67,502   65,326   57,079 
                                       =========  =======  =======
</TABLE>

Net realized  gains  (losses) and the changes in  unrealized  gains  (losses) on
investments for the years ended December 31 are as follows (in thousands):

<TABLE>
<CAPTION>
                                 1996                  1995                     1994
                       ----------------------------------------------------------------------
                        Realized   Unrealized   Realized   Unrealized   Realized   Unrealized
                       ----------  ----------   --------   ----------   --------   ----------
<S>                    <C>         <C>          <C>        <C>          <C>        <C>
 Fixed maturities
   held-to-maturity    $  (1,127)           -        581            -        216            - 
 Fixed maturities
   available-for-sale        573      (19,051)       271       31,529        129       (4,703)
 Equity securities            27        2,986        611         (896)     1,396       (1,197)
 Real estate               2,398            -      1,436            -       (129)           - 
 Mortgage loans              (68)           -       (196)           -        116            - 
 Other                       (10)           -       (280)           -         27            - 
                       ----------  -----------  ---------  -----------  ---------  -----------

                       $   1,793      (16,065)     2,423       30,633      1,755       (5,900)
                       ==========  ===========  =========  ===========  =========  ===========
</TABLE>

Included in the above realized gains (losses) is the (decrease)  increase in the
allowance for possible  losses on mortgage  loans of $(790,000),  $235,000,  and
$(248,000) in 1996, 1995, and 1994, respectively, and the increase (decrease) in
the allowance for losses on investment  real estate of $117,000 and $(70,000) in
1996 and  1995,  respectively.  In  addition,  the  Company  realized  net gains
(losses) of approximately $1,000, $(11,000), and $106,000 during 1996, 1995, and
1994,  respectively,  on  investments  in fixed  maturities  that were called or
prepaid.

In December 1995,  the Company  transferred  investments  with an estimated fair
value and an amortized  cost of  approximately  $300,850,000  and  $287,269,000,
respectively,  from the held  to-maturity  portfolio  to the  available-for-sale
portfolio at their estimated fair value in response to the guidance  included in
the  Financial   Accounting   Standards  Board  Special  Report,   "A  Guide  to
Implementation of Statement 115." This guidance offered a one-time  reassessment
opportunity,  without  calling  into  question the intent of the Company to hold
other  securities  to maturity in the future.  At the date of transfer,  the net
unrealized gain on the transferred securities was approximately  $13,581,000 and
was included as an increase in stockholder's equity, net of deferred taxes.

HELD-TO-MATURITY

The amortized cost and estimated  fair value of investments in fixed  maturities
held-to-maturity are as follows (in thousands):

<TABLE>
<CAPTION>
                                                         December 31, 1996
                                      ------------------------------------------------------
                                                            Gross        Gross     Estimated
                                          Amortized       Unrealized  Unrealized     Fair
                                             Cost           Gains       Losses       Value
                                      ------------------  ----------  ----------   ---------
<S>                                   <C>                 <C>         <C>          <C>
  U.S. Treasury securities and obli-
    gations of U.S. government
    corporations and agencies         $            9,925         365           -      10,290

  Corporate securities                           142,209       1,078      (2,271)    141,016

  Mortgage-backed securities                      99,810       1,146      (1,228)     99,728
                                      ------------------  ----------  -----------  ---------

        Totals                        $          251,944       2,589      (3,499)    251,034
                                      ==================  ==========  ===========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                        December 31, 1995
                                    ------------------------------------------------------
                                                          Gross        Gross     Estimated
                                        Amortized       Unrealized  Unrealized     Fair
                                           Cost           Gains       Losses       Value
                                    ------------------  ----------  ----------   ---------
<S>                                 <C>                 <C>         <C>          <C>
  U.S. Treasury securities and
    obligations of U.S. government
    corporations and agencies       $            5,701         617           -       6,318

  Corporate securities                         125,939       4,520        (216)    130,243

  Mortgage-backed securities                   101,673       3,432        (133)    104,972
                                    ------------------  ----------  -----------  ---------

        Totals                      $          233,313       8,569        (349)    241,533
                                    ==================  ==========  ===========  =========
</TABLE>

The amortized cost and estimated  fair value of investments in fixed  maturities
held-to-maturity  at December 31 are shown below (in  thousands) by  contractual
maturity.  Expected  maturities will differ from contractual  maturities because
the issuers of such securities may have the right to call or prepay  obligations
with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                  1996
                                         ---------------------
                                                     Estimated
                                         Amortized     Fair
                                            Cost       Value
                                         ----------  ---------
<S>                                      <C>         <C>

 Due in one year or less                 $    6,006      6,020
 Due after one year through five years        9,979     10,122
 Due after five years through ten years      51,479     51,488
 Due after ten years                         84,670     83,676
                                         ----------  ---------
                                            152,134    151,306
 Mortgage-backed securities                  99,810     99,728
                                         ----------  ---------

                                         $  251,944    251,034
                                         ==========  =========
</TABLE>

Proceeds from sales of investments in fixed maturities  held-to-maturity  during
1996,  1995,  and  1994  were   approximately   $7,948,000,   $33,685,000,   and
$10,946,000, respectively. Gross gains of approximately $33,000, $1,022,000, and
$31,000 and gross losses of approximately  $1,161,000,  $430,000,  and $141,000,
respectively,  were realized on those sales. In 1996, 1995, and 1994, changes in
circumstances  caused the Company to change its intent to hold these  securities
to maturity. These changes primarily consisted of the significant  deterioration
in the issuers'  creditworthiness  in 1996,  1995, and 1994, and the impact of a
subsidiary's  coinsurance and assumption  agreement with an unaffiliated company
in 1994.

AVAILABLE-FOR-SALE

The gross unrealized holding gains on equity securities  available-for-sale were
$2,369,000  and  $1,367,000  in 1996 and 1995,  respectively.  Gross  unrealized
holding  losses  on  equity  securities   available-for-sale  were  $15,000  and
$1,999,000 in 1996 and 1995, respectively.

The amortized cost and estimated  fair value of investments in fixed  maturities
available-for-sale are as follows (in thousands):

<TABLE>
<CAPTION>
                                                       December 31, 1996
                                    ------------------------------------------------------
                                                          Gross        Gross
                                                        Unrealized  Unrealized   Estimated
                                        Amortized        Holding      Holding      Fair
                                           Cost           Gains       Losses       Value
                                    ------------------  ----------  ----------   ---------
<S>                                 <C>                 <C>         <C>          <C>
  U.S. Treasury securities and
    Obligations of U.S. government
    Corporations and agencies       $           86,884       1,627        (674)     87,837

  Corporate securities                         353,707       7,074      (2,414)    358,367

  Mortgage-backed securities                   111,265       2,135        (483)    112,917
                                    ------------------  ----------  -----------  ---------

        Totals                      $          551,856      10,836      (3,571)    559,121
                                    ==================  ==========  ===========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                          December 31, 1995
                                       ------------------------------------------------------
                                                             Gross        Gross
                                                           Unrealized  Unrealized   Estimated
                                           Amortized        Holding      Holding      Fair
                                              Cost           Gains       Losses       Value
                                       ------------------  ----------  ----------   ---------
<S>                                    <C>                 <C>         <C>          <C>
  U.S. Treasury securities and
    Obligations of U.S. government
    Corporations and agencies          $           89,143       4,462           -      93,605

  Obligations of states and political
    subdivisions                                   11,564         159           -      11,723

  Corporate securities                            330,140      17,336        (134)    347,342

  Mortgage-backed securities                      115,554       4,912        (419)    120,047
                                       ------------------  ----------  -----------  ---------

        Totals                         $          546,401      26,869        (553)    572,717
                                       ==================  ==========  ===========  =========
</TABLE>

The amortized cost and estimated  fair value of investments in fixed  maturities
available-for-sale  at December 31 are shown below (in thousands) by contractual
maturity.  Expected  maturities will differ from contractual  maturities because
the issuers of such securities may have the right to call or prepay  obligations
with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                  1996
                                         ---------------------
                                                     Estimated
                                         Amortized     Fair
                                            Cost       Value
                                         ----------  ---------
<S>                                      <C>         <C>
 Due in one year or less                 $   19,197     19,362

 Due after one year through five years      138,587    142,004

 Due after five years through ten years     222,672    224,815

 Due after ten years                         60,135     60,023

 Mortgage-backed securities                 111,265    112,917
                                         ----------  ---------

                                         $  551,856    559,121
                                         ==========  =========
</TABLE>

Proceeds from sales of investments in fixed maturities  available-for-sale  were
approximately  $136,577,000,  $31,944,000,  and  $24,344,000 in 1996,  1995, and
1994,  respectively.  Gross gains of  approximately  $1,257,000,  $359,000,  and
$441,000 and gross losses of approximately $684,000,  $88,000, and $312,000 were
realized on those sales in 1996, 1995, and 1994, respectively.

The home office building is included in real estate investments. The Company and
its subsidiaries occupy approximately 45% of the building.  An additional 35% of
the building is occupied by companies affiliated through common ownership.

At December 31, 1996 and 1995, investments with carrying values of approximately
$5,282,000 and  $5,279,000,  respectively,  were on deposit with state insurance
departments as required by statute.


(4)  FAIR VALUE OF FINANCIAL INSTRUMENTS

A summary of the Company's  financial  instruments  (in  thousands) and the fair
value estimates, methods, and assumptions are set forth below:

<TABLE>
<CAPTION>
                                                 1996                   1995
                                        -------------------------------------------
                                        Carrying   Estimated   Carrying  Estimated
                                         Amount    Fair Value   Amount   Fair Value
                                        ---------  ----------  --------  ----------
<S>                                     <C>        <C>         <C>       <C>
 Financial assets:
   Cash                                 $  15,962      15,962    14,726      14,726
   Short-term and other investments        12,763      12,763     9,347       9,347
   Accounts receivable                     34,006      34,006    26,847      26,847
   Accrued investment income               14,248      14,248    13,770      13,770
   Reinsurance receivables on paid and
     unpaid benefits                       36,794      36,794    28,947      28,947
   Policy loans                             8,359       8,359     8,165       8,165
   Fixed maturities held-to-maturity      251,944     251,034   233,313     241,533
   Fixed maturities available-for-sale    559,121     559,121   572,717     572,717
   Equity securities                       12,046      12,046    10,160      10,160
   Mortgage loans                         130,508     137,978   121,641     128,300

 Financial liabilities:
   Certain policy liabilities             613,151     596,386   590,638     575,100
   Other liabilities                       34,125      34,125    29,868      29,868
   Notes payable                           19,839      19,758    19,042      19,459
</TABLE>

CASH, SHORT-TERM AND OTHER INVESTMENTS,  ACCOUNTS RECEIVABLE, ACCRUED INVESTMENT
INCOME,   REINSURANCE  RECEIVABLES  ON  PAID  AND  UNPAID  BENEFITS,  AND  OTHER
LIABILITIES

The  carrying  amount of these  financial  instruments  approximates  fair value
because they mature within a relatively  short period of time and do not present
unanticipated credit concerns.

POLICY LOANS

Policy  loans have  average  interest  rates of 6.6% and 7.6% as of December 31,
1996 and 1995, respectively, and have no specified maturity dates. The aggregate
fair value of policy  loans  approximates  the carrying  value  reflected on the
consolidated  balance sheets.  These loans typically carry an interest rate that
is tied to the  crediting  rate  applied  to the  related  policy  and  contract
reserves. Policy loans are an integral part of the life insurance policies which
the Company has in force and cannot be valued separately.

FIXED MATURITY INVESTMENTS

The fair value of fixed maturity  investments  is estimated  based on bid prices
published in financial  newspapers or bid  quotations  received from  securities
dealers.  The fair value of certain  securities is not readily available through
market sources other than dealer  quotations,  so fair value estimates are based
on quoted market  prices of similar  instruments,  adjusted for the  differences
between the quoted instruments and the instruments being valued.

EQUITY SECURITIES

The fair value of equity  securities  investments of the Company is based on bid
prices  published  in  financial  newspapers  or bid  quotations  received  from
securities dealers.

MORTGAGE LOANS

Fair values are estimated for portfolios of loans with similar  characteristics.
Mortgage loans are segregated into either commercial or residential  categories,
and have  average net yield rates of 8.92% and 9.25% for  December  31, 1996 and
1995,  respectively.  The  fair  value  of  mortgage  loans  was  calculated  by
discounting  scheduled cash flows to maturity using  estimated  market  discount
rates of 7.71% and 7.08% for  December  31, 1996 and 1995,  respectively.  These
rates  reflect  the  credit  and  interest  rate  risk  inherent  in  the  loan.
Assumptions   regarding   credit  risk,  cash  flows,  and  discount  rates  are
judgmentally determined using available market information and specific borrower
information.  The  fair  value  of  certain  residential  loans  is based on the
approximate fair value of the underlying real estate securing the mortgages.

CERTAIN POLICY LIABILITIES

Certain  policies  sold by the  Company  are  investment-type  contracts.  These
liabilities are segregated into two categories: deposit administration funds and
immediate annuities which do not have life contingencies.  The fair value of the
deposit  administration  funds is estimated as the cash surrender  value of each
policy  less  applicable  surrender  charges.  The fair  value of the  immediate
annuities  without life  contingencies is estimated as the discounted cash flows
of expected  future  benefits less the discounted  cash flows of expected future
premiums,  using the current  pricing  assumptions.  The carrying  amount of all
other policy liabilities approximates fair value.

<TABLE>
<CAPTION>
                              December 31, 1996               December 31, 1995
                             --------------------------------------------------------------
                                  Carrying        Estimated        Carrying       Estimated
                                   Amount         Fair Value        Amount        Fair Value
                             -------------------  ----------       --------       ----------
                               (in thousands)                   (in thousands)
<S>                          <C>                  <C>         <C>                 <C>
 Funds held under deposit
   administration contracts  $           556,665     540,105             542,808     527,400

 Annuities                                56,486      56,281              47,830      47,700
</TABLE>

NOTES PAYABLE

The fair value of the Company's  notes payable is estimated by  discounting  the
scheduled  cash flows of each  instrument  through the scheduled  maturity.  The
discount rates used are similar to those used for the valuation of the Company's
commercial mortgage loan portfolio.

LIMITATIONS

Fair value  estimates  are made at a specific  point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the  Company's  entire  holdings of a particular  financial
instrument,  nor do they reflect income taxes on differences  between fair value
and tax basis of the  assets.  Because  no  established  exchange  exists  for a
significant portion of the Company's financial instruments, fair value estimates
are based on  judgments  regarding  future  expected  loss  experience,  current
economic conditions, risk characteristics of various financial instruments,  and
other   factors.   These   estimates  are   subjective  in  nature  and  involve
uncertainties  and  matters of  significant  judgment  and  therefore  cannot be
determined with precision. Changes in assumptions could significantly affect the
estimates.

(5)  DEFERRED POLICY ACQUISITION COSTS

Deferred   policy   acquisition   costs   principally   represent   field  sales
compensation,  direct response costs,  underwriting and issue costs, and related
expenses.  Information  relating to the increase in deferred policy  acquisition
costs, is summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                    Life        Accident
                                 and Annuity   and Health    Total
                                -------------  -----------  --------
<S>                             <C>            <C>          <C>
 Year ended December 31, 1996:
   Deferred costs               $      7,088       22,145    29,233 
   Amortization                       (6,437)     (12,714)  (19,151)
                                -------------  -----------  --------

   Net increase                 $        651        9,431    10,082 
                                =============  ===========  ========

 Year ended December 31, 1995:
   Deferred costs                      9,234       17,516    26,750 
   Amortization                       (3,385)     (11,463)  (14,848)
                                -------------  -----------  --------

   Net increase                 $      5,849        6,053    11,902 
                                =============  ===========  ========

 Year ended December 31, 1994:
   Deferred costs                      6,253       21,766    28,019 
   Amortization                       (3,344)     (18,168)  (21,512)
                                -------------  -----------  --------

   Net increase                 $      2,909        3,598     6,507 
                                =============  ===========  ========
</TABLE>

(6)  RESERVES FOR FUTURE POLICY BENEFITS

Reserves  for life and  annuity  future  policy  benefits  as of December 31 are
principally based on the interest assumptions set forth below (in thousands):

<TABLE>
<CAPTION>
                                                                             Interest
                                                          1996     1995     Assumptions
                                                        --------  ------  ---------------
<S>                                                     <C>       <C>     <C>

  Life and annuity reserves:
    Issued prior to 1970                                $  3,305   3,342            4.75%
    Issued 1970 through 1980                              28,792  28,831   6.75% to 5.25%
    Issued after 1982 (indeterminate premium products)       530     486  10.00% to 8.50%
    Issued through 1987 (SGLI acquisition)                 1,423   1,378           11.00%
    Issued 1981 - 1994 (all other))                       27,357  26,335   8.50% to 7.00%
    Issued after 1994 (all other)                          1,701     737            7.00%
    Life contingent annuities                             30,151  29,262  Various *
    Group term life waiver of premium disabled lives       5,105   4,530            6.00%
    All other life reserves                                4,456   4,135  Various
                                                        --------  ------                 

                                                        $102,820  99,036
                                                        ========  ======                 
</TABLE>

These reserves are revalued as  limited-pay  contracts.  As a result,  the
reserve is  somewhat  greater  than the  present  value of future  benefits  and
expenses at these interest  rates,  i.e., the actual  interest rates required to
support the reserves are somewhat lower than the rates shown.

Assumptions as to mortality are based on the Company's  prior  experience.  This
experience  approximates the 1955-60 Select and Ultimate Table  (individual life
issued prior to 1981),  the 1965-70 Select and Ultimate Table  (individual  life
issued in 1981 and  after) and the 1960 Basic  Group  Table (all group  issues).
Assumptions for withdrawals  are based on the Company's  prior  experience.  All
assumptions used are adjusted to provide for possible adverse deviations.

(7)  LIABILITY FOR BENEFITS PAYABLE

The  provisions  for  benefits  pertaining  to prior years  decreased in 1996 by
approximately  $1,850,000 primarily due to the improvement in the loss ratios of
life cancer  products.  The  provisions  for benefits  pertaining to prior years
decreased  in  1995  by  approximately  $8,858,000  primarily  due to  releasing
reserves of a group  terminated  in 1995 and  improvement  in the loss ratios of
cancer products.

(8)  NOTES PAYABLE

Notes payable as of December 31 is summarized as follows:

<TABLE>
<CAPTION>
                                                                                              1996         1995
                                                                                         ---------------  ------
                                                                                                       (in thousands)
<S>                                                                                      <C>              <C>

5.91% line of credit, due in 1998, interest due monthly                                  $         3,500       -

5.971% line of credit, due in 1998, interest due monthly                                           5,000       -

6.84% line of credit, due in 2000, interest due monthly                                            4,000   4,000

8.4% mortgage loan, due in monthly installments of $25,000 (including interest) to 2010            2,383   2,472
                                                                                                  

8.4% mortgage loan, due in monthly installments of $22,000 (including interest) to 2027            2,902   2,921
                                                                                                  

Other                                                                                              2,054   1,996

Various notes payable, paid in 1996                                                                    -   7,653
                                                                                         ---------------  ------

                                                                                         $        19,839  19,042
                                                                                         ===============  ======
</TABLE>

The  promissory  notes are  guaranteed by AFC. The mortgage loans are secured by
mortgages on the home office  building  and other  investment  real estate.  The
mortgage  loans are also secured by an  assignment  of the leases on  investment
real estate and the portion of the home office building leased to others.

AFA has a $20,000,000  line of credit with the Federal Home Loan Bank of Topeka.
The line of credit is secured by  securities  pledged as  collateral by AFA with
carrying  amount  of  approximately   $26,000,000  at  December  31,  1996.  The
collateral  required  for  this  line  of  credit  at  December  31,  1996,  was
$14,706,000.  The  pledged  securities  are  held  in the  Company's  name  in a
custodial account at Boatmen's First National Bank of Oklahoma to secure current
and future  borrowings.  To participate in this available credit,  AFA purchased
28,912 shares of Federal Home Loan Bank of Topeka common stock for $2,844,550 in
1994 and an  additional  4,314 shares in 1996,  with a total  carrying  value of
approximately  $3,322,600 at December 31, 1996. AFA has outstanding  advances of
$5,000,000,  $4,000,000  and  $3,500,000 at December 31, 1996, at fixed interest
rates of 5.971%, 6.84%, and 5.91%, respectively.

The Company has unused lines of credit of $7,500,000 at December 31, 1996.

Interest expense for the years ended December 31, 1996, 1995, and 1994,  totaled
approximately $1,319,000, $1,482,000, and $1,366,000, respectively.

Scheduled maturities  (excluding interest) of the above indebtedness at December
31, 1996, are as follows (in thousands):

<TABLE>
<CAPTION>
<S>             <C>
    1997        $   422
    1998          9,576
    1999            191
    2000          4,208
    2001            227
    Thereafter    5,215
                -------

                $19,839
                =======
</TABLE>

(9)  INCOME TAXES

Total income tax expense in the accompanying  consolidated  statements of income
differs from the federal  statutory rate of 35% principally due to correction of
prior year estimate of deferred tax liability to parent in 1996 and 1994.

The tax effects of  temporary  differences  that give rise to the  deferred  tax
assets and deferred tax  liabilities  at December  31, are  presented  below (in
thousands):

<TABLE>
<CAPTION>
                                                           1996       1995
                                                         ---------  --------
<S>                                                      <C>        <C>
  Deferred tax assets:
    Investment real estate, principally due to
      valuation allowances                               $    311       101 
    Other investments                                         428       677 
    Life and health reserves                               12,956    12,309 
    Other liabilities                                       1,433       255 
                                                         ---------  --------
      Total gross deferred tax assets                      15,128    13,342 
                                                         ---------  --------

  Deferred tax liabilities:
    Fixed maturities                                       (3,010)   (9,694)
    Equity securities, principally due to difference in
      fair value and cost                                    (824)   (2,643)
    Deferred policy acquisition costs                     (51,937)  (49,011)
    Other assets                                           (7,635)   (4,109)
                                                         ---------  --------

      Total gross deferred tax liabilities                (63,406)  (65,457)
                                                         ---------  --------

      Net deferred tax liability                         $(48,278)  (52,115)
                                                         =========  ========
</TABLE>

Management  believes  that it is more  likely  than  not  that  the  results  of
operations will generate  sufficient  taxable income to realize the deferred tax
assets reported on the consolidated balance sheets.

The Company and its  subsidiaries  are  included in AFC's  consolidated  federal
income tax return.  Income taxes are reflected in the accompanying  consolidated
financial  statements as if the Company and its  subsidiaries  were separate tax
paying  entities.  At December  31,  1996 and 1995,  other  accounts  receivable
includes income taxes  receivable from AFC and other members of the consolidated
group of approximately $4,988,000 and $4,771,000, respectively.

Prior to 1984, life insurance companies were taxed under the 1959 Tax Act on the
lesser of taxable income or gain from  operations plus one-half of any excess of
gain from operations over taxable  investment income. The one-half of the excess
of the gain from operations was accumulated in a special  memorandum tax account
known as the  "policyholders  surplus account" (PSA).  Accumulations at December
31, 1996 were  approximately  $8,161,000 for AFA. Pursuant to the Tax Reform Act
of 1984, the PSA was "frozen" at the December 31, 1983, amount and, accordingly,
no further  additions to the PSA will be made.  These excess  amounts in the PSA
will become  taxable at the regular  corporate  tax rate,  if  distributions  to
stockholders  exceed certain stated amounts or if certain  criteria are not met.
No provision for deferred  federal  income taxes  applicable to the PSA has been
made because  management is of the opinion that no  distribution of the PSA will
be made in the foreseeable future.

(10) REINSURANCE

Reinsurance  contracts  do not  relieve  the  Company  from its  obligations  to
policyholders.  Failure of reinsurers to honor their obligations could result in
losses to the Company.  The Company  evaluates  the  financial  condition of its
reinsurers  and  monitors  concentrations  of credit risk  arising  from similar
geographic regions, activities, or economic characteristics of the reinsurers to
minimize  its  exposure  to  significant  losses  from  reinsurer  insolvencies.
Management believes that all reinsurers presently used are financially sound and
will be able to meet their contractual obligations;  therefore, no allowance for
uncollectible amounts has been included in the financial statements. At December
31,  1996,  reinsurance  receivables  with a  carrying  value  of  approximately
$11,688,000  were  associated  with  two  reinsurers.   At  December  31,  1995,
reinsurance  receivables with a carrying value of approximately  $8,962,000 were
associated with a single reinsurer.

Reinsurance  agreements in effect for life insurance  policies vary according to
the age of the  insured  and the  type  of  risk.  Retention  amounts  for  life
insurance  range from  $500,000  on group life to $250,000  on  individual  life
coverages,  with slightly lower limits on accidental death benefits. At December
31,  1996 and  1995,  the  face  amounts  of life  insurance  in force  that are
reinsured amounted to approximately  $403,000,000  (approximately  6.3% of total
life  insurance  in force) and  $278,000,000  (approximately  4.8% of total life
insurance in force), respectively.

Reinsurance agreements in effect for accident and health insurance policies vary
with the type of coverage.  Retention  limits range from $75,000 for  individual
cancer coverage to $250,000 for major medical coverage.

Reinsurance  agreements  reduced  benefits paid for life and accident and health
policies by  approximately  $61,730,000,  $52,318,000,  and  $33,127,000 for the
years ended December 31, 1996, 1995, and 1994, respectively.

Since 1990, the Company has been involved in a reinsurance agreement with one of
its subsidiaries, SGLI. This agreement was amended in 1994 which allowed SGLI to
cede most of its individual major medical  business to an unaffiliated  company.
This  transaction  consists of a  coinsurance  agreement.  The  transaction  was
approved  by  the  Oklahoma   Insurance   Department.   The  resulting  gain  of
approximately  $2,500,000 is included in other revenue in the 1994  consolidated
statement of income.

In 1995, AFA and SGLI entered into an assumption  agreement  whereby AFA assumed
all of SGLI's remaining rights and insurance  liability in force. The assumption
is pending policyholder approval, as certain states allow as much as three years
for policy holders to reject an assumption.

(11) EMPLOYEE BENEFIT PLANS

The  Company  and its  subsidiaries  participate  in a pension  plan (the  Plan)
covering all employees who have satisfied  longevity and age  requirements.  The
Company's  funding policy is to contribute  annually the maximum amount that can
be deducted  for federal  income tax  purposes.  Contributions  are  intended to
provide not only for benefits  attributed  to service to date but also for those
expected to be earned in the future.

The  Plan's  funded  status as of  December  31 is  summarized  as  follows  (in
thousands):

<TABLE>
<CAPTION>

                                                                 1996      1995
                                                               ---------  -------
<S>                                                            <C>        <C>
    Actuarial present value of benefit obligation:
      Vested benefits                                          $ 11,248   11,150 
      Nonvested benefits                                          1,420    1,582 
                                                               ---------  -------

        Total accumulated benefit obligation                   $ 12,668   12,732 
                                                               =========  =======

    Projected benefit obligation for service rendered to date    14,679   14,809 

    Plan assets, at fair value                                   16,864   14,175 
                                                               ---------  -------

    Plan assets in excess of (less than) projected benefit
      obligation                                                  2,185     (634)

    Unrecognized transition amount                                 (443)    (605)

    Unrecognized prior service cost due to plan amendment           521      607 

    Unrecognized net loss                                           370    3,542 
                                                               ---------  -------

    Prepaid pension cost included in other assets              $  2,633    2,910 
                                                               =========  =======
</TABLE>

In determining the projected  benefit  obligation,  the weighted average assumed
discount rate used was 7.5% and 7% in 1996 and 1995,  respectively.  The rate of
increase  in  future  salary  levels  was 5.0% in 1996 and  1995.  The  expected
long-term rate of return on assets used in determining net periodic pension cost
was 9.5% and 8.25% in 1996 and 1995,  respectively.  Plan assets are invested in
short-term  investments and in an unallocated  deposit  administration  contract
with SGLI.

Net periodic pension cost for the years ended December 31 included the following
(in thousands):

<TABLE>
<CAPTION>
                                                     1996     1995     1994
                                                   --------  -------  ------
<S>                                                <C>       <C>      <C>

    Service costs - benefits earned during period  $ 1,237    1,025   1,193 
    Interest cost                                    1,054      919     951 
    Return on plan assets                           (3,711)  (2,455)   (547)
    Net amortization and deferral                    2,421    1,366    (130)
                                                   --------  -------  ------

    Net periodic pension cost                      $ 1,001      855   1,467 
                                                   ========  =======  ======
</TABLE>

The Company  participates  in a defined  contribution  thrift and profit sharing
plan as provided  under  section  401(a) of the  Internal  Revenue  Code,  which
includes the tax deferral feature for employee contributions provided by section
401(k) of the  Internal  Revenue  Code.  The Company  contributed  approximately
$822,000,  $831,000,  and $852,000 to this plan during the years ended  December
31, 1996, 1995, and 1994, respectively.

(12) DISCONTINUED OPERATIONS

Effective January 1, 1995, AFA sold AFI to AFC for approximately $28,717,000. In
connection with this sale, AFC contributed  capital of approximately  $4,085,000
to AFA as reflected in the accompanying  consolidated statement of stockholder's
equity.  AFI's net income for the year ended  December  31, 1994 is reflected as
income from discontinued operations in the accompanying  consolidated statements
of income.

(13) COMMITMENTS AND CONTINGENCIES

Rent  expense  for the years  ended  December  31,  1996,  1995,  and 1994,  was
approximately $5,674,000, $5,133,000, and $5,219,000, respectively. A portion of
rent expense  relates to leases that expire or are  cancelable  within one year.
The aggregate  minimum annual rental  commitments as of December 31, 1996, under
noncancellable long-term leases for office space are as follows (in thousands):

<TABLE>
<CAPTION>
<S>   <C>
1997  $306
1998   225
1999   116
2000    57
2001    19
</TABLE>

The Company has  pledged  approximately  $30,940,000  of its  treasury  notes as
collateral on lines of credit held by affiliated companies.

The  Company  has  outstanding   mortgage  loan   commitments  of  approximately
$13,182,000 and $7,755,000 at December 31, 1996 and 1995, respectively.

In  the  normal  course  of  business,  there  are  various  legal  actions  and
proceedings  pending against the Company and its  subsidiaries.  In management's
opinion, the ultimate liability, if any, resulting from these legal actions will
not have a material adverse effect on the Company's financial position.

(14) LEASES

The  Company  leases  various  real estate  properties  to  nonaffiliates  under
operating  lease  agreements,  with lease  expiration  dates  ranging  from 1997
through 2001. The  properties  leased are included in the  consolidated  balance
sheets as  investment  real  estate  with the  related  debt  included  in notes
payable.  Rental  income on these  properties  is included  in the  consolidated
statements of income as net investment income.

Investments  in real  estate  held for lease can be  summarized  as follows  (in
thousands):

<TABLE>
<CAPTION>
                                     1996    1995
                                    ------  ------
<S>                                 <C>     <C>

    Land and buildings              $4,857  13,864
    Less accumulated depreciation    1,567   3,612
                                    ------  ------
      Net investment                 3,290  10,252
    Less indebtedness                  884   6,119
                                    ------  ------

    Investment net of indebtedness  $2,406   4,133
                                    ======  ======
</TABLE>

Future minimum rentals on  noncancellable  operating leases can be summarized as
follows (in thousands):

<TABLE>
<CAPTION>
    Year ended December 31,
- ------------------------------     
<S>                             <C>
  1997                          $  706
  1998                             547
  1999                             174
  2000                             111
  2001                              40
                                ------

  Total future minimum rentals  $1,578
                                ======
</TABLE>

(15) RELATED PARTY TRANSACTIONS

The Company and its subsidiaries  lease  automobiles,  furniture,  and equipment
from a partnership  that owns a  controlling  interest in AFC.  These  operating
leases are cancelable upon one month's  notice.  During the years ended December
31, 1996,  1995,  and 1994,  rentals paid under these leases were  approximately
$2,966,000, $2,955,000, and $3,154,000, respectively.

During the years ended  December 31, 1996,  1995,  and 1994, the Company and its
subsidiaries  paid management fees and investment  advisory fees to AFC totaling
approximately $16,536,000, $17,885,000, and $12,259,000, respectively.

Short-term and other  investments at December 31, 1995 include notes  receivable
from AFC totaling approximately $6,485,000 which were repaid in 1996. During the
years ended December 31, 1996, 1995, and 1994, the Company  recorded  investment
income on the notes from AFC of approximately $481,000,  $699,000, and $656,000,
respectively.

AFC and  several  of its  subsidiaries  rent  office  space in the  home  office
building from the Company.  During the years ended December 31, 1996,  1995, and
1994,  the  Company   received  rental  income  from  AFC  and  several  of  its
subsidiaries   of   approximately   $1,280,000,   $1,281,000,   and  $1,077,000,
respectively.

During  1996,  AFC  contributed  capital  of  approximately  $2,198,000  through
forgiveness of a deferred tax liability owed by AFA to AFC.

An officer of AFC serves on the board of directors of a financial institution in
which the Company maintains cash balances.


              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                   SCHEDULE III - BUSINESS SEGMENT INFORMATION

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 (IN THOUSANDS)



The  Company's  reportable  segments  are  its  strategic  business  units.  The
components of operations for the years ended  December 31, 1996,  1995, and 1994
are included in the table below.

Assets and related  investment income are allocated based upon related insurance
reserves which are backed by such assets. Other operating expenses are allocated
in relation to the mix of related revenues.

<TABLE>
<CAPTION>
                                                     1996         1995       1994
                                                 -------------  ---------  --------
<S>                                              <C>            <C>        <C>

TOTAL REVENUES:
  American Fidelity Education Services Division  $    142,493     129,628  113,890 
  Association Group Division                           99,979      96,140   90,658 
  Brokerage Division                                   24,558      31,898   78,406 
  Non insurance operations                              1,966       1,324    1,621 
                                                 -------------  ---------  --------

                                                 $    268,996     258,990  284,575 
                                                 =============  =========  ========

PRETAX EARNINGS:
 American Fidelity Education Services Division         14,275      16,034    4,818 
  Association Group Division                            9,349       5,751   13,275 
  Brokerage Division                                   (1,903)     10,113    6,765 
  Non insurance operations                                397         517     (243)
                                                 -------------  ---------  --------

                                                 $     22,118      32,415   24,615 
                                                 =============  =========  ========

TOTAL ASSETS:
  American Fidelity Education Services Division       922,671     885,216
  Association Group Division                          197,225     181,426
  Brokerage Division                                  239,986     231,774
  Non insurance operations                              3,170       1,891
                                                 -------------  ---------          

                                                 $  1,363,052   1,300,307
                                                 =============  =========          
</TABLE>


              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                            SCHEDULE IV - REINSURANCE

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                 Ceded     Assumed                 Percentage
                                     Gross     to Other   From Other     Net        of Amount
                                    Amount     Companies  Companies    Amount    Assumed to Net
                                  -----------  ---------  ----------   ------    --------------
<S>                               <C>          <C>        <C>         <C>        <C>

Year ended December 31, 1996
 Life insurance in force          $ 6,276,241    403,148     125,101  5,998,194            2.09%
                                  ===========  =========  ==========  =========  ===============
 Premiums:
   Life insurance                      23,240      1,907       2,854     24,187           11.80%
   Accident and health insurance      248,054     82,040          43    166,057            0.03%
                                  -----------  ---------  ----------  ---------  ---------------

     Total premiums               $   271,294     83,947       2,897    190,244           11.83%
                                  ===========  =========  ==========  =========  ===============

Year ended December 31, 1995
   Life insurance in force        $ 5,679,074    277,982     131,621  5,532,713            2.38%
                                  ===========  =========  ==========  =========  ===============
 Premiums:
     Life insurance                    23,527      1,758       2,745     24,514           11.20%
   Accident and health insurance      231,340     74,385           5    156,960            0.00%
                                  -----------  ---------  ----------  ---------  ---------------

     Total premiums               $   254,867     76,143       2,750    181,474           11.20%
                                  ===========  =========  ==========  =========  ===============

Year ended December 31, 1994
 Life insurance in force          $ 5,158,468    346,885     140,023  4,951,606            2.83%
                                  ===========  =========  ==========  =========  ===============
 Premiums:
   Life insurance                      23,199        797       2,610     25,012           10.43%
   Accident and health insurance      261,729     67,347           -    194,382            0.00%
                                  -----------  ---------  ----------  ---------  ---------------

     Total premiums               $   284,928     68,144       2,610    219,394           10.43%
                                  ===========  =========  ==========  =========  ===============
</TABLE>

See accompanying independent auditor's report.
    




                                     PART C

                                OTHER INFORMATION


ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

A.    FINANCIAL  STATEMENTS

   
The  following  financial  statements  for the  Company  are  included in Part B
hereof:

1.   Independent Auditors' Report.

2.   Consolidated Balance Sheets as of December 31, 1996 and 1995.

3.   Consolidated  Statements  of Income for the Years ended  December 31, 1996,
     1995, and 1994.

4.   Consolidated  Statements  of  Stockholder's  Equity  for  the  Years  Ended
     December 31, 1996, 1995, and 1994.

5.   Consolidated  Statements  of Cash Flows for the Years  Ended  December  31,
     1996, 1995, and 1994.

6.   Notes to Consolidated Financial Statements - December 31, 1996 and 1995.
    

B.   EXHIBITS

1.   Resolution   of  Board  of  Directors  of  the  Company   authorizing   the
     establishment of the Separate Account.*

2.   Not Applicable.

3.   Form of Principal Underwriters Agreement.

4.   (i) Individual Variable and Fixed Deferred Annuity*

     (ii) Loan Rider*

     (iii) 403(b) Annuity Rider*

     (iv) Individual Retirement Annuity Rider*

5.   Application Form.*

6.   (i) Copy of Articles of Incorporation of the Company.

     (ii) Copy of the Bylaws of the Company.

7.   Not Applicable.

8.   (i) Form of Fund Participation Agreement between the Company and Merrill
     Lynch Variable Series Funds, Inc.

     (ii) Form of Fund  Participation  Agreement between the Company and each of
     Dreyfus Variable  Investment Fund, The Dreyfus Socially  Responsible Growth
     Fund,  Inc. and Dreyfus Life and Annuity Index Fund,  Inc.  (d/b/a  Dreyfus
     Stock Index Fund.)

9.   Opinion and Consent of Counsel.

10.  Consent of Independent Auditors.

11.  Not Applicable.

12.  Not Applicable.

13.  Calculation of Performance Information.

14.  Not Applicable.

15.  Company Organizational Chart.

27.  Not Applicable.

     *Incorporated by reference to Registrant's Form N-4 electronically filed on
     April 23, 1997.

ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Executive Officers and Directors of the Company:


  Name and Principal             Position and Offices
  Business Address*                 with Depositor
- -----------------------  -----------------------------------

Lynda L. Cameron         Director

William M. Cameron       Vice Chairman and Chief Executive
                         Officer, Director

David R. Carpenter       Senior Vice President, Treasurer

William E. Durrett       Chairman of the Board, Director

Stephen P. Garrett       Senior Vice President, Secretary

Edward C. Joullian, III  Director
  
Kenneth D. Klehm         Senior Vice President

Alfred L. Litchenburg    Senior Vice President

John W. Rex              President, Chief Operating Officer,
                         Director

Galen P. Robbins, M.D.   Director
3433 N.W. 56th
Oklahoma City, OK

John D. Smith            Director
P.O. Box 18832
Atlanta, GA


* The principal  business address for all officers and directors listed above is
2000 N. Classen Boulevard, Oklahoma City, Oklahoma except as noted above.

ITEM 26.  PERSONS  CONTROLLED  BY OR UNDER COMMON  CONTROL WITH THE DEPOSITOR OR
          REGISTRANT

The Company organizational chart is included as Exhibit 15.

ITEM 27. NUMBER OF CONTRACT OWNERS

Not Applicable.

ITEM 28. INDEMNIFICATION

The Bylaws of the Company (Article VIII, Section 3) provide, in part, that:

     (a) The Corporation  shall indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending,  or completed action,
suit, or proceeding, whether civil, criminal,  administrative,  or investigative
(other  than an action by or in the right of the  Corporation)  by reason of the
fact  that he is or was a  director,  officer,  employee,  or agent  of  another
corporation,  partnership,  joint venture,  trust, or other enterprise,  against
expenses (including  attorneys' fees),  amounts paid in settlement (whether with
or without court approval), judgments, fines actually and reasonably incurred by
him in  connection  with such action,  suit,  or  proceeding if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests  of the  Corporation,  and,  with  respect to any  criminal  action or
proceeding,  if he had no reasonable  cause to believe his conduct was unlawful.
The  termination  of  any  action,  suit,  or  proceeding  by  judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendre  or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith and in a manner  which he  reasonably  believed to be in or not opposed to
the best interests of the Corporation,  and, with respect to any criminal action
or proceeding, had reasonable cause to believe that his conduct was unlawful.

     (b) The  Corporation  shall indemnify every person who is or was a party or
is or was threatened to be made a party to any threatened, pending, or completed
action or suit by or in the right of the  Corporation  to procure a judgment  in
its favor by reason of the fact that he is or was a director, officer, employee,
or  agent  of the  Corporation,  or is or was  serving  at  the  request  of the
Corporation as a director,  officer, employee, or agent or in any other capacity
of or in another corporation,  or a partnership,  joint venture, trust, or other
enterprise,  or by reason of any action  alleged to have been taken or not taken
by him while acting in such capacity,  against  expenses  (including  attorneys'
fees) actually and reasonably  incurred by him in connection with the defense or
settlement of such threatened,  pending, or completed action or suit if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the Corporation. The termination of any such threatened or
actual action or suit by a settlement  or by an adverse  judgment or order shall
not of itself create a presumption that the person did not act in good faith and
in a manner  which he  reasonably  believed  to be in or not opposed to the best
interests of the Corporation.  Nevertheless,  there shall be no  indemnification
with respect to expenses incurred in connection with any claim, issue, or matter
as to which such person shall have been adjudged to be liable for  negligence or
misconduct in the performance of his duty to the Corporation,  unless,  and only
to the extent  that the court in which  such  action or suit was  brought  shall
determine upon  application  that,  despite the adjudication of liability but in
view of all the  circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses as such court shall deem proper.

     (c) To the  extent  that a  director,  officer,  employee,  or  agent  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action, suit, or proceeding referred to in Subsections (a) and (b) hereof, or in
defense of any claim,  issue, or matter therein, he shall be indemnified against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection with such defense.

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be  permitted  directors  and  officers or  controlling  persons of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

ITEM 29. PRINCIPAL UNDERWRITERS

(a)  Not Applicable.

American Fidelity  Securities,  Inc. ("AFS, Inc.") is the principal  underwriter
for the Policies.  The following  persons are the officers and directors of AFS,
Inc. The principal  business  address for each officer and director of AFS, Inc.
is 2000 N. Classen Blvd., Oklahoma City, Oklahoma 73106.

<TABLE>
<CAPTION>
<C>  <S>                 <C>
(b)  Name and Principal          Positions and Offices
      Business Address             with Underwriter
     ------------------  ------------------------------------

     William E. Durrett  Director, Chairman, President

     David R. Carpenter  Director, Senior Vice President,
                         Treasurer, Chief Financial Officer

     Marvin R. Ewy       Director, Vice President, Secretary,
                         Chief Operations Officer

     Nancy K. Steeber    Vice President, Operations Officer
</TABLE>

(c)  Not Applicable.

ITEM 30. LOCATION OF ACCOUNTS AND RECORDS

David R. Carpenter,  Senior Vice President and Treasurer,  whose address is 2000
N. Classen Blvd., Oklahoma City, OK 73106,  maintains physical possession of the
accounts,  books or documents of the Separate  Account required to be maintained
by Section 31(a) of the Investment Company Act of 1940 and the rules promulgated
thereunder.

ITEM 31. MANAGEMENT SERVICES

Not Applicable.

ITEM 32. UNDERTAKINGS

     a. Registrant hereby undertakes to file a post-effective  amendment to this
registration  statement as frequently as is necessary to ensure that the audited
financial  statements in the registration  statement are never more than sixteen
(16) months old for so long as payment under the variable annuity  contracts may
be accepted.

     b.  Registrant  hereby  undertakes  to  include  either  (1) as part of any
application to purchase a contract  offered by the  Prospectus,  a space that an
applicant can check to request a Statement of Additional  Information,  or (2) a
postcard  or  similar  written  communication  affixed  to or  included  in  the
Prospectus  that the  applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant  hereby  undertakes  to deliver any  Statement of Additional
Information and any financial statement required to be made available under this
Form promptly upon written or oral request.

     d. American Fidelity  Assurance Company  ("Company") hereby represents that
the fees and charges deducted under the Policies described in the Prospectus, in
the aggregate, are reasonable in relation to the services rendered, the expenses
to be incurred and the risks assumed by the Company.


                                 REPRESENTATIONS

     The Company hereby  represents  that it is relying upon a No-Action  Letter
issued to the  American  Council  of Life  Insurance  dated  November  28,  1988
(Commission ref.  IP-6-88) and that the following  provisions have been complied
with:

     1. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11)  in each  registration  statement,  including the
prospectus, used in connection with the offer of the contract;

     2. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11) in any sales  literature  used in connection with
the offer of the contract;

     3. Instruct sales  representatives who solicit participants to purchase the
contract  specifically to bring the redemption  restrictions  imposed by Section
403(b)(11) to the attention of the potential participants;

     4. Obtain from each plan participant who purchases a Section 403(b) annuity
contract,  prior  to or at  the  time  of  such  purchase,  a  signed  statement
acknowledging  the  participant's  understanding  of  (1)  the  restrictions  on
redemption imposed by Section 403(b)(11),  and (2) other investment alternatives
available  under  the  employer's   Section  403(b)  arrangement  to  which  the
participant may elect to transfer his contract value.


                                   SIGNATURES

As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, as amended,  the Registrant has caused this  Registration  Statement to be
signed on its behalf in the City of Oklahoma City and State of Oklahoma, on this
1st day of October, 1997.


                                      AMERICAN  FIDELITY  SEPARATE  ACCOUNT  B
                                      (Registrant)

                                   By: AMERICAN  FIDELITY  ASSURANCE  COMPANY
                                       (Depositor)



                                   By: /s/ JOHN W. REX
                                       _________________________________________
                                           John W. Rex


                                      AMERICAN  FIDELITY  ASSURANCE  COMPANY
                                      (Depositor)



                                   By: /s/ JOHN W. REX
                                       _________________________________________
                                           John W. Rex


Pursuant to the  requirements  of the Securities  Act of 1933, as amended,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S>                         <C>                       <C>
       Signature                   Title               Date
- --------------------------  ------------------------  -------

                            Vice Chairman, Chief
/s/ WILLIAM M. CAMERON*     Executive Officer and    10/1/97
- -----------------------                              -------
William M. Cameron          Director (Principal
                            Executive Officer)

/s/ WILLIAM E. DURRETT      Chairman of the Board     10/1/97
- ----------------------                                -------
William E. Durrett          and Director


LYNDA L. CAMERON*           Director                  10/1/97
- ----------------------                                -------
Lynda L. Cameron*


/s/ JOHN W. REX             Director, President and   10/1/97
- ----------------------                                -------
John W. Rex                 Chief Operating Officer


EDWARD C. JOULLIAN, III*    Director                  10/1/97
- ---------------------------                           -------
Edward C. Joullian, III


GALEN P. ROBBINS, M.D.*     Director                  10/1/97
- -------------------------                             -------
Galen P. Robbins, M.D.


JOHN D. SMITH*              Director                  10/1/97
- -----------------------                               -------
John D. Smith*

                            Senior Vice President,
/s/ DAVID R. CARPENTER      Controller & Treasurer    10/1/97
- ----------------------                                -------
David R. Carpenter          (Principal Financial
                            Officer)
</TABLE>



*By  /s/ JOHN W. REX
    ______________________________________
     John W. Rex, Power  of  Attorney









                                    EXHIBITS

                                       TO

                          PRE-EFFECTIVE AMENDMENT NO. 1

                                       TO

                                    FORM N-4

                                       FOR

                      AMERICAN FIDELITY SEPARATE ACCOUNT B

                       AMERICAN FIDELITY ASSURANCE COMPANY


                                INDEX TO EXHIBITS

EXHIBIT NO.


EX-99.B3       Form of Principal Underwriters Agreement.

EX-99.B6(i)    Articles of Incorporation of the Company.

EX-99.B6(ii)   Bylaws of the Company.

EX-99.B8(i)    Form of Fund Participation Agreement between
               the Company and Merrill Lynch Variable Series Fund, Inc.

EX-99.B8(ii)   Form of Fund Participation Agreement between
               the Company and each of Dreyfus Variable Investment Fund, The
               Dreyfus Socially Responsible Growth Fund, Inc. and Dreyfus Life
               and Annuity Index Fund, Inc. (d/b/a Dreyfus Stock Index Fund.)

EX-99.B9       Opinion and Consent of Counsel.

EX-99.10       Consent of Independent Auditors.

EX-99.B13      Calculation of Performance Information.

EX-99.B15      Company Organizational Chart.

                        PRINCIPAL UNDERWRITER'S AGREEMENT

IT  IS  HEREBY  AGREED  by  and  between  AMERICAN  FIDELITY  ASSURANCE  COMPANY
("INSURANCE  COMPANY") on behalf of AMERICAN  FIDELITY  SEPARATE  ACCOUNT B (the
"VARIABLE  ACCOUNT") and AMERICAN  FIDELITY  SECURITIES,  INC.  (the  "PRINCIPAL
UNDERWRITER") as follows:

                                        I

INSURANCE  COMPANY  proposes  to issue and sell  individual  Fixed and  Variable
Deferred  Annuity  Contracts (the  "Contracts")  of the Variable  Account to the
public  through  PRINCIPAL  UNDERWRITER.  THE  PRINCIPAL  UNDERWRITER  agrees to
provide sales service subject to the terms and conditions  herein. The contracts
to be sold are more fully described in the registration statement and prospectus
hereinafter  mentioned.  Such  Contracts  will be  issued by  INSURANCE  COMPANY
through the Variable Account.

                                       II

INSURANCE COMPANY grants PRINCIPAL  UNDERWRITER the exclusive right,  during the
term of this Agreement,  subject to registration  requirements of the Securities
Act of 1933 and the  Investment  Company Act of 1940 and the  provisions  of the
Securities  Exchange Act of 1934, to be the distributor of the Contracts  issued
through the Variable  Account.  PRINCIPAL  UNDERWRITER  will sell the  Contracts
under such  terms as set by the  INSURANCE  COMPANY  and will make such sales to
purchasers permitted to buy such Contracts as specified in the prospectus.

                                       III

PRINCIPAL UNDERWRITER shall be compensated for its distribution services in such
amount as to meet all of its obligations to selling  broker-dealers with respect
to all Purchase  Payments accepted by INSURANCE COMPANY on the Contracts covered
hereby.

                                       IV

On behalf of the Variable  Account,  INSURANCE  COMPANY shall furnish  PRINCIPAL
UNDERWRITER  with copies of all  prospectuses,  financial  statements  and other
documents which PRINCIPAL UNDERWRITER  reasonably requests for use in connection
with the  distribution  of the  Contracts.  INSURANCE  COMPANY  shall provide to
PRINCIPAL   UNDERWRITER   such  number  of  copies  of  the  current   effective
prospectuses as PRINCIPAL UNDERWRITER shall request.

                                        V

PRINCIPAL UNDERWRITER is not authorized to give any information, or to make any
representations  concerning  the Contracts or the Variable  Account of INSURANCE
COMPANY  other than those  contained in the current  registration  statements or
prospectuses  relating to the Variable  Account  filed with the  Securities  and
Exchange  Commission or such sales  literature as may be authorized by INSURANCE
COMPANY.

                                       VI

Both parties to this Agreement agree to keep the necessary  records as indicated
by applicable  state and federal law and to render the  necessary  assistance to
one another for the accurate and timely preparation of such records.

                                       VII

This agreement  shall be effective upon the execution  hereof and will remain in
effect  unless  terminated  as  hereinafter   provided.   This  Agreement  shall
automatically  be  terminated  in the  event  of  its  assignment  by  PRINCIPAL
UNDERWRITER.

This  Agreement  may at any time be  terminated  by either  party hereto upon 60
days' written notice to the other party.

                                      VIII

All notices,  requests,  demands and other  communications  under this Agreement
shall be in  writing  and  shall be  deemed  to have  been  given on the date of
service if served  personally on the party to whom notice is to be given,  or on
the date of  mailing  if sent by First  Class  Mail,  Registered  or  Certified,
postage prepaid and properly addressed.

IN WITNESS WHEREOF,  the parties hereto have caused this instrument to be signed
on their behalf by their respective officers thereunto duly authorized.

EXECUTED this 14th day of July, 1997.

                                                INSURANCE COMPANY
                                                AMERICAN FIDELITY ASSURANCE
                                                COMPANY


                                                BY: /s/ JOHN W. REX
                                                --------------------
                                                John W. Rex, President

ATTEST:    /s/ STEPHEN P. GARRETT
           -----------------------------
           Stephen P. Garrett, Secretary



                                                PRINCIPAL UNDERWRITER
                                                AMERICAN FIDELITY SERVICES, INC.

                                                BY: /s/ WILLIAM E. DURRETT
                                                ------------------------------
                                                William E. Durrett, President

ATTEST:    /s/ MARVIN R. EWY
           -------------------------
           Marvin R. Ewy, Secretary

                            CERTIFICATE OF AMENDMENT

                                       TO

                            ARTICLES OF INCORPORATION

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                                NOVEMBER 4, 1987

                         -------------------------------



     We, the undersigned  William E. Durrett and Stephen P. Garrett as President
and Secretary, respectively, of American Fidelity Assurance Company, an Oklahoma
corporation,  do hereby certify that the Board of Directors of said  corporation
on the 4th day of November  1987 duly adopted a resolution to amend the Articles
of Incorporation as follows:

                                    ARTICLE I

     As  Filed:  The name of the  corporation  is  AMERICAN  FIDELITY  ASSURANCE
COMPANY.

     As Amended: No change.

                                   ARTICLE II

     As filed: The duration of the corporation's existence shall be perpetual.

     As amended: No change.

                                   ARTICLE III

     As filed: The kinds of insurance the corporation is formed to transact, and
the objects, powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609, et seq.
and Sections 2102, et seq.  Oklahoma  Statutes  Annotated,  and the  amendments,
additions,  and supplements  thereto,  and generally to make, write, execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plans.

          (i) In connection  with the  foregoing  but without  limitation of its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and to classify policies issued on a participating or nonparticipating
          basis and to  determine  the right to  participate  and the  extent of
          participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey, lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this  corporation,  and in
such  securities and assets and in such manner as provided and authorized by the
laws of the State of Oklahoma.

     (5) To do and  perform  every act,  kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing  purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

     As amended: No change.

                                   ARTICLE IV

     As filed: This corporation is and shall be a stock company, non-assessable,
and not a mutual company.  The authorized  capital of this corporation  shall be
$2,000,000.00,  consisting of 200,000 shares of common stock of the par value of
ten dollars ($10.00) per share.

     As  amended:   This   corporation   is  and  shall  be  a  stock   company,
non-assessable,  and  not a  mutual  company.  The  authorized  capital  of this
corporation shall be $2,500,000.00, consisting of 250,000 shares of common stock
of the par value of ten dollars ($10.00) per share.

                                    ARTICLE V

     As filed:  The affairs and business of this  corporation  shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance with and subject to such By-laws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     W. D. Carr, Stillwater, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     W. E. Durrett, Oklahoma City, Oklahoma
     E. C. Joullian III, Oklahoma City, Oklahoma

     As amended:  The affairs and business of this corporation shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance with and subject to such By-laws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     William M. Cameron, Oklahoma City, Oklahoma
     William E. Durrett, Oklahoma City, Oklahoma
     E. C. Joullian III, Oklahoma City, Oklahoma
     John W. Rex, Oklahoma City, Oklahoma
     Galen P. Robbins, Oklahoma City, Oklahoma
     John D. Smith, Atlanta, Georgia

                                   ARTICLE VI

     As Filed:  The principal place of business shall be located at 2000 Classen
Center,  Oklahoma City, Oklahoma, and business may be transacted in every county
in the State of Oklahoma, and in such other states of the United States and such
other countries as the Board of Directors may from time to time determine.

     As Amended: No change.

                                   ARTICLE VII

     As filed: The corporation's  indebtedness shall be limited only as directed
by the laws of the State of Oklahoma and acts of the Board of Directors.

     As amended: No change.

                                  ARTICLE VIII

     As filed:  Any  process  in any action or  proceeding  may be served on the
corporation  by  service  upon Don J.  Gutteridge,  Jr.,  2000  Classen  Center,
Oklahoma City, Oklahoma.

     As amended:  Any process in any action or  proceeding  may be served on the
corporation by service upon Stephen P. Garrett,  2000 Classen Center, 7th Floor,
North Building, Oklahoma City, Oklahoma 73106.

     The number of shares of the corporation outstanding and entitled to vote on
an  amendment  to the  Articles  of  Incorporation  is  250,000;  that  the said
change(s) and amendment has been consented to and approved by a majority vote of
the stockholders  holding at least a majority of each class of stock outstanding
and entitled to vote thereon.

ATTEST:                              AMERICAN FIDELITY ASSURANCE COMPANY

/s/ STEPHEN P. GARRETT                    BY  /S/ WILLIAM E. DURRETT
- ------------------------------          -----------------------------------
Stephen P. Garrett, Secretary               William E. Durrett, President

       (SEAL)

     STATE OF OKLAHOMA          )
                                )     SS.
     COUNTY OF OKLAHOMA         )

Before me the undersigned,  a Notary Public in and for said County and State, on
this 4th day of  November,  1987;  personally  appeared  WILLIAM E.  DURRETT and
STEPHEN P. GARRETT,  in their  capacity as Senior Vice  President and Secretary,
respectively,  of AMERICAN FIDELITY ASSURANCE COMPANY, an Oklahoma  corporation,
to me known to be the  identical  person who executed  the within and  foregoing
instrument and  acknowledged to me that they executed the same as their free and
voluntary act in deed for the uses and purposes therein set forth.

     Given under my hand and seal the day and year last above written.

                                   /s/ B. K. FRAZIER
                                   ----------------------
                                      Notary Public

My Commission Expires:
  10-15-89
- ----------------
  (SEAL)

                        AMENDED ARTICLES OF INCORPORATION

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                            (Domestic Stock Company)

STATE OF OKLAHOMA          )
                           ) SS.
COUNTY OF OKLAHOMA         )

TO:     THE INSURANCE COMMISSIONER OF THE STATE OF OKLAHOMA
        AND THE SECRETARY OF STATE OF THE STATE OF OKLAHOMA:

     We,  the  undersigned  John W. Rex and Don J.  Gutteridge,  Jr.  do  hereby
certify   that  we  hold  the  offices  of  Senior  Vice   President   and  Vice
President/Secretary  respectively of American  Fidelity  Assurance  Company,  an
Oklahoma  corporation,  and  that we are  persons  legally  competent  to  sign,
acknowledge and execute Amended Articles of  Incorporation of American  Fidelity
Assurance Company pursuant to the laws of the State of Oklahoma and we do hereby
execute the following  Amended Articles of  Incorporation  of American  Fidelity
Assurance  Company and we further  affirm  that the  following  amendments  were
adopted in the manner prescribed by the Statutes of the State of Oklahoma,  each
such amendment being adopted on the 30th day of October 1979.

                                    ARTICLE I

     As filed:  The name of this  corporation  is: American  Fidelity  Assurance
Company.

     As amended: No change.

                                   ARTICLE II

     As filed: The duration of the corporation's existence shall be perpetual.

     As amended: No change.

                                   ARTICLE III

     As filed: The kinds of insurance the corporation is formed to transact, and
the objects, powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609, et seq.
and Sections 2102, et seq.  Oklahoma  Statutes  Annotated,  and the  amendments,
additions,  and supplements  thereto,  and generally to make, write, execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plans.

          (i) In connection  with the  foregoing  but without  limitation of its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and   to   classify    policies   issued   on   a   participating   or
          non-participating  basis and to determine the right to participate and
          the extent of participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey, lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this corporation,  in such
securities  and assets and in such manner as provided and authorized by the laws
of the State of Oklahoma.

     (5) To do and  perform  every act,  kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing  purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

     As amended: No change.

                                   ARTICLE IV

     As filed: This corporation is and shall be a stock company,  non-assessable
and not a mutual company.  The authorized  capital of this corporation  shall be
$1,000,000.00,  consisting of 100,000 shares of common stock of the par value of
ten dollars ($10.00) per share.

     As  amended:   This   corporation   is  and  shall  be  a  stock   company,
non-assessable,  and  not a  mutual  company.  The  authorized  capital  of this
corporation shall be $2,000,000.00, consisting of 200,000 shares of common stock
of the par value of ten dollars ($10.00) per share.

                                    ARTICLE V

     As filed:  The affairs and business of this  corporation  shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance with and subject to such by-laws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     C. B. Cameron, Oklahoma City, Oklahoma
     Lenice Cameron, Oklahoma City, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     V. P. Crowe, Oklahoma City, Oklahoma
     W. T. Richardson, Oklahoma City, Oklahoma
     C. W. Barbour, Oklahoma City, Oklahoma
     E. C. Joullian III, Oklahoma City, Oklahoma
     Grady D. Harris, Jr., Oklahoma City, Oklahoma
     W. D. Carr, Stillwater, Oklahoma

     As amended:  The affairs and business of this corporation shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance  with and subject to such bylaws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     W. D. Carr, Stillwater, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     W. E. Durrett, Oklahoma City, Oklahoma
     E. C. Joullian III, Oklahoma City, Oklahoma

                                   ARTICLE VII

     As filed:  The principal place of business shall be located at 2901 Classen
Boulevard,  Oklahoma  City,  Oklahoma,  and business may be  transacted in every
county in the State of Oklahoma,  and in such other states of the United  States
and such  other  countries  as the  Board  of  Directors  may from  time to time
determine.

     As  amended:  The  principal  place of  business  shall be  located at 2000
Classen Center, Oklahoma City, Oklahoma, and business may be transacted in every
county in the State of Oklahoma,  and in such other states of the United  States
and such  other  countries  as the  Board  of  Directors  may from  time to time
determine.

                                   ARTICLE VII

     As filed: The corporation's  indebtedness shall be limited only as directed
by the laws of the State of Oklahoma and acts of the Board of Directors.

     As amended: No change.

                                  ARTICLE VIII

     As filed:  Any  process  in any action or  proceeding  may be served on the
corporation  by service upon C. B.  Cameron,  2901 Classen  Boulevard,  Oklahoma
City, Oklahoma.

     As amended:  Any process in any action or  proceeding  may be served on the
corporation  by  service  upon Don J.  Gutteridge,  Jr.,  2000  Classen  Center,
Oklahoma City, Oklahoma.

                                   ARTICLE IX

     (1) Such amendments were proposed by a resolution of the Board of Directors
on the 30th day of October, 1979.

     (2) The  amendment  was  unanimously  adopted  by the sole  shareholder  in
accordance  with  the  provisions  of  Title  18,  Sec.  153  of  the  "Business
Corporation Act" on October 30, 1979.

     IN WITNESS  WHEREOF the  undersigned  corporation  has caused these Amended
Articles to be executed this 30th day of October, 1979.

                              AMERICAN FIDELITY ASSURANCE COMPANY

                               By /s/ JOHN W. REX
                              --------------------------
                              Senior Vice President

ATTEST:

/s/ DON J. GUTTERIDGE, JR.
- -----------------------------
Vice President/Secretary

(Corporate Seal)

STATE OF OKLAHOMA          )
                           ) SS.
COUNTY OF OKLAHOMA         )

     I, Mary Lue Lane,  a Notary  Public in and for said county and state hereby
certify  that on the  30th  day of  October,  1979,  John W.  Rex,  Senior  Vice
President,  and Don J.  Gutteridge,  Jr., Vice  President/Secretary,  personally
appeared before me and being first duly sworn  acknowledge  that they signed the
foregoing  document in the  respective  capacity  therein set forth and declared
that the statements therein contained are true.

     IN WITNESS  WHEREOF I have  hereunto  set my hand and seal the day and year
first above written.

                                             /s/  MARY LUE LANE
                                             --------------------
                                             Notary Public

My Commission Expires:  3/3/83
                       -------



(SEAL)

                        AMENDED ARTICLES OF INCORPORATION

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                       -----------------------------------
                            (Domestic Stock Company)

STATE OF OKLAHOMA          )
                           ) SS.
COUNTY OF OKLAHOMA         )

TO:     THE INSURANCE COMMISSIONER OF THE STATE OF OKLAHOMA
        AND THE SECRETARY OF STATE OF THE STATE OF OKLAHOMA:

     We,  the  undersigned  John W. Rex and Don J.  Gutteridge,  Jr.  do  hereby
certify that we hold the offices of Vice President and Secretary respectively of
American Fidelity Assurance Company,  an Oklahoma  corporation,  and that we are
persons legally  competent to sign,  acknowledge and execute Amended Articles of
Incorporation of American Fidelity Assurance Company pursuant to the laws of the
State of Oklahoma and we do hereby  execute the  following  Amended  Articles of
Incorporation of American Fidelity  Assurance Company and we further affirm that
the following  amendments were adopted in the manner  prescribed by the Statutes
of the State of Oklahoma,  each such amendment  being adopted on the 30th day of
December, 1975.

                                    ARTICLE I

     As filed:  The name of this  corporation  is: American  Fidelity  Assurance
Company.

     As amended: No change.

                                   ARTICLE II

     As filed: The duration of the corporation's existence shall be perpetual.

     As amended: No change.

                                   ARTICLE III

     As filed: The kinds of insurance the corporation is formed to transact, and
the objects, powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609, et seq.
and Sections 2102, et seq.  Oklahoma  Statutes  Annotated,  and the  amendments,
additions,  and supplements  thereto,  and generally to make, write, execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plans.

          (i) In connection  with the  foregoing  but without  limitation of its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and   to   classify    policies   issued   on   a   participating   or
          non-participating  basis and to determine the right to participate and
          the extent of participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey, lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this corporation,  in such
securities  and assets and in such manner as provided and authorized by the laws
of the State of Oklahoma.

     (5) To do and  perform  every act,  kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing  purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

     As amended: No change

                                   ARTICLE IV

     As filed: This corporation is and shall be a stock company,  non-assessable
and not a mutual company.  The authorized  capital of this corporation  shall be
$800,000.00  consisting of 80,000 shares of common stock of the par value of ten
dollars ($10.00) per share.

     As  amended:   This   corporation   is  and  shall  be  a  stock   company,
non-assessable,  and  not a  mutual  company.  The  authorized  capital  of this
corporation shall be $1,000,000.00, consisting of 100,000 shares of common stock
of the par value of ten dollars ($10.00) per share.

                                    ARTICLE V

     As filed:  The affairs and business of this  corporation  shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance with and subject to such by-laws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     C. B. Cameron, Oklahoma City, Oklahoma
     Lenice Cameron, Oklahoma City, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     V. P. Crowe, Oklahoma City, Oklahoma
     W. T. Richardson, Oklahoma City, Oklahoma
     C. W. Barbour, Oklahoma City, Oklahoma
     E. C. Joullian, III, Oklahoma City, Oklahoma
     Grady D. Harris, Jr., Oklahoma City, Oklahoma
     W. D. Carr, Stillwater, Oklahoma

     As amended: No change.

                                   ARTICLE VI

     As filed:  The principal place of business shall be located at 2901 Classen
Boulevard,  Oklahoma  City,  Oklahoma,  and business may be  transacted in every
county in the State of Oklahoma,  and in such other states of the United  States
and such  other  countries  as the  Board  of  Directors  may from  time to time
determine.

     As amended: No change.

                                   ARTICLE VII

     As filed: The corporation's  indebtedness shall be limited only as directed
by the laws of the State of Oklahoma and acts of the Board of Directors.

     As amended: No change.

                                  ARTICLE VIII

     As filed:  Any  process  in any action or  proceeding  may be served on the
corporation  by service upon C. B.  Cameron,  2901 Classen  Boulevard,  Oklahoma
City, Oklahoma.

     As amended: No change.

                                   ARTICLE IX

     (1) Such amendments were proposed by a resolution of the Board of Directors
on the 30th day of December, 1975.

     (2) The  amendment  was  unanimously  adopted  by the sole  shareholder  in
accordance  with  the  provisions  of  Title  18,  Sec.  153  of  the  "Business
Corporation Act" on December 30, 1975.

     IN WITNESS  WHEREOF the  undersigned  corporation  has caused these Amended
Articles to be executed this 30th day of December, 1975.

                              AMERICAN FIDELITY ASSURANCE COMPANY

                               By /s/ JOHN W. REX
                              -------------------------------
                                 Vice President

ATTEST:

/S/ DON J. GUTTERIDGE
- ----------------------------
     Secretary

(Corporate Seal)

STATE OF OKLAHOMA          )
                           ) SS.
COUNTY OF OKLAHOMA         )

     I, Mary Lue Lane,  a Notary  Public in and for said county and State hereby
certify that on the 30th day of December, 1975, John W. Rex, Vice President, and
Don J. Gutteridge, Jr., Secretary, personally appeared before me and being first
duly sworn acknowledge that they signed the foregoing document in the respective
capacity  therein set forth and declared that the statements  therein  contained
are true.

     IN WITNESS  WHEREOF I have  hereunto  set my hand and seal the day and year
first above written.

                                        /S/ MARY LUE LANE
                                        ----------------------
                                             Notary Public

My Commission Expires:
     3-3-79
     ------



(SEAL)

                        AMENDED ARTICLES OF INCORPORATION

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                       -----------------------------------
                            (Domestic Stock Company)

STATE OF OKLAHOMA          )
                           )  SS:
COUNTY OF OKLAHOMA         )

TO:     THE INSURANCE COMMISSIONER OF THE STATE OF OKLAHOMA AND THE SECRETARY OF
        STATE OF THE STATE OF OKLAHOMA:

     We, the  undersigned  C. B.  Cameron and Don J.  Gutteridge,  Jr. do hereby
certify  that  we  hold  the  offices  of  President  and  Assistant   Secretary
respectively of American Fidelity  Assurance Company,  an Oklahoma  corporation,
and that we are  persons  legally  competent  to sign,  acknowledge  and execute
Amended  Articles  of  Incorporation  of  American  Fidelity  Assurance  Company
pursuant  to the laws of the  state of  Oklahoma  and we do hereby  execute  the
following  Amended  Articles of  Incorporation  of American  Fidelity  Assurance
Company and we further affirm that the following  amendments were adopted in the
manner prescribed by the Statutes of the State of Oklahoma,  each such amendment
being adopted on the 23rd day of December, 1971.

                                    ARTICLE I

     As filed:  The name of this  corporation  is: American  Fidelity  Assurance
Company.

     As amended: No change.

                                   ARTICLE II

     As filed: The duration of the corporation's existence shall be perpetual.

     As amended: No change.

                                   ARTICLE III

     As filed: The kinds of insurance the corporation is formed to transact, and
the objects, powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609, et seq.
and Sections 2102, et seq.  Oklahoma  Statutes  Annotated,  and the  amendments,
additions,  and supplements  thereto,  and general to make,  write,  execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plane.

          (i) In connection  with the  foregoing  but without  limitation of its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and   to   classify    policies   issued   on   a   participating   or
          non-participating  basis and to determine the right to participate and
          the extent of participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey, lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this corporation,  in such
securities  and assets and in such manner as provided and authorized by the laws
of the State of Oklahoma.

     (5) To do and  perform  every act,  kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

     As amended: No change.

                                   ARTICLE IV

     As filed: This corporation is and shall be a stock company,  non-assessable
and not a mutual company.  The authorized  capital of this corporation  shall be
$600,000.00  consisting of 60,000 shares of common stock of the par value of ten
dollars ($10.00) per share.

     As  amended:   This   corporation   is  and  shall  be  a  stock   company,
non-assessable,  and  not a  mutual  company.  The  authorized  capital  of this
corporation shall be $800,000.00, consisting of 80,000 shares of common stock of
the par value of ten dollars ($10.00) per share.

                                    ARTICLE V

     As filed:  The affairs and business of this  corporation  shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance  with and subject to such bylaws as
shall be from time to time  adopted.  The names and  addressees  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     C. B. Cameron, Oklahoma City, Oklahoma
     Lenice Cameron, Oklahoma City, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     V. P. Crowe, Oklahoma City, Oklahoma
     W. T. Richardson, Oklahoma City, Oklahoma
     C. W. Barbour, Oklahoma City, Oklahoma
     E. C. Joullian, III, Oklahoma City, Oklahoma
     Grady D. Harris, Jr., Oklahoma City, Oklahoma
     W. D. Carr, Stillwater, Oklahoma

     As amended: No change.

                                   ARTICLE VI

     As filed:  The principal place of business shall be located at 2901 Classen
Boulevard,  Oklahoma  City,  Oklahoma,  and business may be  transacted in every
county in the State of Oklahoma,  and in such other states of the United  States
and such  other  countries  as the  Board  of  Directors  may from  time to time
determine.

     As amended: No change.

                                   ARTICLE VII

     As filed: The corporation's  indebtedness shall be limited only as directed
by the laws of the State of Oklahoma and acts of the Board of Directors.

     As amended: No change.

                                  ARTICLE VIII

     As filed:  Any  process  in any action or  proceeding  may be served on the
corporation  by service upon C. B.  Cameron,  2901 Classen  Boulevard,  Oklahoma
City, Oklahoma.


     As amended: No change.

                                   ARTICLE IX

     1. Such  amendments were proposed by a resolution of the Board of Directors
on the 1st day of December, 1971.

     2. The amendment was unanimously  adopted by the shareholders in accordance
with the provisions of Title 18, Sec. 153 of the "Business  Corporation  Act" on
December 23, 1971.

     IN WITNESS  WHEREOF the  undersigned  corporation  has caused these Amended
Articles to be executed this 27th day of December, 1971.

                              AMERICAN FIDELITY ASSURANCE COMPANY

                              By /s/ C. B. CAMERON
                              --------------------------------
                                    President

ATTEST:

/s/ DON J. GUTTERIDGE
- --------------------------
     Assistant Secretary

(Corporate Seal)

STATE OF OKLAHOMA          )
                           )  SS:
COUNTY OF OKLAHOMA         )

     I, Linda Gaylene  Henley,  a Notary Public in and for said county and state
hereby certify that on the 27th day of December, 1971, C. B. Cameron, President,
and Don J. Gutteridge,  Jr., Assistant Secretary,  personally appeared before me
and being first duly sworn  acknowledge that they signed the foregoing  document
in the  respective  capacity  therein set forth and declared that the statements
therein contained are true.

     IN WITNESS  WHEREOF I have  hereunto  set my hand and seal the day and year
first above written.

                                        /s/ LINDA GAYLENE HENLEY
                                        ---------------------------
                                             Notary Public

My Commission Expires:

October 12, 1975
- ------------------
(SEAL)


                        AMENDED ARTICLES OF INCORPORATION

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                       -----------------------------------
                            (Domestic Stock Company)

STATE OF OKLAHOMA      )
                       ) SS:
COUNTY OF OKLAHOMA     )

TO:     THE INSURANCE COMMISSIONER OF THE STATE OF OKLAHOMA AND THE SECRETARY OF
        STATE OF THE STATE OF OKLAHOMA:

     We, the  undersigned  C. W. Cameron and H. A. Conner do hereby certify that
we hold the offices of President and Secretary respectively of American Fidelity
Assurance  Company,  an Oklahoma  corporation,  and that we are persons  legally
competent to sign,  acknowledge and execute Amended Articles of Incorporation of
American  Fidelity  Assurance  Company  pursuant  to the  laws of the  state  of
Oklahoma  and  we  do  hereby   execute  the  following   Amended   Articles  of
Incorporation of American Fidelity  Assurance Company and we further affirm that
the following  amendments were adopted in the manner  prescribed by the Statutes
of the State of Oklahoma,  each such amendment  being adopted on the 28th day of
November, 1966.

                                    ARTICLE I

     As filed:  The name of this  corporation  is: American  Fidelity  Assurance
Company.

     As amended: No change.

                                   ARTICLE II

     As filed: The duration of the corporation's existence shall be perpetual.

     As amended: No change.

                                   ARTICLE III

     As filed: The kinds of insurance the corporation is formed to transact, and
the objects, powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609, et seq.
and Sections 2102, et seq.  Oklahoma  Statutes  Annotated,  and the  amendments,
additions,  and supplements  thereto,  and generally to make, write, execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plans.

          (i) In connection  with the  foregoing  but without  limitation of its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and to classify policies issued on a participating or nonparticipating
          basis and to  determine  the right to  participate  and the  extent of
          participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey, lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this corporation,  in such
securities  and assets and in such manner as provided and authorized by the laws
of the State of Oklahoma.

     (5) To do and  perform  every act,  kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing  purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

     As Amended: No change.

                                   ARTICLE IV

     As Filed: This corporation is and shall be a stock company, non-assessable,
and not a mutual company.  The authorized  capital of this corporation  shall be
$200,000.00, consisting of 20,000 shares of common stock of the par value of ten
($10.00) dollars per share.

     As  Amended:   This   corporation   is  and  shall  be  a  stock   company,
non-assessable  and  not a  mutual  company.  The  authorized  capital  of  this
corporation shall be $600,000.00  consisting of 60,000 shares of common stock of
the par value of ten ($10.00) dollars per share.

                                    ARTICLE V

     As Filed:  The affairs and business of this  corporation  shall be managed,
controlled and conducted by a Board of Directors  composed of not less than five
nor more than fifteen members, in accordance with and subject to such by-laws as
shall be from time to time adopted.

     The names and address of the corporation's first directors who are to serve
for a period ending the first Monday in April,  1961, and until their successors
are elected and shall be qualified are as follows:

     C. W. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     C. B. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     Lenice Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     H. A. Conner, 2901 Classen Blvd., Oklahoma City, Oklahoma
     V. P. Crowe, 570 First National Bldg., Oklahoma City, Oklahoma.

The names and addresses of the corporation's first principal officers who are to
serve for a period  ending  the first  Monday in April,  1961,  and until  their
successors are elected and shall qualify, are as follows:

<TABLE>
<CAPTION>
<S>                         <C>                         <C>
President -                 C. W. Cameron,              2901 Classen Blvd.,
                                                        Oklahoma City, Oklahoma

Vice President-             C. B. Cameron,              2901 Classen Blvd.,
                                                        Oklahoma City, Oklahoma

Secretary -                 H. A. Conner,               2901 Classen Blvd.,
                                                        Oklahoma City, Oklahoma

Treasurer -                 H. A. Conner,               2901 Classen Blvd.,
                                                        Oklahoma City, Oklahoma
</TABLE>

     As Amended:  The affairs and business of this corporation shall be managed,
controlled  and  conducted by Board of Directors  composed of not less than five
nor more than fifteen  members in accordance with and subject to such by-laws as
shall be from  time to time  adopted.  The names and  addresses  of the  current
directors of the corporation who shall hold office until the next annual meeting
of the  shareholders or until their  respective  successors shall be elected and
qualified are as follows:

     C. W. Cameron, Oklahoma City, Oklahoma
     C. B. Cameron, Oklahoma City, Oklahoma
     Lenice Cameron, Oklahoma City, Oklahoma
     H. A. Conner, Oklahoma City, Oklahoma
     V. P. Crowe, Oklahoma City, Oklahoma
     W. T. Richardson, Oklahoma City, Oklahoma
     C. W. Barbour, Oklahoma City, Oklahoma
     E. C. Joullian, III, Oklahoma City, Oklahoma
     Grady D. Harris, Jr., Oklahoma City, Oklahoma
     W.D. Carr, Stillwater, Oklahoma

                                   ARTICLE VI

     As Filed:  The principal place of business shall be located at 2901 Classen
Blvd.,  Oklahoma City, Oklahoma,  and business may be transacted in every county
in the  State  of  Oklahoma,  and in the  State  of  Texas,  Louisiana,  Kansas,
Arkansas,  Mississippi,  Missouri, Nebraska, and such other States of the United
States of America as the Board of Directors may from time to time determine.

     As  Amended:  The  principal  place of  business  shall be  located at 2901
Classen Blvd., Oklahoma City, Oklahoma,  and business may be transacted in every
county in the State of Oklahoma,  and in such other states of the United  States
and such  other  countries  as the  Board  of  Directors  may from  time to time
determine.

                                   ARTICLE VII

     As Filed: The corporation's  indebtedness shall be limited only as directed
by the laws of the State of Oklahoma and acts of the Board of Directors.

     As Amended: No change.

                                  ARTICLE VIII

     As Filed:  Any  process  in any action or  proceeding  may be served on the
corporation by service upon C. B. Cameron,  2901 Classen  Blvd.,  Oklahoma City,
Oklahoma.

     As Amended: No change.

                                   ARTICLE IX

     1. Such  amendments were proposed by a resolution of the Board of Directors
on the 11th day of November, 1966.

     2. The amendment was adopted by vote of the shareholders in accordance with
the provisions of Title 18, Sec. 153 of the "Business Corporation Act".

     3.  The  meeting  of the  shareholders  of the  corporation  at  which  the
amendment was adopted was held at the Conference Room,  Cameron  Building,  2901
Classen Blvd., Oklahoma City, Oklahoma, on November 28, 1966.

     4. Notice of the meeting was given to the shareholders by mailing notice on
November 17, 1966, to each shareholder, said notice having been mailed more than
ten days prior to the meeting of shareholders.

     5. 13,971  shares out of the 20,000 shares of the issued common stock being
a majority thereof, voted for much amendments.

     6.  None of the  shares of the  issued  common  stock  voted  against  such
amendment.

     7. The number of shares voted as a class-all of the outstanding  shares are
common stock and there is no outstanding  stock of any other class.  The vote of
the shares of the common stock of the  corporation  in set forth in Paragraphs 5
and 6 above.

     IN WITNESS  WHEREOF the  undersigned  corporation  has caused these Amended
Articles to be executed this 29th day of November, 1966.

                                   AMERICAN FIDELITY ASSURANCE COMPANY

                                   BY /s/ C. W. CAMERON
                                   ------------------------------
                                        President

ATTEST:

/S/ H. A. CONNER
- ---------------------
Secretary

(Corporate Seal)

STATE OF OKLAHOMA          )
COUNTY OF OKLAHOMA         ) SS:

     I,  Junedean M.  Emmert,  a Notary  Public in and for said county and state
hereby certify that on the 29th day of November, 1966, C. W. Cameron,  President
and H. A. Conner,  Secretary  personally appeared before me and being first duly
sworn  acknowledge  that they signed the  foregoing  document in the  respective
capacity  therein set forth and declared that the statements  therein  contained
are true.

     IN WITNESS  WHEREOF I have  hereunto  set my hand and seal the day and year
first above written.

                                        /s/ JUNEDEAN M. EMMERT
                                        --------------------------
                                             Notary Public

My Commission Expires:
January 30, 1968
- ------------------------

(SEAL)

                            ARTICLES OF INCORPORATION

                                       of

                       AMERICAN FIDELITY ASSURANCE COMPANY

                            (Domestic Stock Company)

STATE OF OKLAHOMA          )
                           ) SS:
COUNTY OF OKLAHOMA     )

TO THE SECRETARY OF STATE OF THE STATE OF OKLAHOMA:

          We, the undersigned Incorporators:

          C. W. Cameron 2901 Classen Blvd., Oklahoma City, Oklahoma;
          Lenice Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma;
          C. B. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma;
          Bruce M. Johnson, 570 First National Bldg., Oklahoma City, Oklahoma;
          James C. Gibbens, 570 First National Bldg., Oklahoma City, Oklahoma;

each being ever twenty-one years of age, citizens of the United States, residing
in the State of Oklahoma, and persons legally competent to enter into contracts,
for the purpose of forming a corporation  pursuant to the provisions of the laws
of  the  State  of  Oklahoma,   do  hereby  adopt  the  following   Articles  of
Incorporation:

                                    ARTICLE I

The name of this corporation is:
American Fidelity Assurance Company.

                                   ARTICLE II

The duration of the corporation's existence shall be perpetual.

                                   ARTICLE III

The kinds of insurance the  corporation is formed to transact,  and the objects,
powers and purposes to be transacted, promoted and carried on are:

     (1) To engage in the  insurance  business as domestic,  stock,  life and/or
accident and health  insurer,  as authorized by Title 36,  Sections 609; et seq.
and Sections  2102, et seq.  Oklahoma  Statutes  Annotated  and the  amendments,
additions,  and supplements  thereto,  and generally to make, write, execute and
issue contracts and policies of insurance as follows:

          (a) Upon the  lives or  health  of  persons  and  families  and  every
          insurance appertaining thereto.

          (b) To grant, purchase or dispose of annuities and endowments.

          (c) Against  bodily  injury or death by accident and other  disability
          insurance.

          (d) Hospitalization and dread disease coverage.

          (e) Group life, health, accident and annuities.

          (f) Credit life, health and accident insurance.

          (g) To reinsure and to accept  reinsurance  and to make and enter into
          contracts pertaining to the same.

          (h)  To  issue  policies  on the  ordinary,  monthly  ordinary  debit,
          industrial, family, or other plans.

          (i) In connection  with the  foregoing  but without  limitation on its
          general purposes,  to issue any or all of its policies with or without
          participation in profits,  savings or unabsorbed portions of premiums,
          and   to   classify    policies   issued   on   a   participating   or
          non-participating  basis and to determine the right to participate and
          the extent of participation of any class or classes of policies.

     (2) To own, acquire,  buy, sell, mortgage,  trade, lease, convey; lease for
oil and gas development  and transfer any real,  personal or mixed property when
the same shall be  necessary or  convenient  and to enter into and carry out and
perform any and all  contracts  of every kind and  character  pertaining  to its
business.

     (3) To employ  such  agents and  solicitors  for  insurance  and such other
agents,  employees  and officers as may be necessary or desirable for the proper
conduct and best interests of the corporation.

     (4) To invest  the  assets,  capital,  reserve,  surplus,  and any money or
assets of whatsoever kind and character  belonging to this corporation,  in such
securities  and assets and in such manner as provided and authorized by the laws
of the State of Oklahoma.

     (5) To do and  perform  every  act, kindred,  necessary  or  convenient  to
properly carry out and perform any of the foregoing  purposes or either of them,
in any state or territory of the United  States of America,  or  worldwide,  not
inconsistent  with nor  prohibited by the  Constitution  or laws of the State of
Oklahoma.

                                   ARTICLE IV

This  corporation  is and shall be a stock  company,  non-assessable,  and not a
mutual company. The authorized capital of this corporation shall be $200,000,000
consisting  of 20,000  shares of common  stock of the par value of ten  ($10.00)
dollars per share.

                                    ARTICLE V

The affairs and business of this  corporation  shall be managed,  controlled and
conducted by a Board of  Directors  composed of not less than five nor more than
fifteen  members in accordance with and subject to such by-laws as shall be from
time to time adopted.

The names and addresses of the  corporation's  first  directors who are to serve
for a period ending the first Monday in April,  1961, and until their successors
are elected and shall be qualified are as follows:

     C. W. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     C. B. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     Lenice Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma
     H. A. Conner 2901 Classen Blvd., Oklahoma City, Oklahoma
     V. P. Crowe, 570 First National Bldg., Oklahoma City, Oklahoma

The names and addresses of the corporation's first principal officers who are to
serve for a period  ending  the  first  Monday in April  1961,  and until  their
successors are elected and shall quality, are as follows:

President - C. W. Cameron           2901 Classen Blvd.,
                                    Oklahoma City, Oklahoma

Vice President - C. B. Cameron      29O1 Classen Blvd.,
                                    Oklahoma City, Oklahoma

Secretary - H. A. Conner            2901 Classen Blvd.,
                                    Oklahoma City, Oklahoma

Treasurer - H. A. Conner            2901 Classen Blvd.,
                                    Oklahoma City, Oklahoma

                                   ARTICLE VI

The principal place of business shall be located at 2901 Classen Blvd., Oklahoma
City,  Oklahoma,  and business may be transacted in every county in the State of
Oklahoma, and in the States of Texas, Louisiana, Kansas, Arkansas,  Mississippi,
Missouri, Nebraska, and such other States of the United States of America as the
Board of Directors may from time to time determine.

                                   ARTICLE VII

The corporation's  indebtedness shall be limited only as directed by the laws of
the State of Oklahoma and acts of the Board of Directors.

                                  ARTICLE VIII

Any  process in any action or  proceeding  may be served on the  corporation  by
service upon C. B. Cameron, 2901 Classen Blvd., Oklahoma City, Oklahoma.

Executed at Oklahoma City, Oklahoma, this 29th day of November, 1960.

                                             /s/ C. W. CAMERON
                                             ------------------
                                             C. W. Cameron

                                             /s/ LENICE CAMERON
                                             ------------------
                                             Lenice Cameron

                                             /s/ C. B. CAMERON
                                             ------------------
                                             C. B. Cameron

                                             /s/ BRUCE H. JOHNSON
                                             ---------------------
                                             Bruce H. Johnson

                                             /s/ JAMES C. GIBBENS
                                             --------------------
                                             James C. Gibbens


STATE OF OKLAHOMA          )
                           ) SS:
COUNTY OF OKLAHOMA         )

     Before  me, the  undersigned,  a Notary  Public in and for said  county and
state on this 29th day of November,  1960,  personally  appeared C. W.  Cameron,
Lenice Cameron, C. B. Cameron, Bruce H. Johnson and James C. Gibbens to me known
to be the identical persons who executed the within and foregoing instrument and
acknowledged  to me that they  executed the same as their free and voluntary act
and deed for the uses and purposes therein set forth.

                                /s/ MYRNA CONLEY
                                ----------------------
                                  Notary Public

My Commission Expires:
July 31, 1964
- ---------------

(SEAL)

                       AMERICAN FIDELITY ASSURANCE COMPANY

                              AMENDMENT TO BY-LAWS

                            ------------------------

The following  Amendment to the By-laws of American Fidelity  Assurance Company,
an Oklahoma corporation, was adopted by the Board of Directors on April 4, 1990.

Article  IV of the  Corporation  Bylaws is hereby  amended  in its  entirety  as
follows:

                                   ARTICLE IV

                                    OFFICERS

     Section  4.01  Officers.  The  officers  of  the  corporation  shall  be  a
President,  a Secretary and a Treasurer.  The  corporation may also have, at the
discretion  of the Board of  Directors,  a Chairman  of the  Board,  one or more
Executive Vice Presidents,  one or more Vice  Presidents,  one or more Assistant
Secretaries, one or more Assistant Treasurers, and such other officers as may be
appointed in accordance with the provisions of Section 4.03. One person may hold
two or more offices;  provided,  however,  that no person shall at the same time
hold the offices of President  and  Secretary or more than one of the offices of
President, Executive Vice President and Vice President.

     Section  4.02  Appointment.  The officers of the  corporation,  except such
officers as may be appointed in accordance  with the  provisions of Section 4.03
or  Section  4.05 of this  Article,  shall be  chosen  annually  by the Board of
Directors,  and each  shall hold his  office  until he shall  resign or shall be
removed or otherwise  disqualified  to serve,  or his successor shall be elected
and qualified.

     Section 4.03 Subordinate Officers.  The Board of Directors may appoint, and
may empower the Chairman of the Board or the  President  to appoint,  such other
officers as the business of the corporation may require, each of whom shall hold
office for such  period,  have such titles and such  authority  and perform such
duties as are provided in the by-laws or as the Board of Directors may from time
to time determine.

     Section 4.04 Removal and  Resignation.  Any officer may be removed,  either
with or without  cause,  by the Board of  Directors,  at any  regular or special
meeting  thereof,  or,  except  in case of an  officer  chosen  by the  Board of
Directors,  by any officer  upon whom such power of removal may be  conferred by
the Board of Directors.

     Any officer may resign at any time by giving written notice to the Board of
Directors, or to the President, or to the Secretary of the corporation. Any such
resignation  shall take  effect at the date of the  receipt of such notice or at
any later time specified therein;  and, unless otherwise specified therein,  the
acceptance of such resignation shall not be necessary to make it effective.

     Section  4.05  Vacancies.  A  vacancy  in  any  office  because  of  death,
resignation, removal, disqualification or any other cause shall be filled in the
manner prescribed in the by-laws for regular appointments to such office.

     Section 4.06 Chairman  Emeritus of the Board. The Chairman  Emeritus of the
Board,  if any,  shall be elected by and shall have such powers and duties which
may be assigned to him from time to time by the Board of Directors.

     Section  4.07  Chairman of the Board.  The  Chairman of the Board,  if any,
shall,  if  present,  preside  at all  meetings  of the Board of  Directors  and
exercise  and perform  such other  powers and duties as may be from time to time
assigned to him by the Board of Directors or prescribed by the by-laws.

     Section 4.08 Vice Chairman of the Board. The Vice Chairman of the Board, if
any, shall, if present, in the absence of the Chairman,  preside at all meetings
of the Board of Directors  and exercise and perform such other powers and duties
as may be  from  time to time  assigned  to him by the  Board  of  Directors  or
prescribed by the by-laws.

     Section 4.09 President.  Subject to such powers and duties,  if any, as may
be assigned by the Board of Directors to the Chairman Emeritus of the Board, the
Chairman of the Board,  and the Vice Chairman of the Board,  if there be such an
officer,  the President shall be the Chief Executive  Officer of the corporation
and  shall,  subject  to the  control of the Board of  Directors,  have  general
supervision,  direction  and  control  of  the  business  and  officers  of  the
corporation, including:

     (a) He shall  preside  at all  meetings  of the  shareholders  and,  in the
absence of the  Chairman of the Board,  or if there be none,  at all meetings of
the Board of Directors.

     (b) He shall sign or  countersign,  as may be  necessary,  all such  bills,
notes,  checks,  contracts and other  instruments as may pertain to the ordinary
course of the  corporation's  business and shall,  with the Secretary,  sign the
minutes of all  shareholders'  and  directors'  meetings  over which he may have
presided.

     (c) He shall execute bonds, mortgages, and other contracts requiring a seal
under the seal of the corporation,  except where required or permitted by law to
be otherwise  signed and  executed  and except  where the signing and  execution
thereof  shall be  expressly  delegated  by the Board of Directors to some other
officer or agent of the corporation.

    (d) At the annual  meeting of the  shareholders,  he shall submit a complete
report of the operations of the  corporation's  affairs as existing at the close
of each year and shall  report to the Board of  Directors  from time to time all
such  matters  coming to his  attention  and  relating  to the  interest  of the
corporation as should be brought to the attention of the Board.

     (e) He shall be an ex officio member of all standing committees,  including
the Executive Committee,  if any; and he shall have such usual powers and duties
of supervision  and management as may pertain to the office of the President and
shall have such other  powers  and duties as may be  prescribed  by the Board of
Directors or the by-laws.

     Section 4.10 Executive Vice  President.  The Executive Vice  President,  if
any, shall be the executive  officer of the corporation next in authority to the
President,  who he  shall  assist  in the  management  of  the  business  of the
corporation  and the  implementation  of orders and  resolutions of the Board of
Directors.  In the absence of the  Chairman of the Board and the  President,  he
shall  preside at all meetings of the  shareholders  and of the  directors,  and
shall  exercise all other powers and perform all other duties of the Chairman of
the Board and the President; and he shall perform such other duties as the Board
of  Directors  may from  time to time  prescribe.  He shall  have all  authority
conferred upon an Executive Vice President by these by-laws.

    Section 4.11 Senior Vice  Presidents.  In the absence or  disability  of the
Chairman of the Board,  President and Executive Vice President,  the Senior Vice
Presidents, in order of their rank as fixed by the Board of Directors or, if not
ranked,  the Senior Vice President  designated by the Board of Directors,  shall
perform all of the duties of the President  and, when so acting,  shall have all
the powers of, and be subject to all the restrictions  upon, the President.  The
Senior  Vice  Presidents  shall have such other  powers and  perform  such other
duties as from time to time may be prescribed for them respectively by the Board
of Directors or the by-laws.

     Section 4.12 Vice Presidents.  The Vice Presidents of the  corporation,  in
the order of their  seniority and rank,  shall be Vice President and Second Vice
President  of their  respective  department  or  corporate  function.  Each Vice
President  shall have the authority and duties,  and shall perform the functions
consonant with his  department  and designated  duties and shall have such other
powers and perform such other duties as from time to time may be prescribed  for
each respectively by the Board of Directors or the by-laws.

     Regional Vice Presidents and Resident Vice  Presidents of the  corporation,
in the  order of their  seniority  and rank of  their  respective  divisions  or
corporate  functions  shall have the  authority and duties and shall perform the
functions consonant with their department and designated duties. They shall have
such other duties as from time to time may be prescribed  for each  respectively
by the Board of Directors or the by-laws.

     Assistant Vice Presidents and Associate Vice Presidents of the corporation,
in the  order of their  seniority  and rank of  their  respective  divisions  or
corporate  functions,  shall have the authority and duties and shall perform the
functions consonant with their department and designated duties. They shall have
such other duties as from time to time may be prescribed  for each  respectively
by the Board of Directors or the by-laws.

     Section 4.13  Secretary.  The Secretary  shall keep or cause to be kept, at
the  principal  office of the  corporation  or such other  place as the Board of
Directors  may  order,  a book of  minutes  of all  meetings  of  directors  and
shareholders,  with the time and place of holding,  whether  regular or special,
and, if special,  how authorized,  the notice thereof given,  the names of those
present at directors'  meetings,  the number of shares present or represented at
shareholders' meetings, and the proceedings thereof.

     The Secretary  shall keep, or cause to be kept, at the principal  office of
the  corporation or at the office of the  corporation's transfer  agent, a share
ledger, or a duplicate share ledger, showing the names of the shareholders and
their  addresses,  the number and classes of shares held by each, the number and
date  of  certificates  issued  for  the  same,  and  the  number  and  date  of
cancellation of every certificate surrendered for cancellation.

     The Secretary  shall give, or cause to be given,  notice of all meetings of
the shareholders and of the Board of Directors required by the by-laws or by law
to be given,  and he shall keep the seal of the corporation in safe custody.  He
shall also sign,  with the President or Vice  President,  all contracts,  deeds,
licenses and other  instruments  when so ordered.  He shall make such reports to
the Board of  Directors  as they may request and shall also prepare such reports
and  statements  as are  required by the laws of the State of Oklahoma and shall
perform such other duties as may be  prescribed  by the Board of Directors or by
the by-laws.

     The Secretary shall allow any  shareholder,  on application,  during normal
business  hours,  to inspect the share ledger in accordance with applicable law.
He shall attend to such  correspondence  and perform such other duties as may be
incidental  to his office or as may be properly  assigned to him by the Board of
Directors.

     The Assistant Secretary or Secretaries, if any, shall perform the duties of
the Secretary in the case of his absence or disability  and such other duties as
may be specified by the Board of Directors.

     Section 4.14 Treasurer.  The Treasurer shall keep and maintain, or cause to
be kept and  maintained,  adequate  and correct  amounts of the  properties  and
business  transactions  of the  corporation,  including  account of its  assets,
liabilities,  receipts,  disbursements,  gains,  losses,  capital,  surplus  and
shares. The books of account shall at all reasonable times be open to inspection
by any director.

    The Treasurer  shall deposit all monies and other  valuables in the name and
to the credit of the corporation with such  depositories as may be designated by
the Board of Directors. He shall disburse the funds of the corporation as may be
ordered by the Board of Directors,  shall render to the President and directors,
whenever they request it, an account of all of his transactions as Treasurer and
of the financial condition of the corporation,  and shall have such other powers
and perform such other duties as may be  prescribed by the Board of Directors or
the by-laws.

     The Assistant Treasurer or Treasurers,  if any, shall perform the duties of
the Treasurer in the event of his absence or disability and such other duties as
the Board of Directors may determine.

     Section 4.15 Delegation of Duties.  In case of the absence or disability of
any  officer  of the  corporation  or for any  other  reason  that the  Board of
Directors  may deem  sufficient,  the  Board of  Directors  may,  by a vote of a
majority of the whole Board, delegate, for the time being, the powers or duties,
or any of them, of such officer to any other officer or to any director.

     DATED this 4th day of April, 1990.

                                         /s/ STEPHEN P. GARRETT

                                         --------------------------------
                                         Stephen P. Garrett, Secretary





                       AMERICAN FIDELITY ASSURANCE COMPANY

                              AMENDMENT TO BY-LAWS

                      -------------------------------------

The following  amendment to the By-Laws of American Fidelity  Assurance Company,
an Oklahoma  corporation,  were  adopted by the Board of  Directors on April 30,
1986:

Article  VIII,  Section  3(a) and (b) of the  Corporation's  By-Laws  are hereby
amended to read as follows :

"3(a) The  Corporation  shall  indemnify  any person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  Corporation)  by reason of the
fact  that  he  is or  was  a  director,  officer,  employee  or  agent  of  the
Corporation,  or is or was  serving at the request of or with the consent of the
Corporation as a director,  officer,  employee or agent of another  corporation,
partnership,   joint  venture,  trust  or  other  enterprise,  against  expenses
(including attorneys' fees), amounts paid in settlement (whether with or without
court  approval),  judgments,  fines actually and reasonably  incurred by him in
connection with such action, suit or proceeding if he acted in good faith and in
a manner he reasonably believed to be in or not opposed to the best interests of
the Corporation,  and, with respect to any criminal action or proceeding,  if he
had no reasonable cause to believe his conduct was unlawful.  The termination of
any action, suit or proceeding by judgment,  order, settlement,  conviction,  or
upon a plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption  that the person did not act in good faith and in a manner  which he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation,  and,  with  respect  to any  criminal  action or  proceeding,  had
reasonable cause to believe that his conduct was unlawful.

3(b) The Corporation shall indemnify every person who is or was a party or is or
was threatened to be made a party to any threatened, pending or completed action
or suit by or in the right of the Corporation to procure a judgment in its favor
by reason of the fact that he is or was a director,  officer,  employee or agent
of the  Corporation,  or is or was serving at the request of or with the consent
of the  Corporation  as a director,  officer,  employee or agent or in any other
capacity of or in another corporation, or a partnership, joint venture, trust or
other  enterprise,  or by reason of any action alleged to have been taken or not
taken  by him  while  acting  in  such  capacity,  against  expenses  (including
attorneys' fees) actually and reasonably incurred by him in connection with the
defense or settlement of such threatened, pending or completed action or suit if
he acted in good faith and in a manner he  reasonably  believed  to be in or not
opposed to the best interests of the  Corporation.  The  termination of any such
threatened or actual action or suit by a settlement or by an adverse judgment or
order shall not of itself,  create a presumption  that the person did not act in
good faith and in a manner which he reasonably  believed to be in or not opposed
to the  best  interests  of the  Corporation.  Nevertheless,  there  shall be no
indemnification  with respect to expenses incurred in connection with any claim,
issue or matter as to which such  person  shall have been  adjudged to be liable
for negligence or misconduct in the  performance of his duty to the  Corporation
unless,  and only to the extent  that the court in which such action or suit was
brought shall  determine upon  application  that,  despite the  adjudication  of
liability  but in view of all the  circumstances  of the  case,  such  person is
fairly and  reasonably  entitled to  indemnity  for such  expenses as such court
shall deem proper."

Dated this 27th day of May 1986.

                                            /s/ STEPHEN P. GARRETT

                                            -----------------------------
                                            Stephen P. Garrett, Secretary




                       AMERICAN FIDELITY ASSURANCE COMPANY

                              AMENDMENT TO BY-LAWS
                              ADOPTED JULY 25, 1978

    The  following  amendment  to the  By-Laws of  American  Fidelity  Assurance
Company, an Oklahoma corporation, was adopted by the Executive Committee on July
25, 1978.

                                  ARTICLE VIII

Section 3 - Indemnification of Directors and Officers

     (a) The Corporation  shall indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending,  or completed action,
suit, or proceeding, whether civil, criminal,  administrative,  or investigative
(other  than an action by or in the right of the  Corporation)  by reason of the
fact  that he is or was a  director,  officer,  employee,  or agent  of  another
corporation,  partnership,  joint venture,  trust, or other enterprise,  against
expenses (including  attorneys' fees),  amounts paid in settlement (whether with
or without court approval),  judgements,  fines actually and reasonably incurred
by him in connection  with such action,  suit, or proceeding if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests  of the  Corporation,  and,  with  respect to any  criminal  action or
proceeding, if he had no reasonable cause to believe his conduct was unlawful.
The  termination  of any  action,  suit,  or  proceeding  by  judgement,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith and in a manner  which he  reasonably  believed to be in or not opposed to
the best interests of the Corporation,  and, with respect to any criminal action
or proceeding, had reasonable cause to believe that his conduct was unlawful.

     (b) The  Corporation  shall indemnify every person who is or was a party or
is or was threatened to be made a party to any threatened, pending, or completed
action or suit by or in the right of the  Corporation  to procure a judgement in
its favor by reason of the fact that he is or was a director, officer, employee,
or  agent  of the  Corporation,  or is or was  serving  at  the  request  of the
Corporation as a director,  officer, employee, or agent or in any other capacity
of or in another corporation,  or a partnership,  joint venture, trust, or other
enterprise,  or by reason of any action  alleged to have been taken or not taken
by him while acting in such capacity,  against  expenses  (including  attorneys'
fees) actually and reasonably  incurred by him in connection with the defense or
settlement of such threatened,  pending, or completed action or suit if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the Corporation. The termination of any such threatened or
actual action or suit by a settlement or by an adverse  judgement or order shall
not of itself create a presumption that the person did not act in good faith and
in a manner  which he  reasonably  believed  to be in or not opposed to the best
interests of the Corporation.  Nevertheless,  there shall be no  indemnification
with respect to expenses incurred in connection with any claim, issue, or matter
as to which such person shall have been adjudged to be liable for  negligence or
misconduct in the performance of his duty to the Corporation,  unless,  and only
to the extent  that the court in which  such  action or suit was  brought  shall
determine upon  application  that,  despite the adjudication of liability but in
view of all the  circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses as such court shall deem proper.

     (c) To the  extent  that a  director,  officer,  employee,  or  agent  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action, suit, or proceeding referred to in Subsections (a) and (b) hereof, or in
defense of any claim,  issue, or matter therein, he shall be indemnified against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection with such defense.

     (d) Any  indemnification  under  Subsections  (a) and  (b)  hereof  (unless
ordered by a court) shall be made by the  Corporation  only as authorized in the
specific  cases  upon a  determination  that  indemnification  is  proper in the
circumstances because the person claiming indemnification has met the applicable
standard of conduct set forth in such subsections.  Such determination  shall be
made by the Board of  Directors  by a majority  vote of a quorum  consisting  of
disinterested  directors,  or, if such a quorum is not  obtainable,  or, even if
obtainable a quorum of disinterested  directors so directs, by independent legal
counsel in a written opinion, or by the stockholders.

     (e) The  amount  of any  expenses  incurred  by a person in  defending  any
threatened or actual action,  suit, or proceeding  referred to in Subsection (a)
hereof or any  threatened or actual action or suit referred to in Subsection (b)
hereof may be advanced  to or for the benefit of such person by the  Corporation
prior to the final disposition thereof as authorized by the Board of Directors
in the specific case upon the receipt of an  undertaking by or on behalf of such
person to repay such amount unless it shall  ultimately be determined that he is
entitled to be indemnified by the Corporation.

     (f) The indemnification provided by this Article VIII, Section 3, shall not
be deemed  exclusive of any other rights to which those seeking  indemnification
may  be  entitled  under  any  by-law,   agreement,   vote  of  stockholders  or
disinterested directors or otherwise, both as to action in his official capacity
and as to action  in  another  capacity  while  holding  such  office  and shall
continue as to a person who has ceased to be a director,  officer,  employee, or
agent and shall inure to the benefit of the heirs, executors, and administrators
of such a person.

     (g) The Corporation shall have power to purchase and maintain  insurance on
behalf of any person who is or was a director,  officer,  employee,  or agent of
the  Corporation,  or is or was serving at the request of the  Corporation  as a
director, officer, employee, or agent of another corporation, partnership, joint
venture,  trust, or other enterprise  against any liability asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether or not the  Corporation  would have the power to  indemnify  him against
such liability under the provisions of this Article VIII.

DATED this 25th day of July, 1978.

                                        /S/ DON J. GUTTERIDGE, JR.

                                        -----------------------------------
                                        Don J. Gutteridge, Jr., Secretary

(SEAL)




                       AMERICAN FIDELITY ASSURANCE COMPANY

                         AMENDMENTS TO BYLAWS ADOPTED ON

                        MAY 6, 1968 AND NOVEMBER 15, 1968

     The  following  amendments  to the bylaws of  American  Fidelity  Assurance
Company were adopted by the shareholders on May 6, 1968:

                  Article IV, Section 1 - Election of Officers.

     At the annual meeting of the Directors they shall, as hereinafter provided,
elect a Chairman of the Board, a President,  one or more Vice Presidents (one of
whom may be  designated  as an  Executive  Vice  President),  a Secretary  and a
Treasurer.  In addition thereto, the Board, in its discretion,  shall elect such
other  officers  including  Assistant  Secretary or  Secretaries  and  Assistant
Treasurer or Treasurers as the Board shall, from time to time, determine.  Terms
of office  shall each be one year,  or until his  successor  shall be elected or
installed, unless removed by the Board of Directors.

               Article IV, Section 3A - The Chairman of the Board.

     The Chairman of the Board shall preside at all meetings of the shareholders
of the  Company  and of the Board of  Directors,  and shall  perform  such other
duties as the Board of Directors may prescribe.

           Article II, Section 7 - Officers of Shareholders' Meetings.

     The Chairman of the Board, if present, shall preside at all meetings of the
shareholders.  In  his  absence  the  President,  or in  his  absence  the  Vice
President,  or in his absence  the next  officer in due order who may be present
shall preside.  The Secretary of the  Corporation  shall act as Secretary of all
shareholders'  meetings  and  shall  keep  a  true  and  correct  record  of the
proceedings of all such meetings.

      The  following  amendment  to the bylaws of  American  Fidelity  Assurance
Company was adopted by the Board of Directors on November 15, 1968:

       Article VIII, Section 1 - Salaries Approved by Board of Directors.

     No salary  compensation  or emolument  shall be paid to the ten most highly
paid  officers  or  employees  of the  Company  nor any salary  compensation  or
emolument  amounting  in any year to more than  $20,000 to any  person,  firm or
corporation,  unless such payment is first  authorized by a vote of the Board of
Directors of the Company,  or by a committee of the Board  charged with the duty
of  authorizing  such  payments.  The  limitation  as to time  contained  in the
foregoing  shall not be construed as preventing  the Company  acting through its
proper  officers,  from entering in contracts with its agents for the payment of
commissions.  The payment of any salary,  compensation or emolument amounting in
any year to not more  than  $20,000  (other  than the  salaries  of the ten most
highly  paid  officers or  employees  of the  Company)  to any  person,  firm or
corporation, may be authorized by the President of the Company.

     Dated this 10th day of February, 1969.

                                           /s/ H.A. CONNER
                                        -------------------------
                                        H. A. Conner, Secretary

(CORPORATE SEAL)


                       AMERICAN FIDELITY ASSURANCE COMPANY
                          AMENDMENTS TO BY-LAWS ADOPTED

                                NOVEMBER 11, 1966

                           --------------------------

     The  following  amendments  to the By-Laws of American  Fidelity  Assurance
Company were adopted by the Board of Directors on November 11, 1966:

                  Article V, Section 6 - Memorandum of Action.

     Any action which might be taken at a meeting of the Executive Committee may
be taken without a meeting ii a record or memorandum  thereof be made in writing
and signed by all members of the Executive Committee.


                    Article VI, Section 7 - Fractional Shares.

     Certificates for fractional  shares of stock may be issued.  The registered
ownership of any fractional share represented by such certificates shall entitle
the holder thereof to receive dividends,  participate in the corporate assets in
the event of liquidation  of the  Corporation  and to exercise  voting rights in
person or by proxy.

     Dated this 20th day of April, 1967.

                                            /s/ H.A. CONNER
                                        ---------------------------------
                                        H. A. Conner, Secretary

(CORPORATE SEAL)

APPROVED
MAY 25 1967
JOE B. HUNT

INSURANCE COMMISSIONER

/S/ JOE B. HUNT
- --------------------------
FINANCIAL STATEMENT ANALYST

                       AMERICAN FIDELITY ASSURANCE COMPANY

                   AMENDMENTS TO BYLAWS ADOPTED APRIL 21, 1964

     The  following  amendments  to the Bylaws of  American  Fidelity  Assurance
Company, an Oklahoma corporation,  were adopted by the shareholders on April 21,
1964:

     Section  2 of  Article  II - "Annual  Meeting.  An  annual  meeting  of the
shareholders  of the Company shall be held on the third Tuesday in April of each
year."

    Section 9 of Article II - "Election  of  Directors.  The number of directors
which shall  constitute the whole board shall not be less than five (5) nor more
than fifteen  (15).  The  shareholders  at any annual  meeting may determine the
number  which  shall  constitute  the board and the number so  determined  shall
remain fixed until changed at a subsequent  annual meeting.  The directors shall
be elected at the annual meeting of the shareholders and shall serve for one (1)
year and each  shall  serve  until  his  successor  shall be  elected  and shall
qualify, even though it necessitates  remaining in office for a period in excess
of one year."

     Dated this 21st day of April, 1964.

                                            /S/ H.A. CONNER
                                          ----------------------------
                                          H. A. Conner, Secretary

(CORPORATE SEAL)

                   AMENDMENT TO BY-LAWS ADOPTED APRIL 2, 1962

     The following  amendment to By-Laws of American Fidelity Assurance Company,
an  Oklahoma  corporation,  was  adopted by the  shareholders  on April 2, 1962:
Section 2 of Article VII of the By-Laws of this Company  which reads:  "Funds of
the Company and Checks.  Funds of the  company  shall be  deposited  only in the
corporate  name  of the  company  and in  such  banks  as the  President  or the
Executive  Committee shall  designate.  All checks and drafts shall be signed by
one (1) of the following officers of the company,  namely:  President, or a Vice
President, or the Secretary,  and may be countersigned by an Assistant Secretary
or such other persons as the President or the Executive Committee may, from time
to time,  provide" is hereby amended to read:  "Funds of the Company and Checks.
Funds  of the  company  shall be  deposited  only in the  corporate  name of the
company  and in such  banks as the  President  or the Board of  Directors  shall
designate.  Checks or demands  for money and notes of the  corporation  shall be
signed by such  officer or officers or agent or agents as the Board of Directors
may from time to time designate."

     Dated this 2nd day of April, 1962.

                                          /S/ H.A. CONNER
                                          --------------------------------
                                          H. A. Conner, Secretary

(Corporate Seal)

                              AMENDMENTS TO BY-LAWS

     The  following  amendments  to the By-laws of American  Fidelity  Assurance
Company,  an Oklahoma  corporation,  were  adopted by the Board of  Directors on
March 10, 1961:

Section 6 of Article II of the By-laws of this company which reads:

                         "Section 6 - Quorum and Voting.

Unless  otherwise  provided in the Articles of  Incorporation,  the holders of a
majority  of the shares  entitled  to vote,  represented  in person or by proxy,
shall  constitute  a quorum at a meeting  of the  shareholders.  The vote of the
holders of a majority of the shares  entitled to vote and thus  represented at a
meeting  at which a quorum  is  present,  shall be the act of the  shareholders'
meeting, unless the vote of a greater number is required by law, the Articles of
Incorporation,  or a specific  provision  of these  By-laws.  Upon demand of any
shareholder,  vote upon any question before the meeting shall be held by ballot.
Each  outstanding  share  shall  be  entitled  to one (1)  vote  on each  matter
submitted to a vote at a meeting of shareholders.  A shareholder may vote either
in person or by proxy  executed  in  writing by the  shareholder  or by his duly
authorized  attorney-in-fact.  No proxy shall be valid after  eleven (11) months
from the date of its execution unless otherwise expressly provided therein to be
irrevocable,  and in no event shall it remain  irrevocable  for a period of more
than eleven (11) months.  All proxies shall be filed with the Secretary and kept
as a part of his records for a period of three (3) years but may  thereafter  be
destroyed.  If at any meeting of  shareholders  a quorum is not  present,  those
present may adjourn  from day to day,  for not more than ten (10) days,  until a
quorum is present."

is hereby amended to read:

                         "Section 6 - Quorum and Voting.

Unless  otherwise  provided in the Articles of  Incorporation,  the holders of a
majority  of the shares  entitled  to vote,  represented  in person or by proxy,
shall  constitute  a quorum at a meeting  of the  shareholders.  The vote of the
holders of a majority of the shares  entitled to vote and thus  represented at a
meeting  at which a quorum  is  present  shall be the act of the  shareholders'
meeting, unless the vote of a greater number is required by law, the Articles of
Incorporation,  or a specific  provision of these By-laws.  If at any meeting of
shareholders a quorum is not present, those present may adjourn from day to day,
for not more than ten days, until a quorum in present.  Any shareholder entitled
to vote may cast his votes in person or by  proxy.  The  appointment  of a proxy
shall be in writing and signed but shall require no other  attestation and shall
be filed with the secretary of the corporation at or before the meeting,  but in
no case  shall a proxy be  appointed  for a period of over seven  years.  If any
shareholder appoints two or more persons to act as proxies and if the instrument
does not  otherwise  provide,  then a majority  of such  persons  present at the
meeting,  or if only one shall be  present,  then  that one  shall  have and may
exercise all of the powers  conferred by such instrument upon all of the persons
so appointed;  and if such proxies be equally divided as to the right and manner
of voting in any  particular  case, the vote shall be divided among the proxies.
Any person holding shares in a representative or fiduciary capacity which he may
represent  in person  may  represent  the same by proxy and  confer  general  or
discretionary  power upon such proxy.  The  authority  of a proxy if not coupled
with an interest may be terminated  at will;  unless  otherwise  provided in the
appointment,   the  proxy's  authority  shall  cease  eleven  months  after  the
appointment.  The  termination of a proxy's  authority by act of the shareholder
shall,  subject to the time limitation  herein set forth,  be ineffective  until
written  notice  of the  termination  has  been  given to the  secretary  of the
corporation.  Unless otherwise  provided therein,  an appointment filed with the
secretary  shall have the effect of  revoking  all proxy  appointments  of prior
date. A proxy's authority shall not be revoked by the death or incapacity of the
maker  unless  before the vote is cast or the  authority  is  exercised  written
notice of such death or incapacity is given to the corporation."

Section 6 of Article VI of the By-laws of this company which reads:

                          "Section 6 - Treasury Shares.

Treasury shares, or other shares, not at the time issued and outstanding,  shall
not,  directly or indirectly,  be voted at any meeting of the  shareholders,  or
counted in calculating the actual voting power of shareholders at any given
time."

is hereby amended to read:

                  "Section 6 - Authorized but Unissued Shares.

Shares,  not  at  the  time  issued  and  outstanding, shall  not,  directly  or
indirectly,  be  voted  at  any  meeting  of  the  shareholders, or  counted  in
calculating the actual voting power of shareholders at any given time."

                                         /s/ H.A. CONNER
                                        ----------------------
                                        H. A. Conner

                                        Secretary

(Corporate Seal)

                                     BY-LAWS

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                               ARTICLE 1 - COMPANY

Section 1 - Name of Company.

     The name of this company shall be American Fidelity Assurance Company.

Section 2 - Home Office.

     The home office of this company shall be in Oklahoma City, Oklahoma.

Section 3 - Corporate Seal.

     The corporate  seal of this company shall be in the following form with the
following inscription, to wit:

                       ARTICLE II - SHAREHOLDERS' MEETINGS

Section 1 - Meeting Place.

    The place of all  meetings of the  shareholders  shall be the home office of
the company in Oklahoma City, Oklahoma.

Section 2 - Annual Meeting.

    An annual  meeting of the  shareholders  of the company shall be held on the
first Monday in April of each year.

Section 3 - Special Meetings.

     Special  meetings  of the  shareholders  may be  called  at any time by the
President or upon written request of any five Directors of the company or by the
holders of not less than  one-tenth  of all the shares  entitled  to vote at the
meeting, or such meeting may be held at any time without call or notice upon the
unanimous consent of the shareholders.

Section 4 - Notice of Meeting.

     If the shareholders'  meeting is not held upon the unanimous consent of the
shareholders,  a written or printed notice of every annual or special meeting of
shareholders  stating the time and place and,  in the case of special  meetings,
the object or objects  thereof  shall be prepared and mailed by the Secretary of
the corporation, postage prepaid to each shareholder entitled to vote thereat at
such address as appears on the books of the corporation at least ten days before
the date of such meeting.

Section 5 - Voting List.

The officer or agent having charge of the stock transfer books for shares of the
corporation shall make, at least ten days before each meeting of shareholders, a
complete  list of the  shareholders  entitled  to vote  at such  meeting  or any
adjournment thereof, arranged in alphabetical order, with the address of and the
number of shares  held by each,  which  list,  for a period of ten days prior to
such meeting,  shall be kept on file at the home office of the company and shall
be subject to inspection by any  shareholder  at any time during usual  business
hours.  Such list shall also be produced  and kept open at the time and place of
the meeting and shall be subject to the inspection of any shareholder during the
whole time of the meeting.  The  original  stock  transfer  books shall be prima
facie evidence as to who are the shareholders  entitled to examine such lists or
transfer books or to vote at any meeting of shareholders. Failure to comply with
the  requirements  of this  section  shall not affect the validity of any action
taken at such meeting.

Section 6 - Quorum and Voting.

     Unless otherwise provided in the Articles of Incorporation,  the holders of
a majority of the shares  entitled to vote,  represented  in person or by proxy,
shall  constitute  a quorum at a meeting  of the  shareholders.  The vote of the
holders of a majority of the shares  entitled to vote and thus  represented at a
meeting  at which a quorum  is  present,  shall be the act of the  shareholders'
meeting, unless the vote of a greater number is required by law, the Articles of
Incorporation,  or a specific  provision  of these  by-laws.  Upon demand of any
shareholder, vote upon any questions before the meeting shall be held by ballot.
Each  outstanding  share  shall  be  entitled  to one (1)  vote  on each  matter
submitted to a vote at a meeting of shareholders.  A shareholder may vote either
in person or by proxy  executed  in  writing by the  shareholder  or by his duly
authorized  attorney-in-fact.  No proxy will be valid  after  eleven (11) months
from the date of its execution unless otherwise expressly provided therein to be
irrevocable,  and in no event shall it remain  irrevocable  for a period of more
than eleven (11) months.

All proxies  shall be filed with the Secretary and kept as a part of his records
for a period  of three  (3) years but may  thereafter  be  destroyed.  If at any
meeting of shareholders a quorum is not present,  those present may adjourn from
day to day, for not more than ten (10) days, until a quorum is present.

Section 7 - Officers of Shareholders' Meetings.
- -----------------------------------------------

     The  President,   if  present,   shall  preside  at  all  meetings  of  the
shareholders.  In his absence,  the Vice  President, or in his absence, the next
officer,  in due order,  who may be present shall preside.  The Secretary of the
corporation shall act as Secretary of all shareholders'  meetings and shall keep
a true and correct record of the proceedings of all such meetings.

Section 8 - Order of Business.

     The order of business at the annual  meeting,  and so far as practicable at
all other meetings of the shareholders, shall be as follows:

    (1)  Calling meeting to order;
    (2)  Calling of roll and checking proxies;
    (3)  Proof of notice of  meeting;
    (4)  Reading of any  unapproved  minutes;
    (5)  Reports of officers;
    (6)  Reports of committees;
    (7)  Election of directors;
    (8)  Unfinished business;
    (9)  New business; and,
    (10) Adjournment.

Section 9 - Election of Directors.
- ---------------------------------

    The Board of Directors  shall consist of 9 members.  Such Directors shall be
elected by the  shareholders  at the annual meeting on the first Monday in April
of each year,  and they shall hold office  until the next annual  meeting of the
shareholders and until their successors have been elected and qualified.

                        ARTICLE III - DIRECTORS' MEETINGS

Section 1 - Annual Meetings.

     An annual  meeting of the Board of Directors for the purpose of election of
officers of the company and the  transaction of any other business coming before
such meeting shall be held each year  immediately  following the  adjournment of
the annual  shareholders'  meeting, and no notice of such meeting to the elected
Directors shall be necessary in order to legally constitute the meeting provided
a majority of the whole Board shall be present. If a majority of the whole Board
shall not be present,  then such regular annual meeting may be held at such time
as shall be  fixed by the  consent,  in  writing,  of all the  Directors.  Other
meetings  of the  Board  may be held  without  notice  at such  time as shall be
determined by the Board.

Section 2 - Special Meetings.

     Special  meetings of the Board of Directors  may be held at any time on the
written call of the  President or if he be absent or unable to act, by any other
officer in the order of their  seniority.  Such meetings may also be held at any
time without call or notice upon the unanimous consent of the Directors.

Section 3 - Notice of Meetings.

     The Secretary of the  corporation  shall notify each member of the Board of
Directors  of all  regular or  special  meetings,  except the  regular or annual
meetings  immediately  following  the  annual  shareholders'  meetings,   either
personally or by mail,  telephone or telegram not less than five (5) days before
any such meeting,  giving the time, place, and in case of special meetings,  the
objects  thereof,  and no business  shall be considered  at any special  meeting
other than the objects  contained or  mentioned in such notice,  except upon the
unanimous  consent  of all the  Directors  present,  but any  Director  may,  in
writing,  either before or after the meeting,  waive notice thereof; and without
notice by any  director by his  attendance  at and  participation  in any action
taken at any meeting shall be deemed to have waived such notice.

Section 4 - Quorum.

    At all meetings of the Board,  a quorum  shall  consist of a majority of the
entire number of Directors  and the acts of a majority of the Directors  present
at a  meeting  at which a quorum  is  present  shall be the acts of the Board of
Directors  except as may be  otherwise  specifically  provided  by statute or by
these by-laws. A minority of the Board present at any regular or special meeting
may,  in the absence of a quorum,  adjourn to a later date but may not  transact
any business until a quorum has been secured.  At any adjourned meeting at which
a required number of Directors shall be present,  any business may be transacted
which might have been transacted at the meeting as originally notified.

Section 5 - Order of Business.

     The order of business at the annual meetings and so far as practical at all
other meetings of the Directors shall be as follows.

    (1) Calling meeting to order;
    (2) Proof of notice of meeting;
    (3) Reading of any unapproved minutes;
    (4) Reports of officers and directors;
    (5) Reports of committees;
    (6) Election of officers;
    (7) Unfinished business;
    (8) New business; and, 
    (9) Adjournment.

Section 6 - Vacancies.

     Any vacancy occurring in the Board of Directors through death, resignation,
disqualification,  disability  or other  cause may be  filled  by the  remaining
members of the Board though less than a quorum, and each person so elected shall
continue as a member of the Board until he is removed  therefrom as  hereinafter
provided  for, or until his  successor is elected by the  shareholders,  and the
shareholders  may hold such  election  at their  next  annual  meeting or at any
special meeting duly called for that purpose.

Section 7 - When Board May Declare Vacancies.

     The Board of Directors  shall declare vacant the office of a Director if he
be declared of unsound mind by an order of court or  convicted  of a felony,  or
may do so within  sixty (60) days after  notice of his  election  if he does not
accept  such  office in  writing  or does not  attend a meeting  of the Board of
Directors.

                              ARTICLE IV - OFFICERS

Section 1 - Election of Officers.

     At the annual meeting of the Directors they shall, as hereinafter provided,
elect a President, one or more Vice Presidents (one of whom may be designated as
an Executive Vice President), a Secretary, and a Treasurer. In addition thereto,
the  Board,  in its  discretion,  shall  elect  such  other  officers  including
Assistant  Secretary or Secretaries and Assistant Treasurer or Treasurers as the
Board shall,  from time to time,  determine.  Starting in April,  1961, terms of
office  each  shall be one year, or until  his  successor  shall be  elected  or
installed unless removed by the Board of Directors.

Section 2 - Removal of Officers.

     Any office or agent  elected or appointed by the Board of Directors  may be
removed at any time with or without cause by the affirmative  vote of a majority
of the whole Board of Directors.

Section 3 - Vacancies.

     If the office of any officer or officers becomes vacant for any reason, the
vacancy may be filled by the affirmative vote of the majority of the whole Board
of Directors.

Section 4 - The President.

    (a) The president shall exercise the duties of supervision and management of
the  business  and  shall  preside  at  all  meetings  of the  shareholders  and
Directors.

     (b) He shall sign or  countersign,  as may be  necessary,  all such  bills,
notes,  checks,  contracts and other  instruments as may pertain to the ordinary
course of the  corporation's  business and shall,  with the Secretary,  sign the
minutes of all  shareholders'  and  Directors'  meetings  over which he may have
presided.

     (c) He shall execute bonds, mortgages, and other contracts requiring a seal
under the seal of the corporation,  except where required or permitted by law to
be otherwise  signed and  executed  and except  where the signing and  execution
thereof  shall be  expressly  delegated  by the Board of Directors to some other
officer or agent of the corporation.

   (d) At the regular  annual  meeting of the  shareholders,  he shall  submit a
complete  report of the operations of the  corporation's  affairs as existing at
the close of each year and shall report to the Board of  Directors  from time to
time all such matters  coming to his  attention  and relating to the interest of
the corporation as should be brought to the attention of the Board.

     (e) He shall be ex officio a member of all  standing  committees;  he shall
have such usual  powers of  supervision  and  management  as may  pertain to the
office of the  President  and  perform  such  other  duties  as may be  properly
required of him by the Board of Directors.

Section 5 - The Vice President.

    In the absence of the President occasioned by inability,  absence from city,
failure or refusal to act,  the Vice  President  shall  perform all duties which
should be performed by the President were he present.

Section 6 - The Secretary and Assistant Secretary.

     The  Secretary  shall attend all sessions of the Board of Directors and all
meetings of the shareholders and record all votes and minutes of all proceedings
in the books to be kept for that  purpose.  He shall issue or cause to be issued
calls for meetings of  shareholders  and Directors and shall notify all officers
and  Directors of their  election.  He shall have charge of and keep the seal of
the  corporation  and  affix  the same to the  certificates  of stock  when such
certificates  are signed by the  President and the Secretary and shall affix the
seal,  attested by his signature,  to such other  instruments as may require the
same.  He shall keep the share  certificate  and transfer  books and other usual
corporation books and records and shall prepare, record,  transfer,  issue, seal
and cancel  certificates  of shares of stock as required by the  transactions of
the corporation and its  shareholders.  He shall also sign with the President or
Vice  President all contracts,  deeds,  licenses and other  instruments  when so
ordered.  He shall  make  such  reports  to the Board of  Directors  as they may
request and shall also prepare such  reports and  statements  as are required by
the laws of the State of Oklahoma and shall  perform such other duties as may be
prescribed  by the  Board of  Directors.  He shall  allow  any  shareholder,  on
application in business  hours,  to inspect the share  certificate  and transfer
books and the share ledger. He shall attend to such  correspondence  and do such
other duties as may be incidental  to his office or as may be properly  assigned
to him by the Board of Directors.  The Assistant  Secretary or Secretaries shall
perform the duties of the Secretary in the case of his absence or disability and
such other duties as may be specified by the Board of Directors.

Section 7 - The Treasurer and Assistant Treasurer.

     The  Treasurer  shall have the custody of all monies and  securities of the
corporation and shall cause to be kept regular books of account.  He shall cause
to be  disbursed  the funds of the  corporation  in payment of the just  demands
against the  corporation  or as are ordered by the Board of Directors  and shall
see that proper  vouchers are taken for such  disbursements  and shall render to
the Board of Directors, from time to time, as may be required of him, an account
of all his  transactions  as  Treasurer  and of the  financial  condition of the
corporation.

He shall  perform  all  duties  incident  to his  office or which  are  properly
required of him by the Board of Directors. The Assistant Treasurer or Treasurers
shall  perform  the  duties  of the  Treasurer  in the event of his  absence  or
disability and such other duties as the Board of Directors may determine.


                         ARTICLE V - EXECUTIVE COMMITTEE

Section 1 - Election.

    At the  annual  meeting  of the  Directors,  the  Board,  may if it deems it
necessary, acting by resolution adopted by a majority of the number of Directors
fixed by these  by-laws,  shall  elect  from  their  own  members  an  Executive
Committee of three voting members.

Section 2 - Duties.

     The  Executive  Committee  shall have all of the powers of the Directors in
the interim between  meetings of the Board,  except where action of the Board of
Directors is required by law. It shall keep regular  minutes of its  proceedings
which shall be reported to the Directors at their next meeting.

Section 3 - Meetings.

     The  Executive Committee shall  meet at such  times  as may be fixed by the
Committee, or on the call of the Chairman of the Board or the President.

Section 4 - Quorum and Voting.

     A majority  of the  members of the  Executive  Committee  as fixed by these
by-laws shall  constitute a quorum for the  transaction of business.  The act of
the majority of the members of the Executive  Committee  present at a meeting at
which a quorum is present  shall be the act of the Executive  Committee.  At all
meetings of the Executive Committee, each member present shall have one (1) vote
which shall be cast by him in person.

Section 5 - Vacancies.

    The Board of Directors,  acting by  resolution  adopted by a majority of the
number of  Directors  fixed by these  by-laws,  shall fill all  vacancies in the
Executive Committee which may occur from time to time.


                           ARTICLE VI - CAPITAL STOCK

Section 1 - Certificate of Shares.

     Each  shareholder  of the company  whose  shares have been paid for in full
shall be entitled to a  certificate  or  certificates  showing the number of the
shares of the company standing on the books in his name. Each certificate  shall
be  numbered,  bear  the  signatures  of the  President  or Vice  President  and
Secretary and the seal of the company and be issued in numerical  order from the
share  certificate  book. A full record of each  certificate of shares as issued
must be entered on the corresponding stubs of the share certificate book.

Section 2 - Transfer of Shares.

     Transfer of shares shall be made upon the proper share books of the Company
and must be  accompanied  by the surrender of the duly endorsed  certificate  or
certificates representing the transferred shares. Surrendered certificates shall
be canceled and  attached to the  corresponding  stubs in the share  certificate
book and new certificates issued to the parties entitled thereto.

Section 3 - Closing of Transfer Books.

     The Board of Directors  shall have power to close the share  transfer books
of the corporation for a period not exceeding forty (40) days preceding the date
of any  meeting of  shareholders  or the date of payment of any  dividend or the
date for the  allotment of rights or the date when any change or  conversion  or
exchange  of  capital  shares  of stock  shall go into  effect.  While the share
transfer  books of the company are closed,  no transfer of shares  shall be made
thereon. The Board of Directors,  in lieu of closing the share transfer books as
aforesaid, may fix in advance a date not exceeding forty (40) days preceding the
date of any meeting of  shareholders or the date for the payment of any dividend
or the  date  for the  allotment  of  rights  or the date  when  any  change  or
conversion  or  exchange  of capital  shares of stock  shall go into effect as a
record date for the determination of the shareholders  entitled to notice of and
to vote at any such meeting or entitled to receive  payment of any such dividend
or to any such  allotment  of rights or to exercise the rights in respect of any
such change,  conversion or exchange of capital shares of stock and in such case
only such  shareholders  as shall be shareholders of record on the date so fixed
shall be entitled  to such  notice of and to vote at such  meeting or to receive
payment of such  dividend or to receive  such  allotment  rights and to exercise
such rights as the case may be,  notwithstanding  any  transfer of any shares on
the books of the corporation after any such record date fixed as aforesaid.

Section 4 - Registered Shareholders.

     The  corporation  shall be  entitled  to treat the  holder of record of any
share or shares of stock as the holder in fact thereof, and, accordingly,  shall
not be bound to  recognize  any  equitable or other claim to or interest in such
shares on the part of any other  person  whether or not it shall have express or
other notice thereof save as expressly provided by the laws of Oklahoma.

Section 5 - Lost Certificate.

    Any person  claiming a certificate  of shares to be lost or destroyed  shall
make an affidavit or  affirmation  of that fact and  advertise  the same in such
manner as the Board of Directors may require and the Board of Directors  may, in
their discretion, require the owner of the lost or destroyed certificate, or his
legal  representative,  to give the  corporation  a bond in such sum as they may
direct to indemnify the  corporation  against any claim that may be made against
it on account of the alleged loss of any such certificate.  A new certificate of
the same tenor and for the same  number of shares as the one  alleged to be lost
or destroyed may be issued without  advertising  and without  requiring any bond
when, in the judgment of the Directors, it is proper to do so.

Section 6 - Treasury Shares

     Treasury shares,  or other shares,  not at the time issued and outstanding,
shall not, directly or indirectly,  be voted at any meeting of the shareholders,
or counted in calculating  the actual voting power of  shareholders at any given
time.

                                   ARTICLE VII
                EXECUTION OF POLICIES, INSTRUMENTS AND CONTRACTS

Section 1 - Policies.

     All  policies  of  insurance  shall be  signed by the  President  or a Vice
President and by the Secretary or an Assistant Secretary whose signatures may be
engraved, printed, or stamped thereon. When signatures are engraved, printed, or
stamped,  the policy shall be countersigned by a duly authorized  Registrar who
shall be appointed by the President, a Vice President, or the Secretary.

Section 2 - Funds of the Company and Checks.

     Funds of the company shall be deposited  only in the corporate  name of the
company and in such banks as the  President  or the  Executive  Committee  shall
designate.  All checks and  drafts  shall be signed by one (1) of the  following
officers of the company,  namely:  The  President,  or a Vice  President or the
Secretary,  and may be  countersigned  by an  Assistant  Secretary or such other
persons as the  President or the  Executive  Committee  may,  from time to time,
provide.

Section 3 - Facsimile Signatures.

     The Executive Committee may authorize the use of a check-signing machine or
any other  mechanical  device to imprint on checks and drafts of the company the
facsimile signature of the President,  the Vice President and the Secretary,  or
such officers as it may designate.  Such  authority,  when given,  together with
such limitations and restrictions as the Executive Committee may impose thereon,
shall be recorded in the minutes of the  Executive  Committee and may be revoked
at any time by the Executive Committee or by the President.

Section 4 - Instruments and Contracts.

    The President or any Vice  President  shall have the power to execute in the
name of the company any contract, agreement,  certificate,  conveyance, receipt,
release or any other  instrument  whatsoever in writing required or permitted by
law to be executed by the company or which it is necessary  for it to execute in
the transactions of its business or in the management of its affairs.  Whenever
the affixing of the company seal to any instrument is necessary,  the instrument
shall be attested by the  Secretary or an Assistant  Secretary  with the seal of
the company affixed. No authority herein granted shall be construed to supersede
or  contravene  the control of the  Directors  over the affairs of the  company;
provided,  however,  that  any  person,  firm or  corporation  may and  shall be
entitled   to  accept  and  act  upon  any   document  or   instrument   signed,
countersigned,  endorsed or executed by the officers of the company  pursuant to
the provisions of these by-laws unless, prior to the receipt of such document or
instrument, such person, firm or corporation has been furnished with a certified
copy of a  resolution  of the  Board of  Directors  or the  Executive  Committee
prescribing a different signature, counter-signature, endorsement or execution.

Section 5 - Voting of Stock by the Company.

     In all cases where the company owns,  holds or  represents,  under power of
attorney  or proxy,  or in any  representative  capacity,  shares of the capital
stock  of  any   corporation,   or  shares  or  interests in  business   trusts,
co-partnerships  or  other  associations,  such  shares  or  interests  shall be
represented and voted by the President, or in the absence of the President, by a
Vice President,  and if more than one (1) Vice President be present, then by the
Vice President  who shall have priority of appointment,  or in the absence of a
Vice  President,  by the Secretary,  or in the absence of the Secretary,  by the
Treasurer,  provided, however, that in the absence of any such officer, then any
person  specifically  appointed by the Board Of Directors  for the purpose shall
have the right, if present, to represent and vote such shares or interest. If it
is not possible or desirable to have a representative  of the company present in
person,  then the  President or any Vice  President  shall have the authority to
execute  in the name of the  company a proxy or  proxies  for the voting of such
shares or interests.

                     ARTICLE VIII - MISCELLANEOUS PROVISIONS

Section 1 - Salaries Approved by the Board of Directors.

     No  salary,  compensation  or  emolument  shall be paid to any  officer  or
Director of the company, nor any salary,  compensation or emolument amounting in
any year to more than ten thousand dollars  ($10,000.00) to any person,  firm or
corporation,  unless such payment is first  authorized by a vote of the Board of
Directors of the company,  or by a committee of the Board  charged with the duty
of  authorizing  such  payments.  The  limitation  as to time  contained  in the
foregoing  shall not be construed as preventing the company,  acting through its
proper officers, from entering into contracts with its agents for the payment of
commissions.  The payment of any salary,  compensation or emolument amounting in
any year to not more than ten thousand dollars  ($10,000.00) to any person, firm
or  corporation,  other than to an officer or  Director of the  company,  may be
authorized by the President of the Company.

Section 2 - Waiver.

     Whenever  any notice is required to be given,  a waiver  thereof in writing
signed by the person or persons entitled to such notice, whether before or after
the time  stated  therein,  shall be  deemed  equivalent  to the  giving of such
notice.  Attendance  of a person,  either in person or by proxy,  at any meeting
shall  constitute  a waiver of notice of such  meeting,  except where the person
attends a meeting for the express purpose of objecting to the transaction of any
business because the meeting was not lawfully called or convened.

Section 3 - Indemnification of Directors and Officers.

     Each person who shall serve,  or may have served,  as a Director or officer
of this company shall be indemnified by the company against  liabilities imposed
upon him and expenses  reasonably  incurred by him in connection  with any claim
made against him, or any action,  suit or  proceeding to which he may be a party
by reason of his being,  or having been,  such Director or officer,  and against
such sums as independent  counsel  selected by the Board of Directors shall deem
reasonable  payment  made in  settlement  of any  such  claim,  action,  suit or
proceeding  primarily with a view of avoiding expenses of litigation;  provided,
however,  that no  Director  or officer  shall be  indemnified  with  respect to
matters as to which he shall be adjudged and in such action, suit or proceeding,
to be liable for  negligence or misconduct in the  performance  of duty, or with
respect to any  matters  which  shall be  settled  by the  payment of sums which
counsel  selected by the Board of Directors  shall not deem  reasonable  payment
made primarily  with a view to avoiding  expenses of litigation, or with respect
to matters for which such  indemnification  would be against public policy. Such
indemnification  shall be in addition to any other rights to which  Directors or
officers may be entitled.

Section 4 - Amendment to the By-laws.

     These  by-laws  may be  amended at any  meeting  of the Board of  Directors
called for the purpose,  provided  notice of the proposed change has been mailed
to each  Director  at least five (5) days before  such  meeting;  or they may be
amended  by a  two-thirds  (2/3) vote of the  Directors  at any  regular  annual
meeting.

     Adopted at meeting of stockholders held the 30th day of November, 1960.

                                           /s/ H.A. CONNER
                                          -----------------------------------
                                            Secretary

                          FUND PARTICIPATION AGREEMENT

     THIS AGREEMENT is made as of the _____ day of April,  1997, between MERRILL
LYNCH VARIABLE SERIES FUNDS,  INC., an open-end  management  investment  company
organized  as  a  Maryland  corporation  (the  "Fund"),  and  AMERICAN  FIDELITY
ASSURANCE  COMPANY,  a life insurance  company organized and domiciled under the
laws of the state of Oklahoma (the  "Company"),  on its own behalf and on behalf
of each  segregated  asset  account of the  Company  set forth on  Schedule A as
attached  hereto,  as such  schedule  may be  amended  from  time  to time  (the
"Accounts").

                              W I T N E S S E T H:

     WHEREAS,  the Fund has filed a  registration  statement with the Securities
and Exchange Commission to register itself as an open-end management  investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
and to register  the offer and sale of its shares  under the  Securities  Act of
1933, as amended (the "1933 Act"); and

     WHEREAS,  the Fund  desires to act as an  investment  vehicle for  separate
accounts  established for variable life insurance  policies and variable annuity
contracts  to  be  offered  by  insurance   companies  that  have  entered  into
participation   agreements   with  the  Fund   (the   "Participating   Insurance
Companies"); and

     WHEREAS,  Merrill Lynch Funds  Distributors,  Inc. (the  "Underwriter")  is
registered as a broker-dealer  with the Securities and Exchange  Commission (the
"SEC") under the  Securities  Exchange Act of 1934, as amended (the "1934 Act"),
is a member in good standing of The National  Association of Securities Dealers,
Inc. (the "NASD") and acts as principal  underwriter  of the shares of the Fund;
and

     WHEREAS,  the capital  stock of the Fund is divided into several  series of
shares,  each series  representing an interest in a particular managed portfolio
of securities and other assets; and

     WHEREAS,  each series of shares of Fund is divided  into Class A Shares and
Class B Shares,  which represent  identical  ownership  rights with respect to a
particular  portfolio of  securities  and other  assets  except that the Class B
Shares  exclusively  bear  certain  expenses  relating  to  distribution-related
services incurred in connection with such shares; and

     WHEREAS,  the several  series of shares of the Fund  offered by the Fund to
the Company and the Accounts are set forth on Schedule B attached  hereto (each,
a  "Portfolio,"  and,  collectively,   the  "Portfolios"),   together  with  the
applicable share class; and

     WHEREAS, the Fund has received an order from the SEC granting Participating
Insurance  Companies and their separate accounts  exemptions from the provisions
of sections 9(a), 13(a), 15(a) and 15(b) of the 1940 Act, and rules 6e-2(b) (15)
and 6e-3(T) (b) (15) thereunder, to the extent necessary to permit shares of the
Fund to be sold to and held by variable  annuity  and  variable  life  insurance
separate accounts of both affiliated and unaffiliated  life insurance  companies
and certain  qualified  pension and retirement plans (the "Shared Fund Exemptive
Order");

     WHEREAS,  Merrill Lynch Asset Management,  L.P. ("MLAM") is duly registered
as an investment adviser under the Investment  Advisers Act of 1940, as amended,
and any  applicable  state  securities  law,  and acts as the Fund's  investment
adviser; and

     WHEREAS,  the Company has  registered or will  register  under the 1933 Act
certain  variable life insurance  policies  and/or  variable  annuity  contracts
funded or to be funded  through one or more of the Accounts  (the  "Contracts");
and

     WHEREAS, the Company has registered or will register each Account as a unit
investment trust under the 1940 Act; and

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the  Company  intends  to  purchase  shares  in one or more of the
Portfolios  (the "Shares") on behalf of the Accounts to fund the Contracts,  and
the Fund  intends to sell such Shares to the  relevant  Accounts at such Shares'
net asset value.

     NOW,  THEREFORE,  in consideration  of their mutual  promises,  the parties
agree as follows:

                                    ARTICLE 1

                             SALE OF THE FUND SHARES

     1.1  Subject to Section  1.3 of this  Agreement,  the Fund shall  cause the
Underwriter to make Shares of the  Portfolios  available to the Accounts at such
Shares' most recent net asset value  provided to the Company prior to receipt of
such purchase order by the Fund (or the Underwriter as its agent), in accordance
with the  operational  procedures  mutually agreed to by the Underwriter and the
Company from time to time and the provisions of the  then-current  prospectus of
the Fund. Shares of a particular  Portfolio of the Fund shall be ordered in such
quantities  and at such times as  determined  by the Company to be  necessary to
meet  the  requirements  of  the  Contracts.  The  Directors  of the  Fund  (the
"Directors") may refuse to sell Shares of any Portfolio to any person (including
the Company and the Accounts), or suspend or terminate the offering of Shares of
any  Portfolio  if such action is required by law or by  regulatory  authorities
having  jurisdiction  or is, in the sole  discretion of the Directors  acting in
good  faith  and in  light of  their  fiduciary  duties  under  federal  and any
applicable  state laws,  necessary in the best interests of the  shareholders of
such Portfolio.

     1.2 Subject to Section 1.3 of this Agreement, the Fund will redeem any full
or fractional Shares of any Portfolio when requested by the Company on behalf of
an Account at such Shares'  most recent net asset value  provided to the Company
prior to receipt by the Fund (or the  Underwriter  as its agent) of the  request
for redemption,  as established in accordance  with the  operational  procedures
mutually  agreed to by the Underwriter and the Company from time to time and the
provisions  of the then  current-prospectus  of the Fund.  The Fund  shall  make
payment for such Shares in the manner established from time to time by the Fund,
but in no event shall payment be delayed for a greater  period than is permitted
by the 1940 Act (including any Rule or order of the SEC thereunder).

     1.3 The Fund shall accept  purchase and  redemption  orders  resulting from
investment in and payments  under the  Contracts on each Business Day,  provided
that such  orders  are  received  prior to 9:00 a.m.  on such  Business  Day and
reflect instructions received by the Company from Contract holders in good order
prior to the time the net asset value of each  Portfolio is priced in accordance
with its prospectus (such  Portfolio's  "valuation  time") on the prior Business
Day. Any purchase or redemption order for Shares of any Portfolio  received,  on
any Business Day,  after such  Portfolio's  valuation  time on such Business Day
shall be deemed received prior to 9:00 a.m. on the next succeeding Business Day.
"Business  Day" shall mean any day on which the New York Stock  Exchange is open
for trading and on which the Fund calculates its net asset value pursuant to the
rules of the SEC.  Purchase  and  redemption  orders  shall be  provided  by the
Company to the  Underwriter  as agent for the Fund in such written or electronic
form (including  facsimile) as may be mutually acceptable to the Company and the
Underwriter.  The Underwriter may reject purchase and redemption orders that are
not in proper form. In the event that the Company and the  Underwriter  agree to
use a form of  written  or  electronic  communication  which is not  capable  of
recording the time, date and recipient of any  communication and confirming good
transmission, the Company agrees that it shall be responsible (i) for confirming
with the  Underwriter  that any  communication  sent by the  Company was in fact
received by the Underwriter in proper form, and (ii) for the effect of any delay
in the Underwriter's  receipt of such communication in proper form. The Fund and
its agents  shall be entitled  to rely,  and shall be fully  protected  from all
liability in acting,  upon the  instructions of the persons named in the list of
authorized  individuals attached hereto as Schedule C, or any subsequent list of
authorized individuals provided to the Fund or its agents by the Company in such
form,  without being required to determine the authenticity of the authorization
or the authority of the persons named therein.

     1.4 Purchase  orders that are  transmitted  to the Fund in accordance  with
Section 1.3 of this Agreement  shall be paid for no later than 12:00 noon on the
same Business Day that the Fund receives notice of the order.  Payments shall be
made in federal funds  transmitted  by wire. In the event that the Company shall
fail to pay in a timely manner for any purchase  order  validly  received by the
Underwriter  on behalf of the Fund  pursuant  to Section  1.3 of this  Agreement
(whether or not such  failure is the fault of the  Company),  the Company  shall
hold the Fund harmless from any losses  reasonably  sustained by the Fund as the
result of acting in reliance on such purchase order.

     1.5 Issuance and transfer of the Fund's  Shares will be by book entry only.
Stock  certificates will not be issued to the Company or to any Account.  Shares
ordered  from  the Fund  will be  recorded  in the  appropriate  title  for each
Account.

     1.6 The Fund shall  furnish  prompt  notice to the  Company of any  income,
dividends or capital gain distribution  payable on Shares of any Portfolio.  The
Company  hereby  elects to receive all such income  dividends  and capital  gain
distributions  as are payable on a Portfolio's  Shares in  additional  Shares of
that  Portfolio.  The Fund shall  notify the  Company of the number of Shares so
issued as payment of such dividends and distributions.

     1.7 The Fund  shall make the net asset  value per share for each  Portfolio
available to the Company on a daily basis as soon as reasonably  practical after
such net asset value per share is  calculated  and shall use its best efforts to
make such net asset value per share available by 6:30 p.m., New York time.

     1.8 The  Company  agrees  that it will not take any action to  operate  any
Account as a management investment company under the 1940 Act without the Fund's
and the Underwriter's prior written consent.

     1.9 The Fund  agrees  that its  Shares  will be sold only to  Participating
Insurance Companies and their separate accounts. No Shares of any Portfolio will
be sold directly to the general public. The Company agrees that Fund Shares will
be used only for the purposes of funding the  Contracts  and Accounts  listed in
Schedule A, as such schedule may be amended from time to time.

     1.10 The Fund agrees that all Participating  Insurance Companies shall have
the obligations and responsibilities regarding pass-through voting and conflicts
of interest  corresponding  to those  contained in Section 2.10 and Article 4 of
this Agreement.

     1.11 So long as it shall be the  intention  of the Fund to maintain the net
asset value per share of any Portfolio at $1.00, on any day on which (a) the net
asset value per share of the Shares is determined,  (b) MLAM determines,  in the
manner  described  in the then-  current  prospectus  of the Fund,  that the net
income  of such  Portfolio  on such day is  negative,  and (c) MLAM  delivers  a
certificate  to the  Company  setting  forth  the  reduction  in the  number  of
outstanding Shares to be effected as described in the then-current prospectus of
the Fund in connection with such determination, the Company, on behalf of itself
and the Accounts,  agrees to return to the Fund its pro rata share of the number
of Shares to be reduced and agrees that, upon delivery by MLAM to the Company of
such certificate,  (a) the Company's  ownership  interest in the Shares so to be
returned shall  immediately  cease, (b) such Shares shall be deemed to have been
canceled and to be no longer outstanding,  and (c) all rights in respect of such
Shares shall cease.

                                    ARTICLE 2

                            OBLIGATION OF THE PARTIES

     2.1 The Fund shall prepare and be  responsible  for filing with the SEC and
any state securities  regulators requiring such filing, all shareholder reports,
notices,  proxy  materials  (or  similar  materials  such as voting  instruction
solicitation  materials),  prospectuses and statements of additional information
of the Fund. The Fund shall bear the costs or registration and  qualification of
its Shares,  preparation and filing of the documents  listed in this Section 2.1
and all taxes to which an issuer is subject on the  issuance and transfer of its
shares.

     2.2 At least annually,  the Fund or its designee shall provide the Company,
free of charge,  with as many copies of the current prospectus  (describing only
the  Portfolios  ) for the Shares as the  Company  may  reasonably  request  for
distribution  to existing  Contract  owners whose  Contracts  are funded by such
Shares.  The Fund or its designee  shall  provide the Company,  at the Company's
expense,  with as many  copies of the current  prospectus  for the Shares as the
Company may reasonably  request for  distribution  to prospective  purchasers of
Contracts. If requested by the Company in lieu thereof, the Fund or its designee
shall  provide such  documentation  (including a "camera  ready" copy of the new
prospectus as set in type) and other  assistance  as is reasonably  necessary in
order  for the  parties  hereto  once  each  year  (or  more  frequently  if the
prospectus for the Shares is supplemented or amended) to have the prospectus for
the  Contracts  and  the  prospectus  for the  Shares  printed  together  in one
document; the expenses of such printing to be borne by the Company. In the event
that the  Company  requests  that the Fund or its  designee  provide  the Fund's
prospectus in a "camera ready" format,  the Fund shall be responsible solely for
providing  the  prospectus in the format in which it is accustomed to formatting
prospectuses  and shall bear the expense of  providing  the  prospectus  in such
format (e.g.,  typesetting expenses),  and the Company shall bear the expense of
adjusting or changing the format to conform with any of its prospectuses.

     2.3 The  prospectus  for the  Shares  shall  state  that the  statement  of
additional  information  for  the  Shares  is  available  from  the  Fund or its
designee. The Fund or its designee, at its expense, shall print and provide such
statement  of  additional  information  to the  Company  (or a  master  of  such
statement suitable for duplication by the Company) for distribution to any owner
of a Contract funded by the Shares.  The Fund or its designee,  at the Company's
expense,  shall print and provide such  statement to the Company (or a master of
such statement  suitable for  duplication by the Company) for  distribution to a
prospective purchaser who requests such statement.

     2.4 The Fund or its  designee  shall  provide  the  Company  free of charge
copies,  if and to the extent  applicable  to the  Shares,  of the Fund's  proxy
materials,  reports to Shareholders and other  communications to Shareholders in
such  quantity as the Company  shall  reasonably  require  for  distribution  to
Contract owners.

     2.5 The Company shall furnish, or cause to be furnished, to the Fund or its
designee, a copy of each prospectus for the Contracts or statement of additional
information  for the  Contracts in which the Fund or its  investment  adviser is
named  prior to the filing of such  document  with the SEC.  The  Company  shall
furnish, or shall cause to be furnished, to the Fund or its designee, each piece
of sales  literature  or other  promotional  material  in which  the Fund or its
investment  adviser is named,  at least five  Business Days prior to its use. No
such prospectus,  statement of additional  information or material shall be used
if the Fund or its designee  reasonably objects to such use within five Business
Days after receipt of such material.

     2.6 The Company shall not give any information or make any  representations
or  statements on behalf of the Fund or  concerning  the Fund or its  investment
adviser in connection with the sale of the Contracts  other than  information or
representations  contained  in and  accurately  derived  from  the  registration
statement or prospectus for the Fund Shares (as such registration  statement and
prospectus  may be amended or  supplemented  from time to time),  reports of the
Fund,   Fund-sponsored  proxy  statement,   or  in  sales  literature  or  other
promotional  material  approved  by the Fund or its  designee,  except  with the
written permission of the Fund or its designee.

     2.7 The Fund shall not give any information or make any  representations or
statements on behalf of the Company or concerning  the Company,  the Accounts or
the  Contracts  other  than  information  or  representations  contained  in and
accurately  derived  from  the  registration  statement  or  prospectus  for the
Contracts  (as such  registration  statement  and  prospectus  may by amended or
supplemented  from time to time),  or in  materials  approved by the Company for
distribution including sales literature or other promotional  materials,  except
with the written permission of the Company.

     2.8 The Company  shall amend the  registration  statement of the  Contracts
under the 1933 Act and  registration  statement  for each Account under the 1940
Act from time to time as required in order to effect the continuous  offering of
the  Contracts or as may  otherwise be required by  applicable  law. The Company
shall  register  and qualify the  Contracts  for sale to the extent  required by
applicable securities laws and insurance laws of the various states.

     2.9 The Company  shall be  responsible  for  assuring  that any  prospectus
offering a Contract  that is a life  insurance  contract  where it is reasonably
probable that such Contract  would be a "modified  endowment  contract," as that
term is  defined in  Section  7702A of the  Internal  Revenue  Code of 1986,  as
amended  (the  "Code"),  will  identify  such  Contract as a modified  endowment
contract (or policy).

     2.10 Solely with respect to Contracts  and Accounts that are subject to the
1940 Act, so long as, and to the extent that, the SEC interprets the 1940 Act to
require  pass-through  voting  privileges  for  variable  policyowners:  (a) the
Company will provide  pass-through voting privileges to owners of Contracts - or
policies whose cash values are invested,  through the Accounts, in Shares of the
Fund;  (b) the Fund shall  require  all  Participating  Insurance  Companies  to
calculate  voting  privileges  in the  same  manner  and the  Company  shall  be
responsible for assuring that the Accounts  calculate  voting  privileges in the
manner  established by the Fund;  (c) with respect to each Account,  the Company
will vote Shares of the Fund held by the Account and for which no timely  voting
instructions  from Contract  owners are received,  as well as Shares held by the
Account  that are owned by the  Company  for its  general  account,  in the same
proportion  as the Company  votes  Shares  held by the Account for which  timely
voting  instructions are received from Contract owners;  and (d) the Company and
its agents will in no way recommend or oppose or interfere with the solicitation
of proxies for Fund Shares held by  Contract  owners  without the prior  written
consent  of  the  Fund,  which  consent  may be  withheld  in  the  Fund's  sole
discretion.

                                    ARTICLE 3

                         REPRESENTATIONS AND WARRANTIES

     3.1 The Company  represents  and warrants  that it is an insurance  company
duly  organized and in good standing under the laws of the State of Oklahoma and
has established each Account as a segregated asset account under such law on the
date set forth in Schedule A.

     3.2 The Company represents and warrants that it has registered or, prior to
any  issuance or sale of the  Contracts,  will  register  each Account as a unit
investment trust in accordance with the provisions of the 1940 Act to serve as a
segregated investment account for the Contracts.

     3.3 The Company  represents and warrants that the issuance of the Contracts
will be  registered  under  the 1933 Act  prior to any  issuance  or sale of the
Contracts;  the Contracts  will be issued and sold in compliance in all material
respects  will  all  applicable  federal  and  state  laws;  and the sale of the
Contracts shall comply in all material respects with state insurance suitability
requirements.

     3.4 The Company  represents  and warrants  that the Contracts are currently
and at the  time of  issuance  will be  treated  as  annuity  contracts  or life
insurance policies, whichever is appropriate, under applicable provisions of the
Code.  The Company shall make every effort to maintain such  treatment and shall
notify the Fund and the Underwriter  immediately  upon having a reasonable basis
for believing that the Contracts have ceased to be so treated or that they might
not be so treated in the future.

     3.5 The Fund  represents and warrants that it is duly organized and validly
existing under the laws of the State of Maryland.

     3.6 The Fund  represents  and  warrants  that  the sale of the Fund  Shares
offered and sold pursuant to this  Agreement  will be registered  under the 1933
Act and that the Fund is  registered  under the 1940 Act. The Fund shall use its
best efforts to amend its registration statement under the 1933 Act and the 1940
Act from time to time as required in order to affect the continuous  offering of
its  shares.  The Company  shall  advise the Fund of any state  requirements  to
register Shares for sale in such states. If the Fund determines  registration is
appropriate,  the Fund shall use its best  efforts to  register  and qualify its
Shares for sale in accordance with the laws of all fifty states, the District of
Columbia, Virgin Islands and Puerto Rico and such other jurisdictions reasonably
requested by the Company.

     3.7 The Fund represents and warrants that the investments of each Portfolio
will comply with the diversification requirements set forth in section 817(h) of
the Code and the rules and regulations thereunder.

                                    ARTICLE 4

                               POTENTIAL CONFLICTS

     4.1 The parties  acknowledge  that the Fund's Shares may be made  available
for investment to other Participating  Insurance  Companies.  In such event, the
Directors will monitor the Fund for the existence of any material irreconcilable
conflict  between the  interests  of the  contract  owners of all  Participating
Insurance Companies. An irreconcilable material conflict may arise for a variety
of  reasons,  including:  (a)  an  action  by  any  state  insurance  regulatory
authority;  (b) a change in  applicable  federal  or state  insurance,  tax,  or
securities  laws or  regulations,  or a public  ruling,  private  letter ruling,
no-action or interpretative letter, or any similar action by insurance,  tax, or
securities  decision  in  any  relevant  proceeding;  (c) an  administrative  or
judicial  decision  in any  relevant  proceeding;  (d) the  manner  in which the
investments  of any  Portfolio  are being  managed;  (e) a difference  in voting
instructions  given by variable  annuity  contract and variable  life  insurance
contract  owners;  or (f) a  decision  by an  insurer  to  disregard  the voting
instructions of contract owners. The Directors shall promptly inform the Company
if they  determine  that an  irreconcilable  material  conflict  exists  and the
implications thereof.

     4.2 The  Company  agrees to  promptly  report  any  potential  or  existing
conflicts  of which it is aware to the  Directors.  The Company  will assist the
Directors in carrying out their responsibilities under the Shared Fund Exemptive
Order by providing the Directors with all information  reasonably  necessary for
the  Directors  to consider  any issues  raised  including,  but not limited to,
information  as to a decision by the Company to disregard  Contract owner voting
instructions.

     4.3 If it is  determined by a majority of the  Directors,  or a majority of
the Fund's Directors who are not affiliated with Merrill Lynch Asset Management,
L.P.  or the  Underwriter  (the  "Disinterested  Directors"),  that  a  material
irreconcilable  conflict  exists that affects the interests of Contract  owners,
the Company shall, in cooperation with other  Participating  Insurance Companies
whose  contract  owners  are also  affected,  at its  expense  and to the extent
reasonably  practicable (as determined by the Directors) take whatever steps are
necessary to remedy or eliminate the  irreconcilable  material  conflict,  which
steps could include:  (a) withdrawing the assets allocable to some or all of the
Accounts  from  the Fund or any  Portfolio  and  reinvesting  such  assets  in a
different investment medium, including (but not limited to) another Portfolio of
the Fund, or submitting the question of whether or not such  segregation  should
be implemented to a vote of all affected  Contracts  owners and, as appropriate,
segregating the assets of any appropriate group (i.e.,  annuity contract owners,
life  insurance  contract  owners,  or variable  contract  owners of one or more
Participating  Insurance Companies) that votes in favor of such segregation,  or
offering to the affected Contract owners the option of making such a change; and
(b)  establishing  a new  registered  management  investment  company or managed
separate account.

     4.4 If a material  irreconcilable  conflict arises because of a decision by
the Company to disregard  Contract owner voting  instructions  and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required,  at the Fund's election,  to withdraw the affected Account's or
Accounts'  investment in the Fund and terminate  this  Agreement with respect to
such Account(s);  provided,  however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the  Disinterested  Directors.  Any such
withdrawal and  termination  must take place within 30 days after the Fund gives
written notice that this provision is being  implemented.  Until the end of such
30 day- period,  the Fund shall  continue to accept and implement  orders by the
Company for the purchase and redemption of Shares of the Fund.

     4.5 If a material irreconcilable conflict arises because a particular state
insurance  regulator's  decision  applicable to the Company  conflicts  with the
majority of other state regulators,  then the Company will withdraw the affected
Account's (or  Accounts')  investment in the Fund and terminate  this  Agreement
with  respect  to such  Account(s)  within 30 days  after the Fund  informs  the
Company in writing  that it has  determined  that such  decision  has created an
irreconcilable  material conflict;  provided,  however, that such withdrawal and
termination  shall be limited to the extent  required by the foregoing  material
irreconcilable  conflict  as  determined  by a  majority  of  the  Disinterested
Directors.  Until the end of such 30- day  period,  the Fund shall  continue  to
accept and  implement  orders by the Company for the purchase and  redemption of
Shares of the Fund.

     4.6 For purposes of Sections 4.3 through 4.6 of this Agreement,  a majority
of the  Disinterested  Directors  shall  determine  whether any proposed  action
adequately remedies any irreconcilable  material conflict,  but in no event will
the Company be required to establish a new funding  medium for the  Contracts if
an offer to do so has been  declined by vote of a majority  of  Contract  owners
materially  adversely affected by the irreconcilable  material conflict.  In the
event that the Directors  determine that any proposed action does not adequately
remedy any irreconcilable  material conflict, then the Company will withdraw the
affected  Account's (or  Accounts')  investment  in the Fund and terminate  this
Agreement  with respect to such  Account(s)  within 30 days after the  Directors
inform the Company in writing of the foregoing determination; provided, however,
that such withdrawal and termination  shall be limited to the extent required by
any such  material  irreconcilable  conflict as  determined by a majority of the
Disinterested Directors.

     4.7 The  Company  shall at least  annually  submit  to the  Directors  such
reports,  materials or data as the Directors may reasonably  request so that the
Directors  may fully carry out the duties  imposed  upon them by the Shared Fund
Exemptive  Order,  and said reports,  materials and data shall be submitted more
frequently if deemed appropriate by the Directors.

     4.8 If and to the extent that (a) Rule 6e-2 and Rule 6e-3 (T) are  amended,
or Rule 6e-3 is adopted,  to provide  exemptive relief from any provision of the
1940 Act or the rules  promulgated  thereunder  with  respect to mixed or shared
funding (as defined in the application  for the Shared Fund Exemptive  Order) on
terms  and  conditions   materially   different  from  those  contained  in  the
application  for  the  Shared  Fund  Exemptive  Order,  or (b) the  Shared  Fund
Exemptive  Order is granted on terms and  conditions  that differ from those set
forth in this  Article  4,  then the Fund  and/or  the  Participating  Insurance
Companies,  as  appropriate,  shall take such steps as may be  necessary  (a) to
comply with Rules 6e-2 and 6e-3(T),  as amended,  and Rule 6e-3, as adopted,  to
the extent such rules are  applicable,  or (b) to conform  this Article 4 to the
terms and conditions  contained in the Shared Fund Exemptive  Order, as the case
may be.

                                    ARTICLE 5

                                 INDEMNIFICATION

     5.1  Indemnification  by the Company.  The Company  agrees to indemnify and
hold harmless the Fund and each of its Directors, officers, employees and agents
and each person,  if any, who controls the Fund within the meaning of Section 15
of the 1933 Act  (collectively  the  "Indemnified  Parties" for purposes of this
Article 5) against any and all losses, claims,  damages,  liabilities (including
amounts paid in settlement  with the written consent of the Company) or expenses
(including the reasonable  costs of investigating or defending any alleged loss,
claim,  damage,  liability or expense and reasonable legal counsel fees incurred
in connection  therewith)  (collectively,  "Losses"),  to which such Indemnified
Parties may become  subject  under any statute or  regulation,  or common law or
otherwise, insofar as such Losses:

          (a) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of  any  material  fact  contained  in  a  registration
     statement or prospectus for the Contracts or in the Contracts themselves or
     in sales  literature  generated or approved by the Company on behalf of the
     Contracts  or  Accounts  (or  any  amendment  or  supplement  to any of the
     foregoing)  (collectively,  "Company  Documents"  for the  purposes of this
     Article  5), or arise out of or are based upon the  omission or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading, provided that this
     indemnity shall not apply as to any Indemnified  Party if such statement or
     omission or such alleged  statement  or omission was made in reliance  upon
     and was  accurately  derived  from  written  information  furnished  to the
     Company  by or on  behalf  of the  Fund  for use in  Company  Documents  or
     otherwise for use in  connection  with the sale of the Contracts or Shares;
     or

          (b) arise out of or result from statements or  representations  (other
     than statements or representations contained in and accurately derived from
     Fund Documents (as defined in Section 5.2(a) below) or wrongful  conduct of
     the  Company  or persons  under its  control,  with  respect to the sale or
     acquisition of the Contracts or Shares; or

          (c) arise out of or result from any untrue statement or alleged untrue
     statement of a material fact contained in Fund Documents or the omission or
     alleged  omission to state  therein a material  fact  required to be stated
     therein or necessary to make the statements  therein not misleading if such
     statement or omission was made in reliance upon and accurately derived from
     written  information  furnished to the Fund by or on behalf of the Company;
     or

          (d) arise out of or result  from any failure by the Company to provide
     the  services or furnish  the  materials  required  under the terms of this
     Agreement; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or  warranty  made by the Company in this  Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the Company.

     5.2  Indemnification  by the Fund.  The Fund agrees to  indemnify  and hold
harmless the Company and each of its directors,  officers,  employees and agents
and each person,  if any, who controls the Company within the meaning of Section
15 of the 1933 Act (collectively, the "Indemnified Parties" for purposes of this
Article 5) against any and all losses, claims,  damages,  liabilities (including
amounts  paid in  settlement  with the written  consent of the Fund) or expenses
(including the reasonable  costs of investigating or defending any alleged loss,
claim, damage liability or expense and reasonable legal counsel fees incurred in
connection  therewith)  (collectively,  "Losses"),  to  which  such  Indemnified
Parties may become subject under any statute or regulation,  or at common law or
otherwise, insofar as such Losses:

          (a) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement  or  prospectus  for the Fund  (or any  amendment  or  supplement
     thereto)  or in sales  literature  approved  by the Fund (but  solely  with
     respect to statements regarding the Fund), (collectively,  "Fund Documents"
     for the  purposes of this Article 5), or arise out of or are based upon the
     omission or the alleged  omission to state therein a material fact required
     to be stated  therein  or  necessary  to make the  statements  therein  not
     misleading,  provided  that  this  indemnity  shall  not  apply  as to  any
     Indemnified  Party if such statement or omission or such alleged  statement
     or  omission  was made in reliance  upon and was  accurately  derived  from
     written  information  furnished  to the Fund by or on behalf of the Company
     for use in Fund Documents or otherwise for use in connection  with the sale
     of the Contracts or Shares; or

          (b) arise out of or result from  statement or  representations  (other
     than statements or representations contained in and accurately derived from
     Company  Documents)  or wrongful  conduct of the Fund or persons  under its
     control,  with  respect  to the sale or  acquisition  of the  Contracts  or
     Shares; or

          (c) arise out of or result from any untrue statement or alleged untrue
     statement of a material fact contained in Company Documents or the omission
     or alleged  omission to state therein a material fact required to be stated
     therein or necessary to make the statements  therein not misleading if such
     statement or omission was made in reliance upon and accurately derived from
     written  information  furnished to the Company by or on behalf of the Fund;
     or

          (d) arise out of or result from any failure by the Fund to provide the
     services  or  furnish  the  materials  required  under  the  terms  of this
     Agreement; or

          (e)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or warranty made by the Fund in this Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Fund.

     5.3  Neither   the  Company  nor  the  Fund  shall  be  liable   under  the
indemnification provisions of Section 5.1 or 5.2, as applicable, with respect to
any Losses incurred or assessed against any Indemnified Party to the extent such
Losses arise out of or result from such Indemnified Party's willful misfeasance,
bad faith or negligence in the performance of such Indemnified Party's duties or
by reason of such  Indemnified  Party's  reckless  disregard of  obligations  or
duties under this Agreement.

     5.4  Neither   the  Company  nor  the  Fund  shall  be  liable   under  the
indemnification provisions of Section 5.1 or 5.2, as applicable, with respect to
any claim made against an Indemnified  Party unless such Indemnified Party shall
have notified the party against whom indemnification is sought in writing within
five  business  days after the  summons,  or other first  written  notification,
giving  information  of the nature of the claim  shall have been  served upon or
otherwise  received by such Indemnified  Party (or after such Indemnified  Party
shall  have  received  notice  of  service  upon or  other  notification  to any
designated agent), but failure to notify the party against whom  indemnification
is sought of any such claim or shall not relieve  that party from any  liability
that it may have to the  Indemnified  Party in the absence of  Sections  5.1 and
5.2.

     5.5 In case any such action is brought against the Indemnified Parties, the
indemnifying party shall be entitled to participate,  at its own expense, in the
defense of such action.  The indemnifying party also shall be entitled to assume
the defense thereof, with counsel reasonably  satisfactory to the party named in
the action. After notice from the indemnifying party to the Indemnified Party of
an election to assume such defense,  the  Indemnified  Party shall bear the fees
and  expenses of any  additional  counsel  retained by it, and the  indemnifying
party will not be liable to the  Indemnified  Party under this Agreement for any
legal  or  other  expenses  subsequently  incurred  by  such  Indemnified  Party
independently in connection with the defense thereof other than reasonable costs
of investigation.

                                    ARTICLE 6

                                   TERMINATION

     6.1 This  Agreement may be terminated by either party for any reason by six
(6) months' advance written notice to the other party,  and may be terminated by
the Fund  pursuant to Sections 6.2 through 6.4 below upon written  notice to the
Company.

     6.2 This  Agreement  may be  terminated  at the option of the Fund upon any
finding  or ruling  against  the  Company by a court or the NASD,  the SEC,  the
insurance  department of any state,  or any other  regulatory body regarding the
Company's  duties under this  Agreement or related to the sale of the Contracts,
the  operation  of the  Account,  the  administration  of the  Contracts  or the
purchase of the Shares,  or any settlement of any  proceedings or undertaking to
any regulatory body that would, in the Fund's  reasonable  judgment,  materially
impair the Company's  ability to meet and perform the Company's  obligations and
duties hereunder.

     6.3 This  Agreement  may be  terminated  at the  option  of the Fund if the
Contracts cease to qualify as annuity contracts or life insurance  policies,  as
applicable,  under  the  Code,  or if the  Fund  reasonably  believes  that  the
Contracts may fail to so qualify.

     6.4 This  Agreement may be  terminated  by the Fund, at its option,  if the
Fund shall reasonably  determine,  in its sole judgment exercised in good faith,
that either (1) the Company shall have suffered a material adverse change in its
business or financial  condition or (2) the Company  shall have been the subject
of material  adverse  publicity that is likely to have a material adverse impact
upon the business and operations of either the Fund or the Underwriter.

     6.5 This  Agreement  may be  terminated at the option of the Company if (A)
the Internal Revenue Service determines that any Portfolio fails to qualify as a
"Regulated  Investment  Company"  under  the Code or fails  to  comply  with the
diversification  requirements  of Section 817(h) of the Code, or (B) the Company
shall reasonably  determine,  in its sole judgment exercised in good faith, that
either (1) the Fund or the  Underwriter  shall have been the subject of material
adverse  publicity  which is likely to have a material  adverse  impact upon the
business and operations of the Company,  or (2) the Fund breaches any obligation
under this  Agreement  in a material  respect  and such  breach  shall  continue
unremedied for thirty (30) days after receipt of notice from the Company of such
breach.

     6.6  Notwithstanding  any  termination of this  Agreement  pursuant to this
Article 6, the Fund and the Underwriter may, at the option of the Fund, continue
to make available  additional  Fund Shares for so long after the  termination of
this Agreement as the Fund desires  pursuant to the terms and conditions of this
Agreement as provided in Section 6.7 below,  for all  Contracts in effect on the
effective  date of termination  of this  Agreement  (hereinafter  referred to as
"Existing  Contracts").   Specifically,  without  limitation,  if  the  Fund  or
Underwriter so elects to make  additional  Shares  available,  the owners of the
Existing  Contracts or the Company,  whichever  shall have legal authority to do
so, shall be permitted to reallocate investments in the Fund, redeem investments
in the Fund  and/or  invest in the Fund upon the making of  additional  purchase
payments under the Existing Contracts.

     6.7 In the  event  of a  termination  of this  Agreement  pursuant  to this
Article  6, the Fund and the  Underwriter  shall  promptly  notify  the  Company
whether the  Underwriter  and the Fund will  continue  to make Shares  available
after such  termination;  if the  Underwriter and the Fund will continue to make
Shares so available,  the  provisions of this  Agreement  shall remain in effect
except for Section 6.1 hereof and thereafter  either the Fund or the Company may
terminate  the  Agreement,  as so continued  pursuant to this Section 6.7,  upon
prior written notice to the other party,  such notice to be for a period that is
reasonable  under  the  circumstances  but,  if given by the  Fund,  need not be
greater than six months.

     6.8 The  provisions  of Article 5 shall  survive  the  termination  of this
Agreement,  and the  provisions  of  Article 4 and  Sections  2.4 and 2.10 shall
survive the termination of this Agreement so long as Shares of the Fund are held
on behalf of Contract owners in accordance with Section 6.6.

                                    ARTICLE 7

                                     NOTICES

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other  party at the address of such party set forth below or at such
other  address  as such  party may from time to time  specify  in writing to the
other party.

     If to the Fund:

                  Merrill Lynch Variable Series Funds, Inc.
                  c/o Merrill Lynch Asset Management, L.P.
                  800 Scudders Mill Road
                  Plainsboro, New Jersey  08536
                  Attention:  General Counsel

     If to the Company:

                  American Fidelity Assurance Company
                  2000 Classen Boulevard, 5 North
                  Oklahoma City, Oklahoma  73106-6092
                  Attention: Marketing Director
                  American Fidelity Educational Services Division


                                    ARTICLE 8

                                  MISCELLANEOUS

     8.1  The  captions  in this  Agreement  are  included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     8.2  This  Agreement  may  be  executed   simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     8.3 If any provision of this  Agreement  shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     8.4 This Agreement shall be construed and the provisions hereof interpreted
under and in accordance with the laws of the State of New York, shall be subject
to the provisions of the 1933,  1934, and 1940 Acts, and the rules,  regulations
and rulings thereunder, including such exemptions from those statutes, rules and
regulations as the SEC may grant and the terms hereof shall be  interpreted  and
construed in accordance therewith.

     8.5  The  parties  to  this  Agreement   acknowledge  and  agree  that  all
liabilities of the Fund arising,  directly or indirectly,  under this Agreement,
of any and every nature whatsoever,  shall be satisfied solely out of the assets
of the Fund and that no  Director,  officer,  agent,  or  holder  of  shares  of
beneficial  interest  of the  Fund  shall  be  personally  liable  for any  such
liabilities.

     8.6 Each party shall  cooperate  with each other party and all  appropriate
governmental  authorities  (including  without limitation the SEC, the NASD, and
state insurance regulators) and shall permit such authorities  reasonable access
to its books  and  records  in  connection  with any  investigation  or  inquiry
relating to this Agreement or the transactions  contemplated  hereby. Each party
shall use its best efforts to provide the other party with reasonable  notice of
any  governmental  investigation  or inquiry  relating to this  Agreement or the
transactions contemplated hereby of which it has knowledge.

     8.7 The rights,  remedies and  obligations  contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     8.8 The parties to this Agreement acknowledge and agree that this Agreement
shall not be exclusive in any respect.

     8.9 Neither this Agreement nor any rights or  obligations  hereunder may be
assigned by either party without the prior written approval of the other party.

     8.10 No  provisions  of this  Agreement  may be amended or  modified in any
manner except by a written  agreement  properly  authorized and executed by both
parties.

     8.11 No failure or delay by a party in exercising any right or remedy under
this  Agreement  will  operate  as a waiver  thereof  and no single  or  partial
exercise of rights shall preclude a further or subsequent  exercise.  The rights
and remedies  provided in this Agreement are cumulative and not exclusive of any
rights or remedies provided by law.

     IN WITNESS WHEREOF,  the parties have caused their duly authorized officers
to execute this Fund Participation Agreement as of the date and year first above
written.

                                       AMERICAN FIDELITY ASSURANCE COMPANY

                                       By:

                                       Name:

                                       Title:

                                       MERRILL LYNCH VARIABLE SERIES FUNDS, INC.

                                       By:

                                       Name:

                                       Title:




                                   SCHEDULE A

Segregated  Accounts of American  Fidelity  Assurance  Company  Participating in
Portfolios of Merrill Lynch Variable Series Funds, Inc.

Name of Separate Account                                     Date Established

Separate Account B                                          September 20, 1996


                                   SCHEDULE B

Share  Classes and  Portfolios  of Merrill Lynch  Variable  Series  Funds,  Inc.
Offered to Segregated Accounts of American Fidelity Assurance Company

                           PORTFOLIOS SHARE CLASS(ES)

                     High Current Income Fund Class A Shares

                        Special Value Focus Fund Class A Shares

                         Prime Bond Fund Class A Shares

                      American Balanced Fund Class A Shares

                 International Equity Focus Fund Class A Shares



                                   SCHEDULE C

Persons Authorized to Act on Behalf of American Fidelity Assurance Company

     The Fund, the  Underwriter  and their  respective  agents are authorized to
rely on  instructions  from the  following  individuals  on behalf  of  American
Fidelity Assurance Company on its own behalf and on behalf of each Account:

         Name                                            Signature

         Nancy Steeber                            ______________________________

         Cherie Horsfall                          ______________________________

         Kathy Erickson                           ______________________________

         Shelly Harnett                           ______________________________

         Brandi Marintez                          ______________________________

                          FUND PARTICIPATION AGREEMENT

This  Agreement  is  entered  into as of the  day of  _________,  1997,  between
AMERICAN FIDELITY  ASSURANCE  COMPANY,  a life insurance company organized under
the laws of the State of  Oklahoma  ("Insurance  Company"),  and each of DREYFUS
VARIABLE INVESTMENT FUND, THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. and
DREYFUS LIFE AND ANNUITY INDEX FUND, INC. (d/b/a DREYFUS STOCK INDEX FUND) (each
a "Fund").

                                    ARTICLE I

                                   DEFINITIONS

1.1  "Act" shall mean the Investment Company Act of 1940, as amended.

1.2  "Board" shall mean the Board of Directors or Trustees,  as the case may be,
     of a Fund, which has the  responsibility  for management and control of the
     Fund.

1.3  "Business  Day"  shall mean any day for which a Fund  calculates  net asset
     value per share as described in the Fund's Prospectus.

1.4  "Commission" shall mean the Securities and Exchange Commission.

1.5  "Contract"  shall mean a variable  annuity or life insurance  contract that
     uses any Participating Fund (as defined below) as an underlying  investment
     medium.   Individuals   who   participate   under  a  group   Contract  are
     "Participants."

1.6  "Contractholder" shall mean any entity that is a party to a Contract with a
     Participating Company (as defined below).

1.7  "Disinterested  Board  Members"  shall mean those members of the Board of a
     Fund that are not deemed to be "interested persons" of the Fund, as defined
     by the Act.

1.8  "Dreyfus" shall mean The Dreyfus Corporation and its affiliates,  including
     Dreyfus Service Corporation.

1.9  "Participating  Companies"  shall  mean any  insurance  company  (including
     Insurance  Company)  that offers  variable  annuity  and/or  variable  life
     insurance  contracts  to the public and that has entered  into an agreement
     with one or more of the Funds.

1.10 "Participating Fund" shall mean each Fund,  including,  as applicable,  any
     series thereof, specified in Exhibit A, as such Exhibit may be amended from
     time to time by  agreement of the parties  hereto,  the shares of which are
     available to serve as the  underlying  investment  medium for the aforesaid
     Contracts.

1.11 "Prospectus"  shall mean the current prospectus and statement of additional
     information of a Fund, as most recently filed with the Commission.

1.12 "Separate  Account"  shall mean  American  Fidelity  Separate  Account B, a
     separate  account  established by Insurance  Company in accordance with the
     laws of the State of Oklahoma.

1.13 "Software  Program"  shall  mean the  software  program  used by a Fund for
     providing Fund and account  balance  information  including net asset value
     per share.  Such Program may include the Lion System.  In situations  where
     the  Lion  System  or any  other  Software  Program  used  by a Fund is not
     available,  such information may be provided by telephone.  The Lion System
     shall be provided to Insurance Company at no charge.

1.14 "Insurance  Company's General Account(s)" shall mean the general account(s)
     of Insurance Company and its affiliates that invest in a Fund.

                                   ARTICLE II

                                 REPRESENTATIONS

2.1  Insurance  Company  represents  and  warrants  that (a) it is an  insurance
     company duly  organized and in good standing under  applicable  law; (b) it
     has legally and validly  established the Separate  Account  pursuant to the
     Oklahoma  Insurance  Code for the purpose of offering to the public certain
     individual and group variable annuity and life insurance contracts;  (c) it
     has registered the Separate  Account as a unit  investment  trust under the
     Act to serve as the segregated  investment  account for the Contracts;  and
     (d)  the  Separate  Account  is  eligible  to  invest  in  shares  of  each
     Participating Fund without such investment  disqualifying any Participating
     Fund as an  investment  medium  for  insurance  company  separate  accounts
     supporting variable annuity contracts or variable life insurance contracts.

2.2  Insurance  Company  represents  and warrants that (a) the Contracts will be
     described in a  registration  statement  filed under the  Securities Act of
     1933, as amended ("1933 Act"); (b) the Contracts will be issued and sold in
     compliance in all material  respects with all applicable  federal and state
     laws;  and (c) the  sale of the  Contracts  shall  comply  in all  material
     respects with state insurance law requirements. Insurance Company agrees to
     notify each  Participating  Fund  promptly of any  investment  restrictions
     imposed by state insurance law and applicable to the Participating Fund.

2.3  Insurance  Company  represents  and  warrants  that the  income,  gains and
     losses,  whether or not  realized,  from assets  allocated  to the Separate
     Account are, in accordance with the applicable Contracts, to be credited to
     or charged  against such Separate  Account  without regard to other income,
     gains or losses from assets  allocated  to any other  accounts of Insurance
     Company.  Insurance Company  represents and warrants that the assets of the
     Separate  Account are and will be kept  separate from  Insurance  Company's
     General Account and any other separate accounts Insurance Company may have,
     and will not be charged with  liabilities  from any business that Insurance
     Company may conduct or the  liabilities  of any companies  affiliated  with
     Insurance Company.

2.4  Each  Participating Fund represents that its shares are registered with the
     Commission under the Securities Act of 1933, that it is registered with the
     Commission under the Act as an open-end,  management investment company and
     that it possesses,  and shall maintain,  all legal and regulatory licenses,
     approvals,  consents and/or exemptions  required for the Participating Fund
     to operate  and offer its  shares as an  underlying  investment  medium for
     Participating Companies.

2.5  Each  Participating  Fund  represents  that it is currently  qualified as a
     regulated  investment  company under  Subchapter M of the Internal  Revenue
     Code of 1986,  as amended  (the  "Code"),  and that it will  maintain  such
     qualification  (under  Subchapter M or any successor or similar  provision)
     and  that it will  notify  Insurance  Company  immediately  upon  having  a
     reasonable  basis for believing that it has ceased to so qualify or that it
     might not so qualify in the future.

2.6  Insurance  Company  represents and agrees that the Contracts are currently,
     and at the time of issuance will be, treated as life insurance  policies or
     annuity contracts, whichever is appropriate, under applicable provisions of
     the Code, and that it will make every effort to maintain such treatment and
     that it will notify each  Participating  Fund and Dreyfus  immediately upon
     having a reasonable  basis for believing  that the Contracts have ceased to
     be so treated or that they might not be so treated in the future. Insurance
     Company agrees that any prospectus  offering a Contract that is a "modified
     endowment  contract," as that term is defined in Section 7702A of the Code,
     will identify such Contract as a modified endowment contract (or policy).

2.7  Each  Participating  Fund  agrees  that its  assets  shall be  managed  and
     invested in a manner that complies with the  requirements of Section 817(h)
     of the Code and the  Regulations  thereunder.  In the event a Participating
     Fund becomes aware that it has failed to so comply, it will take reasonable
     steps (a) to notify Insurance Company of such failure and (b) to adequately
     diversify the Participating Fund so as to achieve compliance.

2.8  Insurance  Company agrees that each  Participating  Fund shall be permitted
     (subject to the other terms of this Agreement) to make its shares available
     to other Participating Companies and Contractholders.

2.9  Each  Participating Fund represents and warrants that any of its directors,
     trustees,   officers,    employees,    investment   advisers,   and   other
     individuals/entities  who deal  with the  money  and/or  securities  of the
     Participating  Fund are and shall  continue to be at all times covered by a
     blanket   fidelity  bond  or  similar  coverage  for  the  benefit  of  the
     Participating  Fund in an amount not less than that  required by Rule 17g-1
     under the Act. The aforesaid  Bond shall  include  coverage for larceny and
     embezzlement and shall be issued by a reputable bonding company.

2.10 Insurance  Company  represents  and warrants  that all of its employees and
     agents who deal with the money and/or securities of each Participating Fund
     are and shall  continue  to be at all times  covered by a blanket  fidelity
     bond or similar  coverage in an amount not less than the coverage  required
     or appropriate  for purposes of its operations  under  applicable  law. The
     aforesaid  Bond shall  include  coverage for larceny and  embezzlement  and
     shall be issued by a reputable bonding company.

2.11 Insurance  Company  agrees  that  Dreyfus  shall be  deemed  a third  party
     beneficiary  under  this  Agreement  and may  enforce  any  and all  rights
     conferred by virtue of this Agreement.

                                   ARTICLE III

                                   FUND SHARES

3.1  The  Contracts  funded  through the  Separate  Account will provide for the
     investment of certain amounts in shares of each Participating Fund.

3.2  Each Participating Fund agrees to make its shares available for purchase at
     the then applicable net asset value per share by Insurance  Company and the
     Separate  Account on each Business Day pursuant to rules of the Commission.
     Notwithstanding  the foregoing,  each Participating Fund may refuse to sell
     its shares to any  person,  or suspend or  terminate  the  offering  of its
     shares,  if such  action is required  by law or by  regulatory  authorities
     having  jurisdiction or is, in the sole discretion of its Board,  acting in
     good  faith and in light of its  fiduciary  duties  under  federal  and any
     applicable  state  laws,  necessary  and  in  the  best  interests  of  the
     Participating Fund's shareholders.

3.3  Each  Participating  Fund agrees that shares of the Participating Fund will
     be sold only to (a) Participating  Companies and their separate accounts or
     (b)  "qualified  pension or retirement  plans" as determined  under Section
     817(h)(4) of the Code.  Except as otherwise  set forth in this Section 3.3,
     no shares of any Participating Fund will be sold to the general public.

3.4  Each  Participating  Fund shall use its best efforts to provide closing net
     asset value,  dividend and capital gain information on a per-share basis to
     Insurance  Company by 6:00 p.m.  Eastern  time on each  Business  Day.  Any
     material errors in the calculation of net asset value, dividend and capital
     gain information shall be reported  immediately upon discovery to Insurance
     Company.  Non-material  errors will be corrected in the next Business Day's
     net asset value per share.

     In the event of a  material  error in the net asset  value per  share,  the
     Participating  Fund shall take the following steps. Any such error shall be
     reported promptly upon discovery to the Insurance Company. Notification can
     be made  orally  or by  direct  or  indirect  systems  access  but  must be
     confirmed in writing. The letter must state for each day for which an error
     occurred  the  incorrect  price,  the correct  price and the reason for the
     price  change.  If an  adjustment is necessary to correct an error that has
     caused  the  Separate  Account  to  receive  less  than that to which it is
     entitled,  the Participating  Fund shall make all necessary  adjustments to
     the number of shares owned in the Separate  Account and  distribute  to the
     Insurance  Company any and all amounts of the  underpayment.  The Insurance
     Company will credit the appropriate  amount of such payment to the Separate
     Account. When making adjustments for an error, the Participating Fund shall
     not net same day transactions in the Separate Account. No adjustment for an
     error shall be taken in any Separate Account until such time as the parties
     hereto have agreed to a resolution of the error,  but the parties shall use
     all  reasonable  efforts to reach such  agreement  within two business days
     after discovery of the error.

3.5  At the end of each Business Day, Insurance Company will use the information
     described  in  Sections  3.2 and 3.4 to  calculate  the unit  values of the
     Separate Account for the day. Using this unit value, Insurance Company will
     process the day's Separate Account transactions received by it by the close
     of trading on the floor of the New York Stock Exchange (currently 4:00 p.m.
     Eastern  time) to  determine  the net dollar  amount of each  Participating
     Fund's  shares that will be purchased or redeemed at that day's closing net
     asset  value per share.  The net  purchase  or  redemption  orders  will be
     transmitted to each  Participating  Fund by Insurance Company by 11:00 a.m.
     Eastern time on the Business Day next following Insurance Company's receipt
     of that  information.  Subject to Sections  3.6 and 3.8,  all  purchase and
     redemption  orders  for  Insurance  Company's  General  Accounts  shall  be
     effected at the net asset value per share of each  Participating  Fund next
     calculated  after  receipt  of the order by the  Participating  Fund or its
     Transfer Agent.

3.6  Each  Participating  Fund appoints  Insurance  Company as its agent for the
     limited  purpose of accepting  orders for the purchase  and  redemption  of
     Participating Fund shares for the Separate Account. Each Participating Fund
     will execute orders at the applicable net asset value per share  determined
     as of the  close  of  trading  on the  day of  receipt  of such  orders  by
     Insurance Company acting as agent  ("effective trade date"),  provided that
     the Participating Fund receives notice of such orders by 11:00 a.m. Eastern
     time on the next  following  Business  Day and, if such orders  request the
     purchase of Participating Fund shares, the conditions  specified in Section
     3.8, as applicable,  are satisfied.  A redemption or purchase  request that
     does not  satisfy the  conditions  specified  above and in Section  3.8, as
     applicable,  will be effected at the net asset value per share  computed on
     the Business Day immediately preceding the next following Business Day upon
     which  such   conditions   have  been  satisfied  in  accordance  with  the
     requirements of this Section and Section 3.8.

3.7  Insurance  Company  will make its best  efforts to notify  each  applicable
     Participating Fund in advance of any unusually large purchase or redemption
     orders.

3.8  If Insurance  Company's  order  requests  the  purchase of a  Participating
     Fund's  shares,  Insurance  Company  will pay for such  purchases by wiring
     Federal Funds to the Participating Fund or its designated custodial account
     on the day the  order is  transmitted.  Insurance  Company  shall  make all
     reasonable efforts to transmit to the applicable Participating Fund payment
     in  Federal  Funds by  12:00  noon  Eastern  time on the  Business  Day the
     Participating  Fund  receives  the notice of the order  pursuant to Section
     3.5.  Each  applicable  Participating  Fund will execute such orders at the
     applicable net asset value per share  determined as of the close of trading
     on the effective trade date if the  Participating  Fund receives payment in
     Federal  Funds by  12:00  midnight  Eastern  time on the  Business  Day the
     Participating  Fund  receives  the notice of the order  pursuant to Section
     3.5. If payment in Federal  Funds for any  purchase  is not  received or is
     received  by a  Participating  Fund after 12:00 noon  Eastern  time on such
     Business  Day,  Insurance  Company  shall  promptly,  upon each  applicable
     Participating Fund's request,  reimburse the respective  Participating Fund
     for any charges,  costs,  fees,  interest or other expenses incurred by the
     Participating  Fund in  connection  with any advances to, or  borrowings or
     overdrafts by, the Participating  Fund, or any similar expenses incurred by
     the Participating Fund, as a result of portfolio  transactions  effected by
     the  Participating  Fund based upon such  purchase  request.  If  Insurance
     Company's order requests the redemption of any Participating  Fund's shares
     valued at or greater than $1 million dollars,  the Participating  Fund will
     wire such amount to Insurance Company within seven days of the order.

3.9  Each  Participating  Fund has the  obligation to ensure that its shares are
     registered   with   applicable   federal   agencies  at  all  times.   Each
     Participating  Fund  will  register  and  qualify  its  shares  for sale in
     accordance  with the laws of the various  states if required by  applicable
     law.

3.10 Each Participating Fund will confirm each purchase or redemption order made
     by Insurance Company. Transfer of Participating Fund shares will be by book
     entry only.  No share  certificates  will be issued to  Insurance  Company.
     Insurance  Company will record shares ordered from a Participating  Fund in
     an appropriate title for the corresponding account.

3.11 Each Participating Fund shall credit Insurance Company with the appropriate
     number of shares.

3.12 On each ex-dividend date of a Participating Fund or, if not a Business Day,
     on the  first  Business  Day  thereafter,  each  Participating  Fund  shall
     communicate  to Insurance  Company the amount of dividend and capital gain,
     if any, per share.  All dividends and capital gains shall be  automatically
     reinvested in additional shares of the applicable Participating Fund at the
     net asset value per share on the ex-dividend date. Each  Participating Fund
     shall, on the day after the ex-dividend  date or, if not a Business Day, on
     the first Business Day thereafter,  notify Insurance  Company of the number
     of shares so issued.

                                   ARTICLE IV

                             STATEMENTS AND REPORTS

4.1  Each  Participating  Fund shall provide monthly statements of account as of
     the end of  each  month  for all of  Insurance  Company's  accounts  by the
     fifteenth (15th) Business Day of the following month.

4.2  Each Participating Fund shall distribute to Insurance Company copies of the
     Participating  Fund's  Prospectuses,  proxy  materials,  notices,  periodic
     reports  and  other  printed  materials  (which  the   Participating   Fund
     customarily  provides  to its  shareholders)  in  quantities  as  Insurance
     Company may reasonably request for distribution to each  Contractholder and
     Participant.  If requested by Insurance  Company,  each  Participating Fund
     will provide  documentation  (including the Participating Fund's prospectus
     as set in type, on diskette or in camera-ready  copy) and other  reasonable
     assistance  as is  reasonably  necessary  for  Insurance  Company  to print
     together in one document the current  prospectus for the variable contracts
     issued by Insurance Company,  the current prospectus for each Participating
     Fund and the current  prospectus  of each other fund in which the assets of
     the variable contracts are invested.  In such case, each Participating Fund
     will  bear  that  portion  of  the  reasonable  expenses  allocable  to the
     Participating Fund portion of the combined printed prospectuses.  Insurance
     Company shall submit the invoices for such printing and duplicating to each
     Participating  Fund and shall employ all reasonable  efforts to monitor and
     control such costs.

4.3  Each  Participating  Fund will  provide to  Insurance  Company at least one
     complete copy of all registration statements,  Prospectuses, reports, proxy
     statements, sales literature and other promotional materials,  applications
     for exemptions,  requests for no-action letters,  and all amendments to any
     of  the  above,  that  relate  to the  Participating  Fund  or its  shares,
     contemporaneously  with the filing of such document with the  Commission or
     other regulatory authorities.

4.4  Insurance Company will provide to each Participating Fund at least one copy
     of all registration  statements,  Prospectuses,  reports, proxy statements,
     sales  literature  and  other  promotional   materials,   applications  for
     exemptions,  requests for no-action  letters,  and all amendments to any of
     the  above,   that  relate  to  the  Contracts  or  the  Separate  Account,
     contemporaneously with the filing of such document with the Commission.

                                    ARTICLE V

                                    EXPENSES

5.1  The charge to each  Participating  Fund for all  expenses  and costs of the
     Participating   Fund,   including  but  not  limited  to  management  fees,
     administrative expenses and legal and regulatory costs, will be made in the
     determination of the  Participating  Fund's daily net asset value per share
     so as to  accumulate  to an  annual  charge  at the rate  set  forth in the
     Participating  Fund's  Prospectus.  Excluded  from the  expense  limitation
     described  herein shall be brokerage  commissions and transaction  fees and
     extraordinary expenses.

5.2  Each   Participating   Fund  shall  bear  the  costs  of  registration  and
     qualification  of its  shares,  the  preparation  and  filing  of  required
     documents  and all taxes to which an  issuer is  subject  on  issuance  and
     transfer  of its  shares.  Except as  provided  in this  Article V and,  in
     particular in the next sentence, Insurance Company shall not be required to
     pay directly any expenses of any Participating Fund or expenses relating to
     the distribution of its shares.  Insurance  Company shall pay the following
     expenses or costs:

     a.   Such  amount of the  production  expenses  of any  Participating  Fund
          materials,  including  the cost of  printing  a  Participating  Fund's
          Prospectus,  or marketing materials for prospective  Insurance Company
          Contractholders  and  Participants  as Dreyfus and  Insurance  Company
          shall agree from time to time.

     b.   Distribution expenses of any Participating Fund materials or marketing
          materials  for  prospective  Insurance  Company   Contractholders  and
          Participants.

     c.   Distribution expenses of any Participating Fund materials or marketing
          materials for Insurance Company Contractholders and Participants.

          Except as provided  herein,  all other expenses of each  Participating
          Fund shall not be borne by Insurance Company.

                                   ARTICLE VI

                                EXEMPTIVE RELIEF

6.1  Insurance  Company has reviewed a copy of the order dated December 23, 1987
     of the  Securities  and Exchange  Commission  under Section 6(c) of the Act
     with respect to Dreyfus  Variable  Investment  Fund and a copy of the order
     dated  August 23, 1989 of the  Securities  and  Exchange  Commission  under
     Section  6(c) of the Act with  respect to Dreyfus  Life and  Annuity  Index
     Fund,  Inc. and, in  particular,  has reviewed the conditions to the relief
     set forth in each related Notice. As set forth therein, if Dreyfus Variable
     Investment  Fund  or  Dreyfus  Life  and  Annuity  Index  Fund,  Inc.  is a
     Participating Fund, Insurance Company agrees, as applicable,  to report any
     potential or existing conflicts,  to which it is reasonably aware, promptly
     to the respective Board of Dreyfus Variable  Investment Fund and/or Dreyfus
     Life and Annuity Index Fund,  Inc. and, in  particular,  whenever  contract
     voting  instructions  are  disregarded,  and  recognizes  that  it  will be
     responsible  for  assisting  each  applicable  Board  in  carrying  out its
     responsibilities under such application.  Insurance Company agrees to carry
     out  such  responsibilities  with  a  view  to the  interests  of  existing
     Contractholders.

     The  Dreyfus   Socially   Responsible   Growth  Fund,  Inc.,  if  it  is  a
     Participating  Fund,  shall  furnish  Insurance  Company with a copy of its
     application  for an order of the Securities and Exchange  Commission  under
     Section 6(c) of the Act for mixed and shared funding relief, and the notice
     of such  application  and order when issued by the SEC.  Insurance  Company
     agrees  to  comply  with the  conditions  on which  such  order is  issued,
     including  reporting  any potential or existing  conflicts  promptly to the
     Board  of The  Dreyfus  Socially  Responsible  Growth  Fund,  Inc.,  and in
     particular whenever Contractholder voting instructions are disregarded,  to
     the extent such conditions are not materially different from the conditions
     of the mixed  and  shared  funding  relief  obtained  by  Dreyfus  Variable
     Investment   Fund  and  Dreyfus   Life  and  Annuity   Index  Fund,   Inc.,
     respectively; and recognizes that it shall be responsible for assisting the
     Board of The Dreyfus Socially Responsible Growth Fund, Inc. in carrying out
     its  responsibilities  in  connection  with such order.  Insurance  Company
     agrees to carry out such  responsibilities  with a view to the interests of
     existing Contractholders.

6.2  If a majority of the Board, or a majority of  Disinterested  Board Members,
     determines that a material  irreconcilable conflict (as contemplated in the
     order of the Securities and Exchange  Commission,  and related application,
     referenced in Section 6.1) exists with regard to Contractholder investments
     in a  Participating  Fund,  the  Board  shall  give  prompt  notice  to all
     Participating  Companies  and any other  Participating  Fund.  If the Board
     determines  that Insurance  Company is responsible  for causing or creating
     said conflict, Insurance Company shall at its sole cost and expense, and to
     the extent  reasonably  practicable  (as  determined  by a majority  of the
     Disinterested Board Members), take such action as is necessary to remedy or
     eliminate the irreconcilable  material conflict.  Such necessary action may
     include, but shall not be limited to:

     a.   Withdrawing  the assets  allocable  to the  Separate  Account from the
          Participating   Fund  and   reinvesting   such   assets   in   another
          Participating  Fund (if applicable) or a different  investment medium,
          or  submitting  the  question of whether  such  segregation  should be
          implemented to a vote of all affected Contractholders; and/or

     b.   Establishing a new registered management investment company.

6.3  If a material  irreconcilable  conflict arises as a result of a decision by
     Insurance Company to disregard  Contractholder voting instructions and said
     decision  represents a minority  position or would preclude a majority vote
     by  all  Contractholders  having  an  interest  in  a  Participating  Fund,
     Insurance Company may be required, at the Board's election, to withdraw the
     investments of the Separate Account in that Participating Fund.

6.4  For the  purpose of this  Article,  a majority of the  Disinterested  Board
     Members  shall  determine  whether or not any  proposed  action  adequately
     remedies any  irreconcilable  material  conflict,  but in no event will any
     Participating  Fund be required to bear the expense of  establishing  a new
     funding medium for any Contract. Insurance Company shall not be required by
     this Article to establish a new funding medium for any Contract if an offer
     to do so has been  declined  by vote of a majority  of the  Contractholders
     materially adversely affected by the irreconcilable material conflict.

6.5  No action  by  Insurance  Company  taken or  omitted,  and no action by the
     Separate Account or any Participating  Fund taken or omitted as a result of
     any act or failure to act by Insurance Company pursuant to this Article VI,
     shall relieve  Insurance  Company of its  obligations  under,  or otherwise
     affect the operation of, Article V.


                                   ARTICLE VII

                       VOTING OF PARTICIPATING FUND SHARES

7.1  Each  Participating Fund shall provide Insurance Company with copies, at no
     cost to Insurance  Company,  of the  Participating  Fund's proxy  material,
     reports to shareholders  and other  communications  to shareholders in such
     quantity as Insurance Company shall reasonably  require for distributing to
     Contractholders or Participants.

     Insurance Company shall:

     (a)  solicit voting instructions from  Contractholders or Participants on a
          timely basis and in accordance with applicable law;

     (b)  vote the  Participating  Fund shares in accordance  with  instructions
          received from Contractholders or Participants; and

     (c)  vote the Participating Fund shares for which no instructions have been
          received in the same proportion as Participating Fund shares for which
          instructions have been received.

          Insurance  Company  agrees  at all times to vote its  General  Account
          shares in the same  proportion  as the  Participating  Fund shares for
          which   instructions  have  been  received  from   Contractholders  or
          Participants.  Insurance  Company further agrees to be responsible for
          assuring  that voting the  Participating  Fund shares for the Separate
          Account is conducted in a manner  consistent with other  Participating
          Companies.

7.2  Insurance  Company  agrees  that it shall not,  without  the prior  written
     consent of each applicable Participating Fund and Dreyfus,  solicit, induce
     or encourage  Contractholders  to change or  supplement  the  Participating
     Fund's current investment adviser.

                                  ARTICLE VIII

                          MARKETING AND REPRESENTATIONS

8.1  Each  Participating  Fund or its  underwriter  shall  periodically  furnish
     Insurance Company with the following documents,  in quantities as Insurance
     Company may reasonably request:

     a.   Current Prospectus and any supplements thereto; and

     b.   Other marketing materials.

          Expenses  for the  production  of such  documents  shall  be  borne in
          accordance with Sections 4.2 and 5.2 of this Agreement.

8.2  Insurance  Company shall  designate  certain persons or entities that shall
     have  the  requisite  licenses  to  solicit  applications  for the  sale of
     Contracts.  No  representation  is  made  as to the  number  or  amount  of
     Contracts that are to be sold by Insurance Company. Insurance Company shall
     make  reasonable  efforts to market the Contracts and shall comply with all
     applicable federal and state laws in connection therewith.

8.3  Insurance  Company shall furnish,  or shall cause to be furnished,  to each
     applicable  Participating  Fund  or  its  designee,  each  piece  of  sales
     literature or other promotional  material in which the Participating  Fund,
     its  investment  adviser or the  administrator  is named,  at least fifteen
     Business Days prior to its use. No such  material  shall be used unless the
     Participating  Fund or its designee  approves such material.  Such approval
     (if  given)  must be in  writing  and  shall be  presumed  not given if not
     received  within ten Business  Days after  receipt of such  material.  Each
     applicable  Participating  Fund or its designee,  as the case may be, shall
     use all reasonable efforts to respond within ten days of receipt.

8.4  Insurance   Company   shall   not   give  any   information   or  make  any
     representations  or  statements  on  behalf  of  a  Participating  Fund  or
     concerning  a  Participating  Fund  in  connection  with  the  sale  of the
     Contracts  other than the information or  representations  contained in the
     registration  statement or Prospectus of, as may be amended or supplemented
     from time to time, or in reports or proxy  statements  for, the  applicable
     Participating  Fund, or in sales literature or other  promotional  material
     approved by the applicable Participating Fund.

8.5  Each Participating Fund shall furnish,  or shall cause to be furnished,  to
     Insurance Company,  each piece of the Participating Fund's sales literature
     or other  promotional  material in which Insurance  Company or the Separate
     Account is named, at least fifteen  Business Days prior to its use. No such
     material  shall be used unless  Insurance  Company  approves such material.
     Such approval (if given) must be in writing and shall be presumed not given
     if not received  within ten Business Days after  receipt of such  material.
     Insurance  Company shall use all  reasonable  efforts to respond within ten
     days of receipt.

8.6  Each  Participating  Fund  shall  not,  in  connection  with  the  sale  of
     Participating Fund shares, give any information or make any representations
     on behalf  of  Insurance  Company  or  concerning  Insurance  Company,  the
     Separate   Account,   or  the  Contracts  other  than  the  information  or
     representations contained in a registration statement or prospectus for the
     Contracts,  as may be  amended  or  supplemented  from time to time,  or in
     published reports for the Separate Account that are in the public domain or
     approved  by  Insurance  Company for  distribution  to  Contractholders  or
     Participants, or in sales literature or other promotional material approved
     by Insurance Company.

8.7  For  purposes of this  Agreement,  the phrase  "sales  literature  or other
     promotional   material"  or  words  of  similar  import  include,   without
     limitation,  advertisements  (such as material  published,  or designed for
     use, in a  newspaper,  magazine  or other  periodical,  radio,  television,
     telephone or tape recording, videotape display, signs or billboards, motion
     pictures or other  public  media),  sales  literature  (such as any written
     communication  distributed or made generally  available to customers or the
     public, including brochures,  circulars,  research reports, market letters,
     form  letters,  seminar  texts,  or  reprints  or  excerpts  of  any  other
     advertisement,  sales  literature,  or published  article),  educational or
     training  materials or other  communications  distributed or made generally
     available  to some or all  agents or  employees,  registration  statements,
     prospectuses, statements of additional information, shareholder reports and
     proxy materials,  and any other material  constituting  sales literature or
     advertising under National  Association of Securities Dealers,  Inc. rules,
     the Act or the 1933 Act.

                                   ARTICLE IX

                                 INDEMNIFICATION

9.1  Insurance Company agrees to indemnify and hold harmless each  Participating
     Fund, Dreyfus, each respective  Participating Fund's investment adviser and
     sub-investment  adviser  (if  applicable),  each  respective  Participating
     Fund's  distributor,  and their  respective  affiliates,  and each of their
     directors,  trustees, officers,  employees, agents and each person, if any,
     who controls or is associated with any of the foregoing entities or persons
     within the meaning of the 1933 Act (collectively, the "Indemnified Parties"
     for purposes of Section 9.1), against any and all losses,  claims,  damages
     or liabilities  joint or several  (including any  investigative,  legal and
     other expenses reasonably incurred in connection with, and any amounts paid
     in settlement of, any action, suit or proceeding or any claim asserted) for
     which the  Indemnified  Parties may become  subject,  under the 1933 Act or
     otherwise,  insofar as such  losses,  claims,  damages or  liabilities  (or
     actions  in  respect  to  thereof)  (i) arise out of or are based  upon any
     untrue statement or alleged untrue statement of any material fact contained
     in information  furnished by Insurance  Company for use in the registration
     statement  or  Prospectus  or sales  literature  or  advertisements  of the
     respective  Participating  Fund or with respect to the Separate  Account or
     Contracts,  or arise out of or are based upon the  omission  or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading;  (ii) arise out of
     or as a result  of  conduct,  statements  or  representations  (other  than
     statements  or  representations  contained  in  the  Prospectus  and  sales
     literature  or  advertisements  of the  respective  Participating  Fund) of
     Insurance Company or its agents,  with respect to the sale and distribution
     of Contracts for which the  respective  Participating  Fund's shares are an
     underlying investment; (iii) arise out of the wrongful conduct of Insurance
     Company  or  persons  under  its  control  with  respect  to  the  sale  or
     distribution  of the  Contracts  or  the  respective  Participating  Fund's
     shares; (iv) arise out of Insurance Company's incorrect  calculation and/or
     untimely  reporting of net purchase or redemption  orders; or (v) arise out
     of any breach by Insurance  Company of a material term of this Agreement or
     as a result of any failure by Insurance Company to provide the services and
     furnish  the  materials  or to  make  any  payments  provided  for in  this
     Agreement.  Insurance  Company  will  reimburse  any  Indemnified  Party in
     connection with  investigating or defending any such loss,  claim,  damage,
     liability or action;  provided,  however,  that with respect to clauses (i)
     and (ii) above Insurance Company will not be liable in any such case to the
     extent that any such loss,  claim,  damage or liability arises out of or is
     based upon any untrue  statement  or omission or alleged  omission  made in
     such registration statement, prospectus, sales literature, or advertisement
     in conformity with written  information  furnished to Insurance  Company by
     the  respective  Participating  Fund  specifically  for use  therein.  This
     indemnity  agreement will be in addition to any liability  which  Insurance
     Company may otherwise have.

9.2  Each  Participating  Fund  severally  agrees to indemnify and hold harmless
     Insurance Company and each of its directors,  officers,  employees,  agents
     and each person, if any, who controls  Insurance Company within the meaning
     of the 1933  Act  against  any  losses,  claims,  damages  or  liabilities,
     including any investigative,  legal and other expenses  reasonably incurred
     in connection with, and any amounts paid in settlement of, any action, suit
     or proceeding or any claim asserted, to which Insurance Company or any such
     director,  officer,  employee,  agent  or  controlling  person  may  become
     subject,  under the 1933 Act or otherwise,  insofar as such losses, claims,
     damages or liabilities (or actions in respect  thereof) (1) arise out of or
     are based upon any untrue  statement  or alleged  untrue  statement  of any
     material  fact  contained in the  registration  statement or  Prospectus or
     sales literature or  advertisements of the respective  Participating  Fund;
     (2)  arise  out  of or  are  based  upon  the  omission  to  state  in  the
     registration  statement or Prospectus or sales literature or advertisements
     of the  respective  Participating  Fund any  material  fact  required to be
     stated therein or necessary to make the statements  therein not misleading;
     (3) arise out of or are based upon any untrue  statement or alleged  untrue
     statement of any material fact contained in the  registration  statement or
     Prospectus  or sales  literature  or  advertisements  with  respect  to the
     Separate  Account  or the  Contracts  and  such  statements  were  based on
     information  provided to Insurance Company by the respective  Participating
     Fund; or (4) arise out of any breach by a Participating  Fund of a material
     term of this  Agreement  or as a result of any  failure by a  Participating
     Fund to provide  the  services  and furnish  the  materials  or to make any
     payments in conformity with and as provided for in this Agreement;  and the
     respective  Participating  Fund will  reimburse any legal or other expenses
     reasonably  incurred by Insurance  Company or any such  director,  officer,
     employee,  agent or controlling  person in connection with investigating or
     defending  any such loss,  claim,  damage,  liability or action;  provided,
     however,  that the respective  Participating Fund will not be liable in any
     such case to the extent  that any such  loss,  claim,  damage or  liability
     arises out of or is based upon an untrue  statement  or omission or alleged
     omission made in such registration statement,  Prospectus, sales literature
     or advertisements in conformity with written  information  furnished to the
     respective  Participating  Fund by Insurance  Company  specifically for use
     therein.  This  indemnity  agreement  will be in addition to any  liability
     which the respective Participating Fund may otherwise have.

9.3  Each  Participating  Fund  severally  shall  indemnify  and hold  Insurance
     Company and each of its directors,  officers,  employees,  agents, and each
     person,  if any, who controls  Insurance  Company within the meaning of the
     1933 Act harmless against any and all liability,  loss,  damages,  costs or
     expenses (including any investigative,  legal and other expenses reasonably
     incurred in connection  with,  and any amounts paid in  settlement  of, any
     action,  suit or proceeding or any claim asserted) which Insurance  Company
     may incur, suffer or be required to pay due to the respective Participating
     Fund's (1)  incorrect  calculation  of the daily net asset value,  dividend
     rate or capital gain  distribution  rate;  (2)  incorrect  reporting of the
     daily net asset value, dividend rate or capital gain distribution rate; and
     (3) untimely  reporting of the net asset  value,  dividend  rate or capital
     gain distribution  rate;  provided that the respective  Participating  Fund
     shall have no obligation to indemnify and hold harmless  Insurance  Company
     if the  incorrect  calculation  or incorrect or untimely  reporting was the
     result  of  incorrect   information   furnished  by  Insurance  Company  or
     information  furnished  untimely by  Insurance  Company or  otherwise  as a
     result of or relating to a breach of this  Agreement by Insurance  Company.
     This  indemnity  agreement  will be in addition to any  liability  that the
     Participating Fund otherwise may have.

9.4  Promptly after receipt by an indemnified party under this Article of notice
     of the commencement of any action,  such indemnified party will, if a claim
     in respect thereof is to be made against the indemnifying  party under this
     Article,  notify the indemnifying  party of the commencement  thereof.  The
     omission  to  so  notify  the  indemnifying  party  will  not  relieve  the
     indemnifying  party from any liability under this Article IX, except to the
     extent  that the  omission  results  in a failure  of actual  notice to the
     indemnifying  party  and such  indemnifying  party is  damaged  solely as a
     result of the  failure  to give  such  notice.  In case any such  action is
     brought against any  indemnified  party,  and it notified the  indemnifying
     party of the commencement  thereof, the indemnifying party will be entitled
     to  participate  therein  and, to the extent  that it may wish,  assume the
     defense thereof,  with counsel  satisfactory to such indemnified party, and
     to the extent that the  indemnifying  party has given notice to such effect
     to the  indemnified  party and is  performing  its  obligations  under this
     Article,  the indemnifying party shall not be liable for any legal or other
     expenses subsequently incurred by such indemnified party in connection with
     the  defense  thereof,   other  than  reasonable  costs  of  investigation.
     Notwithstanding  the foregoing,  in any such  proceeding,  any  indemnified
     party  shall  have the right to retain  its own  counsel,  but the fees and
     expenses of such counsel shall be at the expense of such indemnified  party
     unless (i) the  indemnifying  party and the  indemnified  party  shall have
     mutually  agreed to the retention of such counsel or (ii) the named parties
     to any such proceeding  (including any impleaded  parties) include both the
     indemnifying  party and the indemnified  party and  representation  of both
     parties  by the  same  counsel  would be  inappropriate  due to  actual  or
     potential  differing  interests between them. The indemnifying  party shall
     not be liable for any  settlement of any  proceeding  effected  without its
     written consent.

     A successor  by law of the parties to this  Agreement  shall be entitled to
     the  benefits  of the  indemnification  contained  in this  Article IX. The
     provisions of this Article IX shall survive termination of this Agreement.

9.5  Insurance  Company shall indemnify and hold each  respective  Participating
     Fund, Dreyfus and sub-investment adviser of the Participating Fund harmless
     against any tax liability  incurred by the Participating Fund under Section
     851  of the  Code  arising  from  purchases  or  redemptions  by  Insurance
     Company's  General  Accounts or the general account of its affiliates,  but
     only if the  Participating  Fund provides prior notice to Insurance Company
     that any such purchase or redemption might cause the Participating  Fund to
     incur tax liability under Section 851.

                                    ARTICLE X

                          COMMENCEMENT AND TERMINATION

10.1 This Agreement  shall be effective as of the date hereof and shall continue
     in force until terminated in accordance with the provisions herein.

10.2 This Agreement shall terminate without penalty:

     a.   As to any  Participating  Fund, at the option of Insurance  Company or
          the Participating Fund at any time from the date hereof upon 180 days'
          notice,  unless  a  shorter  time  is  agreed  to  by  the  respective
          Participating Fund and Insurance Company;

     b.   As to any Participating  Fund, at the option of Insurance Company,  if
          shares of that Participating Fund are not reasonably available to meet
          the requirements of the Contracts as determined by Insurance  Company.
          Prompt notice of election to terminate shall be furnished by Insurance
          Company,  said  termination  to be effective ten days after receipt of
          notice  unless the  Participating  Fund makes  available a  sufficient
          number of shares to meet the requirements of the Contracts within said
          ten-day period;

     c.   As to a Participating  Fund, at the option of Insurance Company,  upon
          the institution of formal proceedings  against that Participating Fund
          by the Commission,  National  Association of Securities Dealers or any
          other regulatory body, the expected or anticipated  ruling,  judgement
          or outcome of which would, in Insurance Company's reasonable judgment,
          materially  impair  that  Participating  Fund's  ability  to meet  and
          perform the  Participating  Fund's  obligations and duties  hereunder.
          Prompt notice of election to terminate shall be furnished by Insurance
          Company with said termination to be effective upon receipt of notice;

     d.   As to a Participating  Fund, at the option of each Participating Fund,
          following  the  issuance  of  any  ruling,   judgment  or  outcome  in
          connection  with  the  institution  of  formal   proceedings   against
          Insurance   Company  by  the  Commission,   National   Association  of
          Securities  Dealers or any other  regulatory body, the result of which
          would, in the  Participating  Fund's reasonable  judgment,  materially
          impair  Insurance  Company's  ability  to meet and  perform  Insurance
          Company's obligations and duties hereunder.  Prompt notice of election
          to terminate shall be furnished by such  Participating  Fund with said
          termination to be effective upon receipt of notice;

     e.   As to a Participating  Fund, at the option of that Participating Fund,
          if the  Participating  Fund  shall  determine,  in its  sole  judgment
          reasonably  exercised  in  good  faith,  that  Insurance  Company  has
          suffered  a  material  adverse  change in its  business  or  financial
          condition  or is the subject of material  adverse  publicity  and such
          material  adverse  change or material  adverse  publicity is likely to
          have a material adverse impact upon the business and operation of that
          Participating  Fund or Dreyfus;  such  Participating Fund shall notify
          Insurance  Company in writing of such  determination and its intent to
          terminate this Agreement,  and after  considering the actions taken by
          Insurance  Company and any other  changes in  circumstances  since the
          giving of such notice,  such  determination of the Participating  Fund
          shall  continue  to apply on the  sixtieth  (60th) day  following  the
          giving of such notice,  which sixtieth day shall be the effective date
          of termination;

     f.   As  to a  Participating  Fund,  upon  termination  of  the  Investment
          Advisory  Agreement between that Participating Fund and Dreyfus or its
          successors   unless  Insurance  Company   specifically   approves  the
          selection  of  a  new  Participating  Fund  investment  adviser.  Such
          Participating  Fund shall promptly  furnish notice of such termination
          to Insurance Company;

     g.   As to a  Participating  Fund, in the event that  Participating  Fund's
          shares  are  not  registered,   issued  or  sold  in  accordance  with
          applicable  federal law, or such law  precludes the use of such shares
          as the  underlying  investment  medium  of  Contracts  issued or to be
          issued  by   Insurance   Company.   Termination   shall  be  effective
          immediately as to that  Participating  Fund only upon such  occurrence
          without notice;

     h.   At the  option of a  Participating  Fund upon a  determination  by its
          Board in good  faith  that it is no longer  advisable  and in the best
          interests of  shareholders of that  Participating  Fund to continue to
          operate  pursuant  to this  Agreement.  Termination  pursuant  to this
          Subsection  (h)  shall  be  effective  upon 60  days'  notice  by such
          Participating Fund to Insurance Company of such termination;

     i.   At the  option  of a  Participating  Fund if the  Contracts  cease  to
          qualify  as  annuity   contracts  or  life  insurance   policies,   as
          applicable,  under the Code, or if such  Participating Fund reasonably
          believes that the Contracts may fail to so qualify;

     j.   At the option of any party to this  Agreement,  upon  another  party's
          breach of any material provision of this Agreement;

     k.   At the  option  of a  Participating  Fund,  if the  Contracts  are not
          registered,  issued  or sold in  accordance  with  applicable  federal
          and/or state law;

     l.   Upon  assignment  of this  Agreement,  unless  made  with the  written
          consent of every other non-assigning party; or

     m.   As to a Participating Fund, at the option of Insurance Company, if the
          Insurance  Company shall  determine,  in its sole judgment  reasonably
          exercised in good faith, that the Participating Fund is the subject of
          material  adverse  publicity  and such material  adverse  publicity is
          likely to have a material adverse impact upon the sale of the variable
          contracts  and/or the  operations or business  reputation of Insurance
          Company;  Insurance  Company  shall notify the  Participating  Fund in
          writing  of  such  determination  and its  intent  to  terminate  this
          Agreement as to that  Participating  Fund, and after  considering  the
          actions  taken  by  Participating   Fund  and  any  other  changes  in
          circumstances  since the giving of such notice,  such determination of
          Insurance  Company shall continue to apply on the sixtieth  (60th) day
          following the giving of such notice,  which  sixtieth day shall be the
          effective date of termination.

     n.   As to a  Participating  Fund,  at the  option  of  Insurance  Company,
          following  the  issuance  of  any  ruling,   judgment  or  outcome  in
          connection  with the  institution  of formal  proceedings  against the
          Participating  Fund  by  the  Commission,   National   Association  of
          Securities  Dealers or any other  regulatory body, the result of which
          would, in Insurance Company's reasonable  judgment,  materially impair
          the  Participating  Fund's ability to meet and perform its obligations
          and duties hereunder.  Prompt notice of election to terminate shall be
          furnished by Insurance  Company with said  termination to be effective
          upon receipt of notice;

          Any such termination pursuant to Section 10.2a, 10.2d, 10.2e, 10.2f or
          10.2k  herein  shall not  affect  the  operation  of Article V of this
          Agreement.  Any  termination  of this  Agreement  shall not affect the
          operation of Article IX of this Agreement.

10.3 Notwithstanding  any termination of this Agreement pursuant to Section 10.2
     hereof,  Insurance  Company,  at  its  option,  may  continue  to  purchase
     additional shares of that Participating  Fund, as provided below,  pursuant
     to the terms and  conditions of this  Agreement for all Contracts in effect
     on the  effective  date  of  termination  of  this  Agreement  (hereinafter
     referred to as "Existing  Contracts").  Under such circumstances,  only the
     owners of the Existing Contracts or Insurance Company, whichever shall have
     legal  authority to do so, shall be permitted to reallocate  investments in
     that  Participating  Fund, redeem  investments in that  Participating  Fund
     and/or  invest in that  Participating  Fund upon the  making of  additional
     purchase payments under the Existing Contracts. Furthermore, the provisions
     of this  Agreement  shall  remain  in effect  and  thereafter  either  that
     Participating  Fund or Insurance  Company may terminate the Agreement as to
     that  Participating  Fund,  as so continued  pursuant to this Section 10.3,
     upon  prior  written  notice to the other  party,  such  notice to be for a
     period  that is  reasonable  under the  circumstances  but, if given by the
     Participating  Fund,  need not be for  longer  than the  greater of (i) six
     months or (ii) the  period  required  by  Insurance  Company  to obtain any
     necessary  approval from the Commission or any state  insurance  regulatory
     authority  provided that  Insurance  Company makes a reasonable  good faith
     effort to obtain such approvals in a reasonable period of time.

10.4 Termination of this Agreement as to any one Participating Fund shall not be
     deemed a termination as to any other  Participating  Fund unless  Insurance
     Company or such other  Participating  Fund, as the case may be,  terminates
     this Agreement as to such other  Participating Fund in accordance with this
     Article X.

                                   ARTICLE XI

                                   AMENDMENTS

11.1 Any other changes in the terms of this  Agreement,  except for the addition
     or deletion of any  Participating  Fund as specified in Exhibit A, shall be
     made by agreement in writing between  Insurance Company and each respective
     Participating Fund.


                                   ARTICLE XII

                                     NOTICE

12.1 Each notice  required by this Agreement  shall be given by certified  mail,
     return  receipt  requested,  to the  appropriate  parties at the  following
     addresses:

         Insurance Company:                 American Fidelity Assurance Company
                                            2000 Classen Boulevard
                                            Oklahoma City, Oklahoma  73125
                                            Attn:  Stephen P. Garrett, Senior
                                            Vice President and General
                                            Counsel

         Participating Funds:               [Name of Fund]
                                            c/o Premier Mutual Fund Services,
                                            Inc.
                                            200 Park Avenue, 6th Floor West
                                            New York, New York  10166
                                            Attn:  Elizabeth A. Keeley, Esq.

         with copies to:                    [Name of Fund]
                                            c/o The Dreyfus Corporation
                                            200 Park Avenue
                                            New York, New York  10166
                                            Attn:  Mark N. Jacobs, Esq.

                                            Lawrence B. Stoller, Esq.
                                            Stroock & Stroock & Lavan
                                            7 Hanover Square
                                            New York, New York  10004-2696
                                            Attn:  Lewis G. Cole, Esq.

                                            Stuart H. Coleman, Esq.

     Notice shall be deemed to be given on the date of receipt by the  addresses
     as evidenced by the return receipt.

                                  ARTICLE XIII

                                 MISCELLANEOUS

13.1 This Agreement has been executed on behalf of each Fund by the  undersigned
     officer  of the  Fund  in his  capacity  as an  officer  of the  Fund.  The
     obligations  of this  Agreement  shall only be binding  upon the assets and
     property of the Fund and shall not be binding upon any  director,  trustee,
     officer or  shareholder  of the Fund  individually.  It is agreed  that the
     obligations  of the Funds are several and not joint,  that no Fund shall be
     liable  for any  amount  owing by  another  Fund and  that the  Funds  have
     executed one instrument for convenience only.

13.2 Each  party  shall  cooperate  with each  other  party in  connection  with
     inquiries  by  appropriate   governmental  authorities  (including  without
     limitation the Commission,  the National  Association of Securities Dealers
     and  state  insurance   regulators)  relating  to  this  Agreement  or  the
     transactions contemplated by this Agreement.

13.3 The parties to this  Agreement  acknowledge  and agree that this  Agreement
     shall not be exclusive in any respect.

13.4 If any  provision  of  this  Agreement  shall  be held  invalid  by a court
     decision,  statute, rule or otherwise, the remainder of the Agreement shall
     not be affected.

13.5 No failure or delay by a party in exercising any right or remedy under this
     Agreement  will  operate  as a waiver  thereof  and no  single  or  partial
     exercise of rights shall  preclude a further or  subsequent  exercise.  The
     rights and  remedies  provided in this  Agreement  are  cumulative  and not
     exclusive of any rights or remedies provided by law.

                                   ARTICLE XIV

                                       LAW

14.1 This Agreement  shall be construed in accordance  with the internal laws of
     the State of New York,  without  giving effect to principles of conflict of
     laws.

IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement to be duly
executed and attested as of the date first above written.

                                           AMERICAN FIDELITY ASSURANCE COMPANY

                                           By:
                                              __________________________________

                                           Its:
                                              __________________________________


Attest:_____________________

                                           DREYFUS LIFE AND ANNUITY INDEX FUND,
                                           INC. (d/b/a DREYFUS STOCK INDEX FUND)

                                           By:
                                              __________________________________


                                           Its:
                                              __________________________________


Attest:_____________________

                                         THE DREYFUS SOCIALLY RESPONSIBLE GROWTH
                                         FUND, INC.

                                         By:
                                              __________________________________


                                         Its:
                                              __________________________________


Attest:_____________________

                                         DREYFUS VARIABLE INVESTMENT FUND

                                         By:
                                              __________________________________


                                         Its:
                                              __________________________________


Attest:_____________________


                                    EXHIBIT A

                           LIST OF PARTICIPATING FUNDS

Dreyfus Variable Investment Fund:
  Growth and Income Portfolio
  Small Company Stock Portfolio

Dreyfus Stock Index Fund

The Dreyfus Socially Responsible Growth Fund, Inc.

Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

October 10, 1997

Board of Directors
American Fidelity Assurance Company
2000 N. Classen Blvd.
Oklahoma City, OK 73106

Re: Opinion of Counsel - American Fidelity Separate Account B

Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange   Commission  of  a   Pre-Effective   Amendment  to  a
Registration  Statement on Form N-4 for the Flexible  Premium Variable and Fixed
Deferred  Annuity  Policy  (the  "Policy")  to be  issued by  American  Fidelity
Assurance Company and its separate  account,  American Fidelity Separate Account
B.

We have made such  examination  of the law and have  examined  such  records and
documents as in our judgment are necessary or appropriate to enable us to render
the opinions expressed below.

We  are  of  the  following  opinions:

     1. American  Fidelity  Separate Account B is a Unit Investment Trust as the
term is defined  in Section  4(2) of the  Investment  Company  Act of 1940 ( the
"Act"), and is currently registered with the Securities and Exchange Commission,
pursuant to Section 8(a) of the "Act".

     2. Upon the acceptance of purchase payments made by a Policy Owner pursuant
to  a  Policy  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon  compliance  with applicable law, such a Policy
Owner  will  have  a  legally-issued,   fully-paid,  non-assessable  contractual
interest under such Policy.

You may use  this  opinion  letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.

We consent to the  reference  to our Firm under the  captions  "Legal  Opinions"
contained in the  Prospectus and the Statement of Additional  Information  which
forms a part of the Registration Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.


By:  /S/  LYNN  KORMAN  STONE
    __________________________
          Lynn  Korman  Stone

                       [KPMG PEAT MARWICK LLP LETTERHEAD]

                         INDEPENDENT AUDITORS' CONSENT


Board of Directors
American Fidelity Assurance Company:


We  consent  to the  use of  our  report  included  herein  on the  consolidated
financial  statements of American Fidelity Assurance Company and subsidiaries as
of  December  31,  1996 and 1995,  and for each of the  years in the  three-year
period  ended  December  31,  1996,  and to the references to our firm under the
heading "Experts" in part B of the Registration Statement.



                                                  /s/  KPMG PEAT MARWICK LLP




Oklahoma City, Oklahoma
October 10, 1997

<TABLE>
<CAPTION>
EXHIBIT 13


MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND                                                                                       


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

  T  =  [  ERV /  P ]  - 1                                                                                                          

  where:               T  =   total return                                                                                          
                       P  =   initial $1,000 investment                                                                             
                     ERV  =   ending value of $1,000 investment                                                                     


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>             <C>          <C>                 
INITIAL  INVESTMENT  ON                                       31-Dec-95                                          $1,000.00          
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                    10.6527413          
                                                                                                                ----------          
EQUALS ORIGINAL UNITS PURCHASED                                                                                 93.8725512          
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                1.3074874          
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -2.7187348          
                                                                                                                 ---------          
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                    92.4613038          

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96    11.0345443          
                                                                                                                ----------          
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                        $1,020.27          
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                           1.0203
                                                                                                                                    
SUBTRACT 1.0                                                                                                        0.0203          
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  2.03%
                                                                                                                      ====          
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                                    
<S>                                                           <C>                  <C>          <C>          <C>                    
INITIAL  INVESTMENT  ON                                       01-Jul-93                                       $1,000.00             
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      01-Jul-93                 10.0000000             
                                                                                                             ----------             
EQUALS ORIGINAL UNITS PURCHASED                                                                                     100             
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                             6.8495484             
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                      -11.0902597             
                                                                                                             ----------             
EQUALS UNITS HELD  ON                                                              31-Dec-96                 95.7592887             

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                  31-Dec-96    11.0345443             
                                                                                                             ----------             
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                     $1,056.66             
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                        1.0567
                                                                                                                                    
SUBTRACT 1.0                                                                                                     0.0567             
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                               5.67%
                                                                                                                   ====             
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND                                                                                       


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


                             P  [  1 +  T ]**n     =   ERV                                                                          

     where:               T = average annual total return                                                                           
                          P = initial $1,000 investment                                                                             
                          n = number of years                                                                                       
                         ** =  to the power of                                                                                      
                        ERV =  ending value of $1,000 investment                                                                    


THUS:
<S>                                        <C>                                                                                      
                                           SINCE INCEPTION                                                                          
ONE YEAR AVERAGE                               AVERAGE                                                                              
   ANNUAL RETURN                            ANNUAL RETURN                                                                           


$1,000 (1 + T)**1  = $1,020.27            $1,000 (1 + T)** 3.5041 = $1,056.66                                                       
                 T =      2.03%                                 T =      1.59%                                                      
                          ====                                           ====                                                       
</TABLE>



<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND

TOTAL RETURN WITH WITHDRAWAL CHARGE:

           T  =  [  ERV /  P ]  - 1                                      
                                                                         
           where:                T  = total return                       
                                 P  = initial $1,000 investment          
                               ERV  = ending value of $1,000 investment

1 YEAR:
<S>                                                         <C>                  <C>            <C>             <C>        
INITIAL  INVESTMENT  ON                                     31-Dec-95                                            $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                      10.6527413 
                                                                                                                ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                 93.8725512 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                1.3074874 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -2.7187348 
                                                                                                                 --------- 
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                      92.4613038 
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96      11.0345443 
                                                                                                                ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                       $1,020.27 
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                 80.00 
                                                                                                                     ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                          $940.27 
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                           0.9403 
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                       -0.0597 
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                 -5.97%
                                                                                                                      ==== 
</TABLE>
 
<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                             
<S>                                                         <C>                  <C>            <C>              <C>         
INITIAL  INVESTMENT  ON                                     01-Jul-93                                             $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  01-Jul-93                       10.0000000  
                                                                                                                 ----------  
EQUALS ORIGINAL UNITS PURCHASED                                                                                         100  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                 6.8495484  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -11.0902597  
                                                                                                                 ----------  
EQUALS UNITS HELD  ON                                                            31-Dec-96                       95.7592887  
                                                                                                                             
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96       11.0345443  
                                                                                                                 ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                          
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                        $1,056.66  
                                                                                                                             
LESS WITHDRAWAL CHARGE @ 5.00% ON% 90% (8% MAX ON PURCHASES)                                                          47.55  
                                                                                                                      -----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,009.11  
                                                                                                                             
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.0091  
                                                                                                                             
                                                                                                                             
SUBTRACT 1.0                                                                                                         0.0091  
                                                                                                                             
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                   0.91% 
                                                                                                                       ====  
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND

AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:               
                                                                  
                                                                  
                        P  [  1 +  T ]**n     =   ERV             
                                                                  
     where:               T = average annual total return         
                          P = initial $1,000 investment           
                          n = number of years                     
                         ** =  to the power of                    
                        ERV =  ending value of $1,000 investment  
                                                                  
                                                                  
                                                                  
<S>                                         <C>                   
                                            SINCE INCEPTION       
ONE YEAR AVERAGE                                AVERAGE           
   ANNUAL RETURN                             ANNUAL RETURN

$1,000 (1 + T)**1  = $940.27                $1,000 (1 + T)**  3.5041 = $1,009.11  
                 T =   -5.97%                                      T =      0.26% 
                        ====                                                ====  
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13


MERRILL LYNCH HIGH CURRENT INCOME FUND                                                                                              


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

    T  =  [  ERV /  P ]  - 1                                                                                                        

    where:                 T  =  total return                                                                                       
                           P  =  initial $1,000 investment                                                                          
                         ERV  =  ending value of $1,000 investment                                                                  


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>             <C>          <C>                 
INITIAL  INVESTMENT  ON                                       31-Dec-95                                          $1,000.00          
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                    9.82845567          
                                                                                                                ----------          
EQUALS ORIGINAL UNITS PURCHASED                                                                                101.7453843          
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                               10.0731576          
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -3.0605324          
                                                                                                                 ---------          
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                   108.7580095          

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96    9.80221623          
                                                                                                                ----------          
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                        $1,066.07          
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                           1.0661
                                                                                                                                    
SUBTRACT 1.0                                                                                                        0.0661          
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  6.61%
                                                                                                                      ====          
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                            
<S>                                                           <C>                  <C>             <C>           <C>                
INITIAL  INVESTMENT  ON                                       31-Dec-91                                           $1,000.00         
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-91                     9.49036386         
                                                                                                                 ----------         
EQUALS ORIGINAL UNITS PURCHASED                                                                                  105.370038         
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                59.8706769         
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -15.0138964         
                                                                                                                 ----------         
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-96                    150.2268185         

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96     9.80221623         
                                                                                                                 ----------         
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,472.56         
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.4726
                                                                                                                                    
SUBTRACT 1.0                                                                                                         0.4726         
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  47.26%
                                                                                                                       ====         
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                                           
<S>                                                           <C>                  <C>            <C>                               
INITIAL  INVESTMENT  ON                                       31-Dec-86                                         $1,000.00           
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-86                   11.4200000           
                                                                                                                     -              
EQUALS ORIGINAL UNITS PURCHASED                                                                                87.5656743           
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                             150.9577227           
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                        -30.8982011           
                                                                                                                     -              
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-96                  207.6251959           

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96    9.8022162           
                                                                                                                ----------
   
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                       $2,035.19           
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                          2.0352
                                                                                                                                    
SUBTRACT 1.0                                                                                                       1.0352           
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                               103.52%
                                                                                                                   ======           
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND                                                                                              


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


           P  [  1 +  T ]**n     =   ERV                                                                                            

      where:               T = average annual total return                                                                          
                           P = initial $1,000 investment                                                                            
                           n = number of years                                                                                      
                          ** =  to the power of                                                                                     
                         ERV =  ending value of $1,000 investment                                                                   


THUS:
<S>                                 <C>                                     <C>                                                     
ONE YEAR AVERAGE                         FIVE YEAR AVERAGE                    TEN YEAR AVERAGE                                      
   ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN                                      


$1,000 (1 + T)**1  = $1,066.07      $1,000 (1 + T)**5  = $1,472.56           $1,000 (1 + T)**10   = $2,035.19                       
                 T =      6.61%                      T =      8.05%                             T =      7.36%                      
                          ===                                 ====                                       ====                       
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND                        
                                                              
                                                              
TOTAL RETURN WITH WITHDRAWAL CHARGE:                          
                                                              
           T  =  [  ERV /  P ]  - 1                           
                                                              
            where:      T = total return                      
                        P = initial $1,000 investment         
                      ERV = ending value of $1,000 investment 

1 YEAR:                                                            
<S>                                                             <C>              <C>            <C>            <C>
INITIAL  INVESTMENT  ON                                     31-Dec-95                                           $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                     9.82845567  
                                                                                                               ----------  
EQUALS ORIGINAL UNITS PURCHASED                                                                               101.7453843  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                              10.0731576  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                         -3.0605324  
                                                                                                                ---------  
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                    108.7580095  
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96     9.80221623  
                                                                                                               ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                      $1,066.07  
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                80.00  
                                                                                                                    -----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $986.07  
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                          0.9861  
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                      -0.0139  
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                -1.39% 
                                                                                                                     ====  
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                             
<S>                                                         <C>                  <C>            <C>                <C>           
INITIAL  INVESTMENT  ON                                     31-Dec-91                                                $1,000.00   
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-91                         9.490363856   
                                                                                                                   -----------   
EQUALS ORIGINAL UNITS PURCHASED                                                                                     105.370038   
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                   59.8706769   
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                             -15.0138964   
                                                                                                                    ----------   
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                          31-Dec-96                         150.2268185   
                                                                                                                                 
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96          9.80221623   
                                                                                                                    ----------   
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                              
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                           $1,472.56   
                                                                                                                                 
LESS WITHDRAWAL CHARGE @  4.00% ON 90% (8% MAX ON PURCHASES)                                                            53.01   
                                                                                                                         -----   
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                            $1,419.55   
                                                                                                                                 
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                               1.4196   
                                                                                                                                 
                                                                                                                                 
SUBTRACT 1.0                                                                                                            0.4196   
                                                                                                                                 
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                     41.96%  
                                                                                                                         =====   
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                                    
<S>                                                         <C>                  <C>            <C>              <C>         
INITIAL  INVESTMENT  ON                                     31-Dec-86                                             $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-86                       11.4200000  
                                                                                                                 ----------  
EQUALS ORIGINAL UNITS PURCHASED                                                                                  87.5656743  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                               150.9577227  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -30.8982011  
                                                                                                                 ----------  
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                         31-Dec-96                      207.6251959  
                                                                                                                             
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96       9.80221623  
                                                                                                                 ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                          
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                        $2,035.19  
                                                                                                                             
LESS WITHDRAWAL CHARGE @ 0.00% ON 90% (8% MAX ON PURCHASES)                                                           0.00  
                                                                                                                       ----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $2,035.19  
                                                                                                                             
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            2.0352  
                                                                                                                             
                                                                                                                             
SUBTRACT 1.0                                                                                                         1.0352  
                                                                                                                             
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                 103.52% 
                                                                                                                     ======  
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND                                  
                                                                        
                                                                        
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:                     
                                                                        
                                                                        
                                P  [  1 +  T ]**n     =   ERV           
                                                                        
               where:            T = average annual total return        
                                 P = initial $1,000 investment          
                                 n = number of years                    
                                ** =  to the power of                   
                               ERV =  ending value of $1,000 investment

<S>                                       <C>                                  <C>                             
ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                    TEN YEAR AVERAGE                
   ANNUAL RETURN                             ANNUAL RETURN                        ANNUAL RETURN                
                                                                                                               
                                                                                                               
$1,000 (1 + T)**1  = $986.07               $1,000 (1 + T)**5  = $1,419.55       $1,000 (1 + T)**10 = $2,035.19 
                 T =   -1.39%                               T =      7.26%                       T =      7.36%
                        ====                                         ====                                 ==== 
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13


THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.                                                                                  


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

    T  =  [  ERV /  P ]  - 1                                                                                                        

    where:               T  =   total return                                                                                        
                         P  =   initial $1,000 investment                                                                           
                       ERV  =   ending value of $1,000 investment                                                                   


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>             <C>            <C>               
INITIAL  INVESTMENT  ON                                       31-Dec-95                                            $1,000.00        
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                      16.7400399        
                                                                                                                  ----------        
EQUALS ORIGINAL UNITS PURCHASED                                                                                     59.737014       
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                   2.6612319       
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                             -1.5675155       
                                                                                                                    ---------       
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                        60.8307304      

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96        19.1385667      
                                                                                                                    ----------      
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                            $1,164.21      
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                               1.1642
                                                                                                                                    
SUBTRACT 1.0                                                                                                            0.1642      
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                     16.42%
                                                                                                                         =====      
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                                    
<S>                                                           <C>                  <C>             <C>            <C>               
INITIAL  INVESTMENT  ON                                       07-Oct-93                                            $1,000.00        
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      07-Oct-93                      12.5000000        
                                                                                                                  ----------        
EQUALS ORIGINAL UNITS PURCHASED                                                                                           80        
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                  7.9868223        
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                            -7.9195126        
                                                                                                                   ---------        
EQUALS UNITS HELD  ON                                                              31-Dec-96                      80.0673097        

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96      19.1385667        
                                                                                                                  ----------        
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,532.37         
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.5324
                                                                                                                                    
SUBTRACT 1.0                                                                                                         0.5324         
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  53.24%
</TABLE>

<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.                                                                                  
                                                                                                                                    

AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


       P  [  1 +  T ]**n     =   ERV                                                                                                

  where:                 T = average annual total return                                                                            
                         P = initial $1,000 investment                                                                              
                         n = number of years                                                                                        
                        ** = to the power of                                                                                        
                       ERV = ending value of $1,000 investment                                                                      


THUS:
<S>                                        <C>
                                           SINCE INCEPTION                                                                          
ONE YEAR AVERAGE                               AVERAGE                                                                              
   ANNUAL RETURN                            ANNUAL RETURN                                                                           


$1,000 (1 + T)**1  = $1,164.21             $1,000 (1 + T)** 3.2356 = $1,532.37                                                      
                 T =     16.42%                                  T =     14.10%                                                     
                         =====                                           ===== 
</TABLE>

<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.                                       
                                                                                         
                                                                                         
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                     
                                                                                         
              T  =  [  ERV /  P ]  - 1                                                   
                                                                                         
 where:                T = total return                                                  
                       P = initial $1,000 investment                                     
                     ERV = ending value of $1,000 investment

1 YEAR:
<S>                                                         <C>                  <C>            <C>             <C>        
INITIAL  INVESTMENT  ON                                     31-Dec-95                                            $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                      16.7400399 
                                                                                                                ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                  59.737014 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                2.6612319 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -1.5675155 
                                                                                                                 --------- 
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                      60.8307304 
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96      19.1385667 
                                                                                                                ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                       $1,164.21 
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                 80.00 
                                                                                                                     ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                        $1,084.21 
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                           1.0842 
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                        0.0842 
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  8.42%
                                                                                                                      ====
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                         
<S>                                                         <C>                  <C>             <C>           <C>       
INITIAL  INVESTMENT  ON                                     07-Oct-93                                           $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  07-Oct-93                     12.5000000
                                                                                                               ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                        80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                               7.9868223
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                         -7.9195126
                                                                                                                ---------
EQUALS UNITS HELD  ON                                                            31-Dec-96                     80.0673097
                                                                                                                         
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96     19.1385667
                                                                                                               ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                      
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                      $1,532.37
                                                                                                                         
LESS WITHDRAWAL CHARGE @ 5.00% ON 90% (8% MAX ON PURCHASES)                                                         68.96
                                                                                                                    -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                       $1,463.41
                                                                                                                         
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                          1.4634
                                                                                                                         
SUBTRACT 1.0                                                                                                       0.4634
                                                                                                                         
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                               46.34%
                                                                                                                   ===== 
</TABLE>

<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. 
                                                                                                            
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:                
                                                                   
                                                                   
                P  [  1 +  T ]**n     =   ERV                      
                                                                   
where:           T = average annual total return                   
                 P = initial $1,000 investment                     
                 n = number of years                               
                ** = to the power of                               
               ERV = ending value of $1,000 investment




<S>                                                  <C>
                                                     SINCE INCEPTION 
         ONE YEAR AVERAGE                                AVERAGE     
            ANNUAL RETURN                             ANNUAL RETURN  
                                                                     
 $1,000 (1 + T)**1  = $1,084.21                       $1,000 (1 + T)** 3.2356 =  $1,463.41 
                  T =      8.42%                                            T =      12.49%
                           ====                                                      ===== 
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13



DREYFUS STOCK INDEX FUND                                                                                                            


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

                        T  =  [  ERV /  P ]  - 1                                                                                    

                        where:               T  =   total return                                                                    
                                             P  =   initial $1,000 investment                                                       
                                             ERV  =  ending value of $1,000 investment                                              


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>            <C>            <C>                
INITIAL  INVESTMENT  ON                                       31-Dec-95                                           $1,000.00         
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                          15.66         
                                                                                                                      -----         
EQUALS ORIGINAL UNITS PURCHASED                                                                                  63.8605376         
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                 2.5071224         
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                           -1.6494682         
                                                                                                                  ---------         
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                     64.7181918         

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96     18.1876807         
                                                                                                                 ----------         
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,177.07         
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.1771
                                                                                                                                    
SUBTRACT 1.0                                                                                                         0.1771         
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  17.71%
                                                                                                                      =====         
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                            
<S>                                                           <C>                  <C>            <C>           <C>                 
INITIAL  INVESTMENT  ON                                       31-Dec-91                                          $1,000.00          
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-91                    14.4142252          
                                                                                                                ----------          
EQUALS ORIGINAL UNITS PURCHASED                                                                                 69.3759105          
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                               30.3081131          
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                         -10.5528098          
                                                                                                                ----------          
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-96                    89.1312138          

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96    18.1876807          
                                                                                                                ----------          
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                        $1,621.09          
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                           1.6211
                                                                                                                                    
SUBTRACT 1.0                                                                                                        0.6211          
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                 62.11%
                                                                                                                     =====          
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                                    
<S>                                                           <C>                  <C>            <C>              <C>              
INITIAL  INVESTMENT  ON                                       29-Sep-89                                             $1,000.00       
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    29-Sep-89                       12.5000000       
                                                                                                                   ----------       
EQUALS ORIGINAL UNITS PURCHASED                                                                                            80       
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                  40.1512184       
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                            -17.6053966       
                                                                                                                   ----------       
EQUALS UNITS HELD ON:                                                              31-Dec-96                      102.5458218       

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96       18.1876807       
                                                                                                                   ----------       
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                           $1,865.07       
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                              1.8651
                                                                                                                                    
SUBTRACT 1.0                                                                                                           0.8651       
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                    86.51%
                                                                                                                        =====       
</TABLE>

<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND                                                                                                            


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


     P  [  1 +  T ]**n     =   ERV                                                                                                  

where:                 T = average annual total return                                                                              
                       P = initial $1,000 investment                                                                                
                       n = number of years                                                                                          
                      ** = to the power of                                                                                          
                     ERV = ending value of $1,000 investment                                                                        


THUS:
<S>                               <C>                                            <C>                                                
                                                                                 SINCE INCEPTION                                    
ONE YEAR AVERAGE                         FIVE YEAR AVERAGE                           AVERAGE                                        
   ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN                                      


$1,000 (1 + T)**1  = $1,177.07     $1,000 (1 + T)**5  = $1,621.09               $1,000 (1 + T)**  7.2603 = $1,865.07                
                 T =     17.71%                     T =     10.14%                                     T =      8.96%               
                         =====                              =====                                               ====                
</TABLE>

<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND                                                                                                   
                                                                                                                           
                                                                                                                           
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                                       
                                                                                                                           
                     T  =  [  ERV /  P ]  - 1                                                                              
                                                                                                                           
                     where:     T = total return                                                                           
                                P = initial $1,000 investment                                                              
                              ERV = ending value of $1,000 investment                                                      
                                                                                                                           
                                                                                                                           
1 YEAR:                                                                                                                    
<S>                                                          <C>                  <C>           <C>            <C>         
INITIAL  INVESTMENT  ON                                      31-Dec-95                                          $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                   31-Dec-95                         15.66  
                                                                                                                    -----  
EQUALS ORIGINAL UNITS PURCHASED                                                                                63.8605376  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                               2.5071224  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                         -1.6494682  
                                                                                                                ---------  
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                            31-Dec-96                    64.7181918  
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96     18.1876807  
                                                                                                               ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                       31-Dec-96                     $1,177.07  
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                80.00  
                                                                                                                    -----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                       $1,097.07  
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                          1.0971  
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                       0.0971  
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                 9.71% 
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                   
<S>                                                          <C>                  <C>            <C>         <C>           
INITIAL  INVESTMENT  ON                                      31-Dec-91                                        $1,000.00    
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                   31-Dec-91                  14.4142252    
                                                                                                             ----------    
EQUALS ORIGINAL UNITS PURCHASED                                                                              69.3759105    
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                            30.3081131    
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                      -10.5528098    
                                                                                                             ----------    
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                           31-Dec-96                  89.1312138    
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96   18.1876807    
                                                                                                             ----------    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                       31-Dec-96                   $1,621.09    
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 4.00% ON 90% (8% MAX ON PURCHASES)                                                       58.36    
                                                                                                                  -----    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                     $1,562.73    
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                        1.5627    
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                     0.5627    
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                              56.27%   
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                           
<S>                                                          <C>                  <C>            <C>         <C>           
INITIAL  INVESTMENT  ON                                      29-Sep-89                                        $1,000.00    
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                   29-Sep-89                  12.5000000    
                                                                                                             ----------    
EQUALS ORIGINAL UNITS PURCHASED                                                                                      80    
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                            40.1512184    
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                      -17.6053966    
                                                                                                             ----------    
EQUALS UNITS HELD ON                                                              31-Dec-96                 102.5458218    
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96   18.1876807    
                                                                                                             ----------    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        
BEFORE WITHDRAWAL CHARGE ON                                                       31-Dec-96                   $1,865.07    
                                                                                                                           
LESS WITHDRAWAL CHARGE @ 1.00% ON 90% (8% MAX ON PURCHASES)                                                       16.79    
                                                                                                                  -----    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                     $1,848.28    
                                                                                                                           
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                        1.8483    
                                                                                                                           
                                                                                                                           
SUBTRACT 1.0                                                                                                     0.8483    
                                                                                                                           
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                              84.83%   
</TABLE>

<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND                                                                                                   
                                                                                                                           
                                                                                                                           
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                        
                                                                                                                           
                                                                                                                           
                 P  [  1 +  T ]**n     =   ERV                                                                             
                                                                                                                           
         where:     T = average annual total return                                                                        
                    P = initial $1,000 investment                                                                          
                    n = number of years                                                                                    
                   ** = to the power of                                                                                    
                  ERV = ending value of $1,000 investment                                                                  
                                                                                                                           
                                                                                                                           
                                                                                                                           
<S>                                    <C>                                 <C>                                             
                                                                                 SINCE INCEPTION                           
ONE YEAR AVERAGE                           FIVE YEAR AVERAGE                         AVERAGE                               
   ANNUAL RETURN                              ANNUAL RETURN                       ANNUAL RETURN                            
                                                                                                                           
                                                                                                                           
$1,000 (1 + T)**1  = $1,097.07             $1,000 1 + T)**5  =  $1,562.73    $1,000 (1 + T)**  7.2603 = $1,848.28          
                 T =      9.71%                            T =       9.34%                          T = 8.83%              
                          ====                                       ====                               ====               
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13



MERRILL LYNCH PRIME BOND FUND                                                                                                       


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

                        T  =  [  ERV /  P ]  - 1                                                                                    

       where:                 T  =  total return                                                                                    
                              P  =  initial $1,000 investment                                                                       
                            ERV  =  ending value of $1,000 investment                                                               


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>             <C>             <C>
INITIAL  INVESTMENT  ON                                       31-Dec-95                                             $1,000.00       
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                       10.8768422       
                                                                                                                   ----------       
EQUALS ORIGINAL UNITS PURCHASED                                                                                    91.9384486       
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                   6.2957283       
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                             -2.9269092       
                                                                                                                    ---------       
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                       95.3072677       

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96       10.2497201       
                                                                                                                   ----------       
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $976.87       
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                              0.9769
                                                                                                                                    
SUBTRACT 1.0                                                                                                          -0.0231       
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                    -2.31%
                                                                                                                         ====       
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                            
<S>                                                           <C>                  <C>             <C>                <C>
INITIAL  INVESTMENT  ON                                       31-Dec-91                                                $1,000.00    
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-91                          11.1509926    
                                                                                                                      ----------    
EQUALS ORIGINAL UNITS PURCHASED                                                                                       89.6781156    
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     35.3136611    
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                 -14.09012    
                                                                                                                        --------    
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-96                         110.9016567    

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96          10.2497201    
                                                                                                                      ----------    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $1,136.71    
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                 1.1367
                                                                                                                                    
SUBTRACT 1.0                                                                                                              0.1367    
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                       13.67%
                                                                                                                           ======   
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                                           
<S>                                                           <C>                  <C>             <C>               <C>
INITIAL  INVESTMENT  ON                                       31-Dec-86                                               $1,000.00     
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-86                         12.0400000     
                                                                                                                     ----------     
EQUALS ORIGINAL UNITS PURCHASED                                                                                      83.0564784     
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                      81.21453     
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                               -28.065864     
                                                                                                                      ---------     
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-96                        136.2051444     

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96         10.2497201     
                                                                                                                     ----------     
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $1,396.06     
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                1.3961
                                                                                                                                    
SUBTRACT 1.0                                                                                                             0.3961     
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                      39.61%
                                                                                                                          =====     
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND                                                                                                       


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


     P  [  1 +  T ]**n     =   ERV                                                                                                  

where:     T = average annual total return                                                                                          
           P = initial $1,000 investment                                                                                            
           n = number of years                                                                                                      
          ** = to the power of                                                                                                      
         ERV = ending value of $1,000 investment                                                                                    


THUS:
<S>                                      <C>                                  <C>
ONE YEAR AVERAGE                         FIVE YEAR AVERAGE                    TEN YEAR AVERAGE                                      
   ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN                                      


$1,000 (1 + T)**1  = $976.87             $1,000 (1 + T)**5  = $1,136.71        $1,000 (1 + T)**10   =  $1,396.06                    
                 T =   -2.31%                             T =      2.60%                          T =     3.39%                     
                        ====                                       ====                                   ====                      
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND                                                                                                       
                                                                                                                                    
                                                                                                                                    
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                                                
                                                                                                                                    
                   T  =  [  ERV /  P ]  - 1                                                                                         
                                                                                                                                    
   where:                T  = total return                                                                                          
                         P  = initial $1,000 investment                                                                             
                       ERV  = ending value of $1,000 investment                                                                     
                                                                                                                                    
                                                                                                                                    
1 YEAR:                                                                                                                             
<S>                                                         <C>                  <C>                  <C>           <C>       
INITIAL  INVESTMENT  ON                                     31-Dec-95                                                 1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                          10.8768422
                                                                                                                    ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                     91.9384486
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                    6.2957283
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                              -2.9269092
                                                                                                                     ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                          95.3072677
                                                                                                                              
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                        31-Dec-96     10.2497201
                                                                                                                    ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                           
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                            $976.87 
                                                                                                                              
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                    78.15 
                                                                                                                        ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $898.72 
                                                                                                                              
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                              0.8987 
                                                                                                                              
SUBTRACT 1.0                                                                                                          -0.1013 
                                                                                                                              
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  -10.13% 
                                                                                                                       =====  
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                        
<S>                                                         <C>                  <C>                 <C>             <C>        
INITIAL  INVESTMENT  ON                                     31-Dec-91                                                 $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-91                            11.1509926
                                                                                                                      ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                       89.6781156
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     35.3136611
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                 -14.09012
                                                                                                                        --------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                          31-Dec-96                           110.9016567
                                                                                                                                
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                        31-Dec-96       10.2497201
                                                                                                                      ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                             
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                             $1,136.71
                                                                                                                                
LESS WITHDRAWAL CHARGE @ 4.00% ON 90% (8% MAX ON PURCHASES)                                                               40.92
                                                                                                                           -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $1,095.79
                                                                                                                                
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                 1.0958
                                                                                                                                
                                                                                                                                
SUBTRACT 1.0                                                                                                              0.0958
                                                                                                                                
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                       9.58%
                                                                                                                           ====
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                                      
<S>                                                         <C>                  <C>                 <C>            <C>        
INITIAL  INVESTMENT  ON                                     31-Dec-86                                                $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-86                          12.0400000 
                                                                                                                    ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                     83.0564784 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                   81.21453   
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                              -28.065864 
                                                                                                                     --------- 
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                         31-Dec-96                         136.2051444 
                                                                                                                               
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                        31-Dec-96     10.2497201 
                                                                                                                    ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                            
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                           $1,396.06 
                                                                                                                               
LESS WITHDRAWAL CHARGE @ 0.00% ON 90% (8% MAX ON PURCHASES)                                                               0.00 
                                                                                                                          ---- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                            $1,396.06 
                                                                                                                               
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                               1.3961 
                                                                                                                               
                                                                                                                               
SUBTRACT 1.0                                                                                                            0.3961 
                                                                                                                               
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                     39.61%
                                                                                                                         ===== 
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND

AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:

                          P  [  1 +  T ]**n     =   ERV 
                                                        
where:       T = average annual total return        
             P = initial $1,000 investment          
             n = number of years                    
            ** = to the power of                    
           ERV = ending value of $1,000 investment  


<S>                                             <C>                                       <C>              
      ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                         TEN YEAR AVERAGE 
         ANNUAL RETURN                             ANNUAL RETURN                             ANNUAL RETURN 
                                                                                                           
                                                                                                           
$1,000 (1 + T)**1  = $898.72                    $1,000 (1 + T)**5  =  $1,095.79           $1,000 (1 + T)**10 = $1,396.06 
                 T =  -10.13%                                    T =       1.85%                           T =      3.39%
                       =====                                               ====                                     ==== 
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13  



MERRILL LYNCH AMERICAN BALANCED FUND                                                                                                


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

                        T  =  [  ERV /  P ]  - 1                                                                                    

                        where:      T  =  total return                                                                              
                                    P  =  initial $1,000 investment                                                                 
                                  ERV  =  ending value of $1,000 investment                                                         


1 YEAR:                                                                                                                             
<S>                                                           <C>                  <C>            <C>                <C>       
INITIAL  INVESTMENT  ON                                       31-Dec-95                                                $1,000.00    
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                          13.5385159    
                                                                                                                      ----------    
EQUALS ORIGINAL UNITS PURCHASED                                                                                       73.8633399    
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                       2.937632    
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                -2.1314539    
                                                                                                                       ---------    
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                          74.6695180    

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96          14.0748997    
                                                                                                                      ----------    
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $1,050.97    
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                 1.0510
                                                                                                                                    
SUBTRACT 1.0                                                                                                              0.0510    
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                        5.10%
                                                                                                                            ====    
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                            
<S>                                                           <C>                  <C>            <C>              <C>
INITIAL  INVESTMENT  ON                                       31-Dec-91                                             $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-91                      12.14917489 
                                                                                                                  ----------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                    82.3101165 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                  17.1777644 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                            -11.6968395 
                                                                                                                   ---------- 
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-96                       87.7910414 

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96       14.0748998 
                                                                                                                   ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                           $1,235.65 
                                                                                                                              
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                              1.2357
                                                                                                                              
SUBTRACT 1.0                                                                                                           0.2357 
                                                                                                                              
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                    23.57%
                                                                                                                        ===== 
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                                    
<S>                                                           <C>                  <C>            <C>                <C>
INITIAL  INVESTMENT  ON                                       01-Jun-88                                               $1,000.00     
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    01-Jun-88                         10.0000000     
                                                                                                                     ----------     
EQUALS ORIGINAL UNITS PURCHASED                                                                                             100     
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                    38.4048028     
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                              -22.4596635     
                                                                                                                     ----------     
EQUALS UNITS HELD  ON                                         31-Dec-96                                             115.9451393     

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96         14.0748998     
                                                                                                                     ----------     
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $1,631.92     
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                1.6319
                                                                                                                                    
SUBTRACT 1.0                                                                                                             0.6319     
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                      63.19%
                                                                                                                          =====     
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND                                                                                                


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


                P  [  1 +  T ]**n     =   ERV                                                                                       

           where:      T = average annual total return                                                                              
                       P = initial $1,000 investment                                                                                
                       n = number of years                                                                                          
                      ** = to the power of                                                                                          
                     ERV = ending value of $1,000 investment                                                                        


THUS:
<S>                               <C>                                            <C>             
                                                                                 SINCE INCEPTION                                    
ONE YEAR AVERAGE                         FIVE YEAR AVERAGE                           AVERAGE                                        
   ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN                                      


$1,000 (1 + T)**1  =  $1,050.97           $1,000 (1 + T)**5  =  $1,235.65        $1,000 (1 + T)**  8.5890  =  $1,631.92             
                 T =       5.10%                           T =       4.32%                               T =       5.87%            
                           ====                                      ====                                          ====             
</TABLE>


<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND                                                                                                
                                                                                                                                    
                                                                                                                                    
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                                                
                                                                                                                                    
                     T  =  [  ERV /  P ]  - 1                                                                                       
                                                                                                                                    
           where:     T = total return                                                                                 
                      P = initial $1,000 investment                                                    
                    ERV = ending value of $1,000 investment                                                            
                                                                                                                                    
                                                                                                                               
1 YEAR:                                                                                                                             
<S>                                                         <C>                  <C>            <C>                 <C>         
INITIAL  INVESTMENT  ON                                     31-Dec-95                                                $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                          13.5385159 
                                                                                                                    ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                     73.8633399 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     2.937632 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                              -2.1314539 
                                                                                                                     --------- 
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                          74.6695180 
                                                                                                                               
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96          14.0748998 
                                                                                                                    ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                            
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                           $1,050.97 
                                                                                                                               
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                                     80.00 
                                                                                                                         ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $970.97 
                                                                                                                               
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                               0.9710 
                                                                                                                               
SUBTRACT 1.0                                                                                                           -0.0290 

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                    -2.90%
                                                                                                                        ======
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                               
<S>                                                         <C>                  <C>            <C>              <C>          
INITIAL  INVESTMENT  ON                                     31-Dec-91                                              $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-91                        12.1491749
                                                                                                                  ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                   82.3101165
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                 17.1777644
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                           -11.6968395
                                                                                                                  ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                          31-Dec-96                        87.7910414
                                                                                                                            
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96        14.0748998
                                                                                                                  ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                         
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                         $1,235.65
                                                                                                                            
LESS WITHDRAWAL CHARGE @ 4.00% ON 90% (8% MAX ON PURCHASES)                                                            44.48
                                                                                                                       -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                          $1,191.17
                                                                                                                            
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                             1.1912
                                                                                                                            
SUBTRACT 1.0                                                                                                          0.1912

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  19.12%
                                                                                                                      ===== 
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:                                                                                                            
<S>                                                         <C>                  <C>                            <C>         
INITIAL  INVESTMENT  ON                                     01-Jun-88                                             $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  01-Jun-88                       10.0000000 
                                                                                                                 ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                         100 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                38.4048028 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                          -22.4596635 
                                                                                                                 ---------- 
EQUALS UNITS HELD ON                                        31-Dec-96                                           115.9451393 
                                                                                                                            
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96       14.0748998 
                                                                                                                 ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                         
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                        $1,631.92 
                                                                                                                            
LESS WITHDRAWAL CHARGE @ 0.00% ON 90% (8.0% MAX ON PURCHASES)                                                           0.00
                                                                                                                       ----   
                                                                                                                     
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,631.92 
                                                                                                                            
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.6319 
                                                                                                                            
SUBTRACT 1.0                                                                                                         0.6319 

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                  63.19%
                                                                                                                      ===== 
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND                                                               
                                                                                                   
                                                                                                   
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:              
                                                                 
                                                                 
                                P  [  1 +  T ]**n     =   ERV    
                                                                 
       where:               T = average annual total return      
                            P = initial $1,000 investment        
                            n = number of years                  
                           ** = to the power of                  
                          ERV = ending value of $1,000 investment

<S>                                 <C>                                           <C>
                                                                                  SINCE INCEPTION
ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                           AVERAGE                              
   ANNUAL RETURN                             ANNUAL RETURN                        ANNUAL RETURN                            
                                                                                                                           
                                                                                                                           
$1,000 (1 + T)**1  = $970.97            $1,000 (1 + T)**5  =  $1,191.17          $1,000 (1 + T)**   8.5890 = $1,631.92  
                 T =   -2.90%                            T =       3.56%                                 T =      5.87%
                        ====                                       ====                                           ====
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13


MERRILL LYNCH SPECIAL VALUE FOCUS FUND                                                                                            


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                           

                        T  =  [  ERV /  P ]  - 1                                                                                  

                        where:    T  =   total return                                                                             
                                  P  =   initial $1,000 investment                                                                
                                ERV  =   ending value of $1,000 investment                                                        


1 YEAR:                                                                                                                           
<S>                                                           <C>                  <C>             <C>                 <C>
INITIAL  INVESTMENT  ON                                       31-Dec-95                                                 $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                           24.4447515 
                                                                                                                       ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                        40.908577  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                      6.2880443  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                -1.3294883 
                                                                                                                       ---------- 
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                           45.8671330 

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96           22.5650720 
                                                                                                                       ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                               $1,035.00 
                                                                                                                                  
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                  1.0350
                                                                                                                                  
SUBTRACT 1.0                                                                                                               0.0350 
                                                                                                                                  
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         3.50%
                                                                                                                             ==== 
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                         
<S>                                                           <C>                  <C>             <C>               <C>
INITIAL  INVESTMENT  ON                                       31-Dec-91                                               $1,000.00   
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-91                          16.661452   
                                                                                                                     ----------  
EQUALS ORIGINAL UNITS PURCHASED                                                                                      60.0187787  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     9.3887894  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                               -7.7473034  
                                                                                                                      ---------  
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-96                         61.6602647  

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96         22.5650720  
                                                                                                                     ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $1,391.37  
                                                                                                                                 
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                1.3914
                                                                                                                                 
SUBTRACT 1.0                                                                                                             0.3914  
                                                                                                                                 
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                      39.14%
                                                                                                                          =====  
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                                       
<S>                                                           <C>                  <C>             <C>               <C>        
INITIAL  INVESTMENT  ON                                       31-Dec-86                                               $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-86                         18.4200000 
                                                                                                                     ---------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                      54.2888165 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     23.533674 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                               -19.783995 
                                                                                                                      --------- 
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-96                         58.0384950 

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96         22.5650720 
                                                                                                                     ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                             $1,309.64 
                                                                                                                                
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                1.3096
                                                                                                                                
SUBTRACT 1.0                                                                                                             0.3096 
                                                                                                                                
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                      30.96%
                                                                                                                          ===== 
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND                                                                                              


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                              


                             P  [  1 +  T ]**n     =   ERV                                                                          

                        where:                 T = average annual total return                                            
                                               P = initial $1,000 investment                                               
                                               n = number of years                                       
                                              ** = to the power of                                     
                                             ERV = ending value of $1,000 investment                                              


THUS:
<S>                                      <C>                                  <C>
ONE YEAR AVERAGE                         FIVE YEAR AVERAGE                    TEN YEAR AVERAGE                                      
   ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN                                      


$1,000 (1 + T)**1  =    $1,035.00        $1,000 (1 + T)**5  = $1,391.00        $1,000 (1 + T)**10  = $1,309.64 
                 T =         3.50%                        T =      6.83%               T =                2.73%
                             ====                                  ====                                   ==== 
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND                                                                                        
                                                                                                                              
                                                                                                                              
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                                          
                                                                                                                              
                               T  =  [  ERV /  P ]  - 1                                                                       
                                                                                                                              
                    where:                T = total return                                                                    
                                          P = initial $1,000 investment                                                       
                                        ERV = ending value of $1,000 investment
                                                                                             
1 YEAR:                                                                                                                       
<S>                                                         <C>                  <C>            <C>                <C>
INITIAL  INVESTMENT  ON                                     31-Dec-95                                                $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                          24.4447515
                                                                                                                    ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                      40.908577
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                    6.2880443
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                              -1.3294883
                                                                                                                     ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                          45.8671330
                                                                                                                              
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96          22.5650720
                                                                                                                    ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                           
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                           $1,035.00
                                                                                                                              
LESS WITHDRAWAL CHARGE @  8.00%(8% MAX ON PURCHASES):                                                                    80.00
                                                                                                                         -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $955.00
                                                                                                                              
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                               0.9550
                                                                                                                              
                                                                                                                              
SUBTRACT 1.0                                                                                                           -0.0450
                                                                                                                              
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                     -4.50
                                                                                                                          ====
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:                                                                                                                    
<S>                                                         <C>                  <C>            <C>                <C>      
INITIAL  INVESTMENT  ON                                     31-Dec-91                                              $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-91                         16.661452 
                                                                                                                   --------- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                   60.0187787 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                  9.3887894 
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                            -7.7473034 
                                                                                                                   --------- 
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                          31-Dec-96                        61.6602647 
                                                                                                                             
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96         22.565072 
                                                                                                                   --------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                          
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                         $1,391.37 
                                                                                                                             
LESS WITHDRAWAL CHARGE @  4.00% ON 90% (8% MAX ON PURCHASES):                                                          50.09 
                                                                                                                       ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                          $1,341.28 
                                                                                                                             
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                             1.3413 
                                                                                                                             
                                                                                                                             
SUBTRACT 1.0                                                                                                          0.3413 
                                                                                                                             
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                   34.13%
                                                                                                                       ===== 
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:                                                                                                               
<S>                                                         <C>                  <C>             <C>        <C>
INITIAL  INVESTMENT  ON                                     31-Dec-86                                        $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-86                  18.4200000  
                                                                                                            ----------  
EQUALS ORIGINAL UNITS PURCHASED                                                                             54.2888165  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                           23.533674   
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                     -19.7839955  
                                                                                                            ----------  
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                         31-Dec-96                  58.0384950  
                                                                                                                        
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96  22.5650720  
                                                                                                            ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                     
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                   $1,309.64  
                                                                                                                        
LESS WITHDRAWAL CHARGE @ 0.00% ON 90% (8% MAX ON PURCHASES):                                                      0.00  
                                                                                                                  ----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                    $1,309.64  
                                                                                                                        
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                       1.3096  
                                                                                                                        
                                                                                                                        
SUBTRACT 1.0                                                                                                    0.3096  
                                                                                                                        
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                             30.96% 
                                                                                                                 =====  
</TABLE>

<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND                               
                                                                                             
                                                                                             
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:                  
                                                                                             
                                                                    
                     P  [  1 +  T ]**n     =   ERV                  
                                                                    
                where:       T = average annual total return        
                             P = initial $1,000 investment          
                             n = number of years                    
                            ** = to the power of                    
                           ERV = ending value of $1,000 investment  

<S>                                       <C>                                    <C>
        ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                    TEN YEAR AVERAGE                
           ANNUAL RETURN                             ANNUAL RETURN                        ANNUAL RETURN                
                                                                                                                       
                                                                                                                       
$1,000 (1 + T)**1  =  $955.00              $1,000 (1 + T)**5  =  $1,341.00        $1,000 (1 + T)**10 = $1,309.64 
                 T =    -4.50%                              T =       6.05%                        T =      2.73%
                         ====                                         ====                                  ====
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13



DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:   T  =  total return
                                 P  =  initial $1,000 investment
                               ERV  =  ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                   <C>
INITIAL  INVESTMENT  ON                                       31-Dec-95                                                  $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-95                            17.8779404
                                                                                                                        ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                         55.9348547
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         7.392402
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                  -1.5971692
                                                                                                                        ----------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-96                            61.7300875

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96            18.7832323
                                                                                                                        ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                $1,159.49
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                   1.1595
                                                                                                                                    
SUBTRACT 1.0                                                                                                                0.1595  
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         15.95%
                                                                                                                             =====  
</TABLE>

<TABLE>
<CAPTION>
<S>                                                           <C>                  <C>            <C>                   <C>
SINCE INCEPTION:                                                                                                                    

INITIAL  INVESTMENT  ON                                       02-May-94                                                  $1,000.00  
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      02-May-94                                 12.50  
                                                                                                                             -----  
EQUALS ORIGINAL UNITS PURCHASED                                                                                         80.0000000  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                       18.0545441  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                  -5.8045263  
                                                                                                                        ----------  
EQUALS UNITS HELD  ON                                                              31-Dec-96                            92.2500178  

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-96            18.7832324  
                                                                                                                        ----------  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                $1,732.75  
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                   1.7328
                                                                                                                                    
SUBTRACT 1.0                                                                                                                0.7328  
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         73.28%
                                                                                                                             ===== 
</TABLE>


<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:           


                             P  [  1 +  T ]**n     =   ERV

                        where:    T = average annual total return
                                  P = initial $1,000 investment
                                  n = number of years
                                 ** = to the power of
                                ERV = ending value of $1,000 investment


THUS:
<S>                                       <C>
                                          SINCE INCEPTION
ONE YEAR AVERAGE                             AVERAGE
 ANNUAL RETURN                            ANNUAL RETURN


$1,000 (1 + T)**1  =  $1,159.49           $1,000 (1 + T)**   2.6685 =  $1,732.75
                 T =      15.95%                                  T =      22.88%
                          =====                                            =====
</TABLE>

<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO
                                                              
                                                              
TOTAL RETURN WITH WITHDRAWAL CHARGE:                          

                     T  =  [  ERV /  P ]  - 1                          

       
                     where:    T  = total return
                               P  = initial $1,000 investment
                             ERV  = ending value of $1,000 investment
 
        
1 YEAR:       
<S>                                                         <C>                  <C>             <C>                   <C>
INITIAL  INVESTMENT  ON                                     31-Dec-95                                                  $1,000.00
       
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  31-Dec-95                            17.8779404
                                                                                                                      ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                       55.9348547
  
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                       7.392402   

LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                -1.5971692
                                                                                                                      ----------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                            61.7300875  
                                                                                                                           
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96            18.7832323
                                                                                                                      ---------- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                           
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                             $1,159.49  
                                                                                                                                
LESS WITHDRAWAL CHARGE @  8.00% (8% MAX ON PURCHASES)                                                                      80.00 
                                                                                                                           ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $1,079.49 
                                                                                                                                 
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                 1.0795 
                                                                                                                                
SUBTRACT 1.0                                                                                                              0.0795 
                                                                                                                                 
      
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                        7.95% 
                                                                                                                            ====
</TABLE>
       
       
<TABLE>
<CAPTION>
SINCE INCEPTION:       
<S>                                                         <C>                  <C>            <C>                    <C>
INITIAL  INVESTMENT  ON                                     02-May-94                                                  $1,000.00 
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  02-May-94                                 12.50 
                                                                                                                           ----- 
EQUALS ORIGINAL UNITS PURCHASED                                                                                               80  
 
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                     18.0545441  
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                -5.8045263  
                                                                                                                      ---------- 
EQUALS UNITS HELD ON                                                             31-Dec-96                            92.2500178  
                                                                                                                                
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96                 18.78 
                                                                                                                           -----  
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                        

BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                             $1,732.75
                                                                                                                                  
LESS WITHDRAWAL CHARGE @  6.00% ON 90% (8.0% MAX ON PURCHASES)                                                             80.00  
                                                                                                                           ----- 
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                              $1,652.75  
       
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                 1.6528
                                                                                                                                 
SUBTRACT 1.0                                                                                                              0.6528  
                                                                                                                                 
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                       65.28% 
                                                                                                                           =====
</TABLE>

<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO

       
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:

       
                      P  [  1 +  T ]**n     =   ERV   
                                                   
           where:        T = average annual total return
                         P = initial $1,000 investment
                         n = number of years
                        ** = to the power of
                       ERV = ending value of $1,000 investment
                                                              
                                                               
<S>                                        <C>
                                           SINCE INCEPTION
ONE YEAR AVERAGE                               AVERAGE
 ANNUAL RETURN                              ANNUAL RETURN
                                                                                                                          
                                                                                                                          
$1,000 (1 + T)**1  =  $1,079.49            $1,000 (1 + T)**  2.6685 = $1,652.75
                 T =       7.95%                                  T =     20.72%
                           ====                                           =====
</TABLE>




<TABLE>
<CAPTION>
EXHIBIT 13


DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO                                                                    


TOTAL RETURN WITH NO WITHDRAWAL CHARGE:                                                                                             

                        T  =  [  ERV /  P ]  - 1                                                                                    

                  where:      T =  total return                                                                                     
                              P =  initial $1,000 investment                                                                        
                            ERV =  ending value of $1,000 investment                                                                


SINCE INCEPTION:                                                                                                                    
<S>                                                            <C>                   <C>            <C>          <C>                
INITIAL  INVESTMENT  ON                                        01-May-96                                          $1,000.00         
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                      01-May-96                        12.50         
                                                                                                                      -----         
EQUALS ORIGINAL UNITS PURCHASED                                                                                          80         
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                 0.3606163         
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                            -2.239634         
                                                                                                                   --------         
EQUALS UNITS HELD ON                                                                 31-Dec-96                   78.1209823         

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                      31-Dec-96    13.3950457         
                                                                                                                 ----------         
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                         $1,046.43         
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                            1.0464
                                                                                                                                    
SUBTRACT 1.0                                                                                                         0.0464         
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                   4.64%
                                                                                                                       ====         
</TABLE>

DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO
                                                                

AVERAGE ANNUAL TOTAL RETURN WITH NO WITHDRAWAL CHARGE:
                                                                

        P  [  1 +  T ]**n     =   ERV
                                                                
      where:               T = average annual total return
                           P = initial $1,000 investment        
                           n = number of years                  
                          ** =  to the power of                 
                         ERV =  ending value of $1,000 investment
                                                                 



THUS:
                                                                 
 SINCE INCEPTION
    AVERAGE                                                      
 ANNUAL RETURN                                                   
                                                                 

$1,000 (1 + T)** 0.67 = $1,046.43
                    T =      7.01%                               
                             ====                                
                                                                 


<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO                                                                    
                                                                                                                                    
                                                                                                                                    
TOTAL RETURN WITH WITHDRAWAL CHARGE:                                                                                                
                                                                                                                                    
                     T  =  [  ERV /  P ]  - 1                                                                                       
                                                                                                                                    
    where:           T  = total return                                                                                              
                     P  = initial $1,000 investment                                                                                 
                   ERV  = ending value of $1,000 investment                                                                         
                                                                                                                                    
                                                                                                                                    
SINCE INCEPTION:                                                                                                                    
<S>                                                         <C>                  <C>            <C>         <C>                     
INITIAL  INVESTMENT  ON                                     01-May-96                                        $1,000.00              
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                  01-May-96                       12.50              
                                                                                                                 -----              
EQUALS ORIGINAL UNITS PURCHASED                                                                                     80              
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                            0.3606163              
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                       -2.239634              
                                                                                                              --------              
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                           31-Dec-96                  78.1209823              
                                                                                                                                    
MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                   31-Dec-96  13.3950457              
                                                                                                            ----------              
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT                                                                                 
BEFORE WITHDRAWAL CHARGE ON                                                      31-Dec-96                   $1,046.43              
                                                                                                                                    
LESS WITHDRAWAL CHARGE @ 8.00% (8% MAX ON PURCHASES)                                                             80.00              
                                                                                                                 -----              
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                      $966.43              
                                                                                                                                    
DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                       0.9664              
                                                                                                                                    
                                                                                                                                    
SUBTRACT 1.0                                                                                                   -0.0336              
                                                                                                                                    
EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                             -3.36%             
                                                                                                                  ====              
</TABLE>

DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO 
                                                                 
                                                                 
AVERAGE ANNUAL TOTAL RETURN WITH WITHDRAWAL CHARGE:              
                                                                 
                                                                 
       P  [  1 +  T ]**n     =   ERV                             
                                                                 
        where:    T = average annual total return                
                  P = initial $1,000 investment                  
                  n = number of years                            
                 ** = to the power of                            
                ERV = ending value of $1,000 investment          
                                                                 
                                                                 
                                                                 
                                                                 
THUS:                                                            
                                                                 
SINCE INCEPTION                                                  
   AVERAGE                                                       
ANNUAL RETURN                                                    
                                                                 
                                                                 
$1,000 (1 + T)**  0.67 =  $966.43                                
                     T =    -4.97%                               
                             ==== 

CAMERON ENTERPRISES, a limited partnership, owns 100% of CELP Ltd. Agency, Inc.
and 92.71% of American Fidelity Corp.

AMERICAN FIDELITY CORP. owns 100% of the following:

1.  Market Place Realty Corporation
2.  Cimarron Investment Company, Inc.
3.  American Fidelity Assurance Company
4.  Concourse C, Inc.
5.  American Fidelity Credit Corporation
6.  American Fidelity International Holdings, Inc.

CELP Limited Agency,  Inc. owns 91.5% of North American  Insurance Agency,  Inc.
and 100% of National Insurance Marketers Agency, Incorporated

AMERICAN FIDELITY CORPORATION owns 80% of American Mortgage & Investment Company
which owns 95% of Holliday Mortgage Corporation.

AMERICAN FIDELITY CORPORATION owns 16.67% of Shade Works, LLC.

NORTH AMERICAN INSURANCE AGENCY, INC. owns 33.33% of Shade Works,
LLC and 95.4% of Agar Insurance Agency, Incorporated.

AMERICAN FIDELITY ASSURANCE CO. owns 100% of the following:

1.  AF Apartments, Inc.
2.  Security General Life Insurance Company
3.  American Fidelity Securities, Inc.
4.  American Fidelity Limited Agency, Inc.
5.  Apple Creek Apartments, Inc.
6.  American Fidelity Property Company

AMERICAN FIDELITY ASSURANCE COMPANY owns 75% of Balliet's, Inc.

AMERICAN FIDELITY Limited owns 100% of American Fidelity General Agency, 
Inc.

AMERICAN FIDELITY PROPERTY COMPANY owns 100% of Home Rentals, Inc.

AMERICAN  FIDELITY  INTERNATIONAL  HOLDINGS,  INC. owns 100% of American
Fidelity Offshore Investments, Limited and 33% of American Fidelity Care, LLC.

AMERICAN FIDELITY OFFSHORE INVESTMENTS, LIMITED owns 99% of American Fidelity
(Cypress), Limited which owns 34% of Soyuznik Insurance Company.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission