COMPANION LIFE SEPARATE ACCOUNT B
S-6EL24/A, 1997-06-20
Previous: HOMESIDE LENDING INC, 424B1, 1997-06-20
Next: MUNICIPAL INVESTMENT TR FD MULTISTATE SER 313 DEF ASSET FDS, 487, 1997-06-20



      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 20, 1997

                                                     REGISTRATION NO. 333-20443

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                          PRE-EFFECTIVE AMENDMENT NO. 1

                                    FORM S-6
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

                        COMPANION LIFE SEPARATE ACCOUNT B
                              (EXACT NAME OF TRUST)

                        COMPANION LIFE INSURANCE COMPANY
                               (NAME OF DEPOSITOR)

                  Mutual of Omaha Plaza, Omaha, Nebraska 68175
              (ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)

                               NAME AND ADDRESS OF
                               AGENT FOR SERVICE:
                            Kenneth W. Reitz, Esquire
                            Mutual of Omaha Companies
                          Mutual of Omaha Plaza, 3-Law
                           Omaha, Nebraska 68175-1008

                  Approximate date of proposed public offering:
    As soon as practicable after effectiveness of the Registration Statement

             MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE POLICY
               (TITLE, AMOUNT, AND PROPOSED MAXIMUM OFFERING PRICE
                        OF SECURITIES BEING REGISTERED)

Pursuant to Rule 24f-2 under the Investment  Company Act of 1940, the Registrant
declares that an indefinite  amount of securities are being registered under the
Securities Act of 1933.
                                  -------

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),
shall determine.

<PAGE>

                        COMPANION LIFE SEPARATE ACCOUNT B

                       Registration Statement on Form S-6
                              Cross-Reference Sheet


FORM N-8B-2
 ITEM NO.           CAPTION IN PROSPECTUS

   1              Cover Page
   2              Cover Page
   3              Inapplicable
   4              Distribution of the Policies
   5              About Us
   6              The Variable Account
   9              Inapplicable
   10(a)          Policy Application and Issuance
   10(b)          Distributions
   10(c),(d),(e)  Distributions; Lapse and Grace Period; Reinstatement
   10(f),(g),(h)  Voting Rights; Other Policy Owner Tax Matters
   10(i)          Other Policy Provisions
   11             The Variable Account
   12             The Variable Account; Distribution of the Policies
   13             Charges  and Fees; Tax Matters; Tax Treatment of Loans and
                  Other Distributions; Distribution of the Policies;
                  Appendix A
   14             Premium  Payments
   15             Premium Payments
   16             The Variable  Account 
   17             Captions referenced under Items 10(c),(d),(e)and (i) above
   18             The Variable Account 
   19             Reports to You; Voting Rights; Distribution of the Policies
   20             Captions referenced  under  Items 6 and  10(g)  above 
   21             Policy  Loans
   22             Inapplicable 
   23             Distribution  of the  Policies 
   24             Other Policy Provisions 
   25             About Us
   26             Distribution  of the Policies
   27             About Us 
   28             Management
   29             About Us 
   30             Inapplicable 
   31             Inapplicable 
   32             Inapplicable  
   33             Inapplicable 
   34             Inapplicable 
   35             About Us
   36             Inapplicable 
   37             Inapplicable
   38             Distribution of the Policies
   39             Distribution of the Policies 
   40             Inapplicable 
   41(a)          Distribution of  the  Policies  
   42             Inapplicable  
   43             Inapplicable  
   44(a)          The Variable  Account;  Premium  Payments 
   44(b)          Charges  and  Fees; Distribution  of the Policies   
   44(c)          Mortality  and Expense Risk Charge  
   45             Inapplicable  
   46             The Variable Account; Captions referenced under 
                  Items 10(c), (d) and (e) above
   47             Inapplicable
   48             About Us
   49             Inapplicable
   50             The Variable Account
   51             Cover Page, Definitions (Beneficiary), Summary, The Policy,
                  Payment  of  Proceeds,  Payment  Options,    Tax   Matter,
                  Distribution of the Policies
   52             Other Policy Owner Tax Matters
   53             Tax Matters
   54             Inapplicable
   55             Inapplicable
   59             Financial Statements


<PAGE>


COMPANION
OF NEW YORK
[GRAPHIC OMITTED]                                PROSPECTUS: Dated June 20, 1997
A MUTUAL OF OMAHA COMPANY
                                                             ULTRA VARIABLE LIFE
                                              Individual Modified Single Premium
                                        Variable Universal Life Insurance Policy

This  prospectus  describes  ULTRA VARIABLE LIFE, an individual  modified single
premium variable universal life insurance policy ("Policy") offered by Companion
Life  Insurance  Company ("we,  us, our,  Companion")  to applicants  age 90 and
under.

The Policy  provides  for the payment of a Death  Benefit  upon the death of the
Insured, and for a Cash Surrender Value that can be obtained by surrendering the
Policy.  The Policy is a variable  policy because the Death Benefit may, and the
Accumulation Value will, vary up or down to reflect the investment experience of
amounts   allocated  to  COMPANION  LIFE  SEPARATE  ACCOUNT  B   (the  "Variable
Account").  The Policy Owner ("you,  your")  bears the  investment  risk for all
amounts so allocated;  there is no guaranteed  minimum  Accumulation  Value. The
Policy continues in effect while the Accumulation Value is sufficient to pay the
Monthly  Deduction Amount or until the end of the Death Benefit guarantee period
(assuming no Policy loans are taken), whichever is later.

The minimum  initial  premium is $20,000.  Additional  payments may be made once
each Policy Year, subject to certain restrictions

You may, within limits, allocate premiums (net of any charges) to one or more of
the twenty-four eligible investments,  which are the twenty-three Subaccounts of
the Variable  Account and the Fixed  Account.  Assets of each  Subaccount of the
Variable  Account are invested in a  corresponding  mutual fund  Portfolio.  The
Portfolios   are  described  in  separate   prospectuses   that  accompany  this
Prospectus. The Policy's available investment options are:

ALGER AMERICAN GROWTH PORTFOLIO
ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
FEDERATED PRIME MONEY FUND II("MONEY MARKET") PORTFOLIO
FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES PORTFOLIO
FIDELITY ASSET MANAGER: GROWTH PORTFOLIO
FIDELITY EQUITY INCOME PORTFOLIO
FIDELITY CONTRAFUND PORTFOLIO
FIDELITY INDEX 500 PORTFOLIO
MFS EMERGING GROWTH PORTFOLIO
MFS HIGH INCOME FUND PORTFOLIO
MFS RESEARCH PORTFOLIO
MFS WORLD GOVERNMENT PORTFOLIO
MFS VALUE SERIES PORTFOLIO
PIONEER CAPITAL GROWTH PORTFOLIO
PIONEER REAL ESTATE PORTFOLIO
SCUDDER GLOBAL DISCOVERY PORTFOLIO
SCUDDER GROWTH & INCOME PORTFOLIO
SCUDDER INTERNATIONAL PORTFOLIO
T. ROWE PRICE EQUITY INCOME PORTFOLIO
T. ROWE PRICE INTERNATIONAL PORTFOLIO
T. ROWE PRICE LIMITED TERM BOND PORTFOLIO
T. ROWE PRICE NEW AMERICA GROWTH PORTFOLIO
T. ROWE PRICE PERSONAL STRATEGY BALANCED PORTFOLIO
FIXED ACCOUNT

Partial  withdrawals and Policy loans may be taken from time to time, subject to
certain  restrictions.  In almost  all  cases,  the  Policy  will be a  modified
endowment  contract for federal  income tax purposes.  ANY POLICY LOAN,  PARTIAL
WITHDRAWAL OR SURRENDER MAY RESULT IN ADVERSE TAX CONSEQUENCES AND/OR PENALTIES.

IT MAY NOT BE  ADVANTAGEOUS  TO REPLACE  EXISTING LIFE INSURANCE WITH THE POLICY
DESCRIBED IN THIS PROSPECTUS.

AN INTEREST IN THE POLICY IS NOT A DEPOSIT OR  OBLIGATION  OF, OR  GUARANTEED OR
ENDORSED BY ANY BANK, NOR IS THE POLICY 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 ("SEC") OR ANY STATE SECURITIES COMMISSION,  NOR HAS THE SEC
OR ANY STATE SECURITIES  COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

 THIS PROSPECTUS MUST BE ACCOMPANIED BY A CURRENT PROSPECTUS FOR EACH PORTFOLIO.
       ALL PROSPECTUSES SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.

COMPANION LIFE INSURANCE  COMPANY,  P. O. Box 3664, Omaha,  Nebraska  68103-0664
(800) 494-0067

<PAGE>

- -----------------------------------------------------------
TABLE OF CONTENTS
                                                                  PAGE
DEFINITIONS

SUMMARY
  BASIC FEATURES OF YOUR POLICY
  COMPARISON TO OTHER POLICIES AND OTHER INVESTMENTS
  POLICY FLOW CHART

ABOUT US

ALLOCATION OF PREMIUMS
  THE VARIABLE ACCOUNT
  THE FIXED ACCOUNT
  TRANSFERS
  DOLLAR COST AVERAGING
  ASSET ALLOCATION PROGRAM

THE POLICY
  POLICY APPLICATION AND ISSUANCE
  PREMIUM PAYMENTS
  LAPSE AND GRACE PERIOD
  REINSTATEMENT
  MATURITY DATE

DISTRIBUTIONS
  POLICY LOANS
  SURRENDER
  PARTIAL WITHDRAWALS
  DEATH BENEFIT
  GUARANTEED DEATH BENEFIT
  PAYMENT OF PROCEEDS
  PAYMENT OPTIONS

CHARGES AND FEES
  CHARGES DEDUCTED FROM THE POLICY
    DEDUCTIONS FROM INITIAL PREMIUM;  MONTHLY DEDUCTIONS;  CHARGES DEDUCTED ON 
    SURRENDER OR PARTIAL WITHDRAWAL
  MORE INFORMATION ABOUT THE ABOVE CHARGES
    SURRENDER CHARGE; EXPENSE CHARGE; COST OF INSURANCE CHARGE; TRANSFER CHARGES
  SERIES FUND CHARGES

OTHER POLICY PROVISIONS
  NOTICE TO US;  ENTIRE CONTRACT;  RIGHT TO EXAMINE;  DELAY OF PAYMENTS;  CHANGE
    OF OWNERSHIP AND ASSIGNMENT;  BENEFICIARY;  BENEFICIARY CHANGE; MISSTATEMENT
    OF  AGE   OR   SEX;  SUICIDE;  INCONTESTABILITY;  COVERAGE  BEYOND MATURITY;
    REINSTATEMENT; NONPARTICIPATING

TAX MATTERS

MANAGEMENT

OTHER INFORMATION
  REPORTS TO YOU; VOTING RIGHTS;
    DISTRIBUTION OF THE POLICIES; STATE REGULATION;
    LEGAL MATTERS; INDEPENDENT AUDITORS; REGISTRATION STATEMENT

ILLUSTRATIONS
  DEATH BENEFIT, CASH SURRENDER VALUE AND ACCUMULATED PREMIUMS

FINANCIAL STATEMENTS

THIS  PROSPECTUS IS NOT AN OFFERING  ANYWHERE  WHERE SUCH AN OFFERING  CANNOT BE
LAWFULLY   MADE.  NO  ONE  IS  AUTHORIZED  TO  GIVE  ANY   INFORMATION  OR  MAKE
REPRESENTATIONS   ABOUT  THIS  OFFERING  OTHER  THAN  THOSE  CONTAINED  IN  THIS
PROSPECTUS AND, IF THEY DO, YOU SHOULD NOT RELY UPON SUCH REPRESENTATIONS.

<PAGE>

- -----------------------------------------------------------
DEFINITIONS

ACCUMULATION  UNITS means an  accounting  unit of measure used to calculate  the
accumulation value of the Variable Account.

ACCUMULATION  VALUE  means  the  dollar  value as of any  Valuation  Date of all
amounts accumulated under the Policy.

ALLOCATION  DATE means the first  business day following  the  completion of the
RIGHT TO EXAMINE  THIS POLICY  period or our approval of an  additional  premium
payment.

BENEFICIARY  refers to the  person(s)  or entity you name to  receive  the Death
Benefit of the Policy.

CASH SURRENDER VALUE means the  Accumulation  Value at the end of the applicable
Valuation Date, less any outstanding Policy loans and unpaid loan interest,  and
less any applicable Surrender Charge.

FIXED  ACCOUNT  means the account which  consists of general  account  assets of
Companion Life Insurance Company.

INSURED  refers to the  individual  named on the  application  whose life is the
basis for the death benefit protection provided by the Policy.

LOAN ACCOUNT means an account  established for any amounts  transferred from the
Fixed Account and Subaccounts as a result of loans. The Loan Account is credited
with  interest  and is not based on the  investment  experience  of the Variable
Account.

MONTHLY  DEDUCTION  DATE  means the date of issue  and the same date each  month
thereafter.

MONTHLY DEDUCTION means the amount deducted from the Policy's Accumulation Value
on each Monthly Deduction Date.

PAYEE refers to the person who receives payments under the Policy.

POLICY means the modified single premium variable life insurance contract issued
to you pursuant to our acceptance of your application for it.

POLICY OWNER refers to you, the person that applied for the Policy.

POLICY  YEAR/MONTH/ANNIVERSARY  means respective anniversary dates from the Date
of Issue.

PORTFOLIO  means a Series Fund's  separate  investment  series that is available
under the Policy.

PREMIUM means an amount paid to us as consideration for the benefits provided by
the Policy.

PROCEEDS means the Death Benefit, Cash Surrender Value, or Proceeds payable upon
the Maturity Date.

SERIES FUNDS means those open-ended  management  companies in which the Variable
Account invests,  which are listed in the ALLOCATION OF PREMIUMS section of this
Prospectus.

SPECIFIED  AMOUNT  means  the  amount  of  insurance  selected,  as shown on the
Policy's Data page.

SUBACCOUNT means that portion of the Variable Account which invests in shares of
mutual funds or any other investment portfolios that we determine to be suitable
for the Policy's purposes.

VALUATION  DATE  means  each day that the New York  Stock  Exchange  is open for
trading.

VARIABLE  ACCOUNT means  Companion Life Separate  Account B, a separate  account
maintained  by us in which a portion of our assets  has been  allocated  for the
Policy and certain other policies.

WE, US, OUR,  UNITED OF OMAHA refers to Companion Life Insurance  Company,  Rye,
New York.

YOU, YOUR refers to the Policy Owner.

- -----------------------------------------------------------
SUMMARY

    BASIC FEATURES OF YOUR POLICY
    The  individual  modified  single  premium  variable life  insurance  Policy
offered by this prospectus is designed to provide  lifetime  insurance  coverage
for  the  Insured  named  in the  Policy.  It is  not  offered  primarily  as an
investment.  This is a brief  description  of the basic  features of the Policy.
Policy features are explained in more detail throughout the prospectus.

o    Right to  Examine.  You have the right to return the Policy  within 10 days
     after you receive it or 45 days after you signed the application, whichever
     is later.  We will return to you the  premiums  paid.  (SEE  "OTHER  POLICY
     PROVISIONS: RIGHT TO EXAMINE.")

o    Premium  Payments.  You must pay an initial  premium at least  equal to our
     minimum  single premium  requirements.  Once each Policy Year, you may make
     additional payments, subject to certain restrictions and limitations.  (SEE
     "THE POLICY: PREMIUM PAYMENTS.")

o    Investment of Premiums.  Your initial  premium and any additional  payments
     will be held in the Money Market  Subaccount  until the Allocation Date. On
     the Allocation  Date,  your initial  premium is invested  according to your
     instructions  in one or more of the  Subaccounts  of the  Variable  Account
     corresponding  to mutual fund portfolios or the Fixed Account.  Allocations
     must be in whole percentages. (SEE "ALLOCATION OF PREMIUMS.")

o    Transfers.  Once we mail the  confirmation for the initial premium payment,
     and after the Right to Examine  period,  you may  transfer  portions of the
     Policy's  Accumulation Value without charge among the Subaccounts and Fixed
     Account up to twelve times each Policy Year.  Subsequent transfers may have
     charges. (SEE "ALLOCATION OF PREMIUMS: TRANSFERS.")

o    Fluctuating  Accumulation  Value. The Accumulation Value of the Policy will
     vary daily based on, among other things,  the net investment  experience of
     the  Subaccounts  to which amounts have been  allocated.  The  Accumulation
     Value is not  guaranteed.  You bear the investment risk with respect to the
     Accumulation  Value that is  invested in the  Subaccounts,  and we bear the
     investment risk with respect to the Accumulation  Value that is invested in
     the Fixed Account.

o    Death  Benefit.  The Policy's  Death Benefit  equals the greater of (a) the
     initial  Specified  Amount  plus any  later  increase  and  less any  later
     decrease,  less any loans and unpaid  loan  interest;  or (b) the  Policy's
     Accumulation Value on the date of death multiplied by a corridor percentage
     for the Insured's  attained  age, less any loans and unpaid loan  interest.
     (SEE "THE POLICY: DEATH BENEFIT.")

o    Death Benefit Guarantee  Period. If no Policy loans are taken,  coverage is
     guaranteed until the 5th policy anniversary or until the Policy anniversary
     next  following  the Insured's 75th  birthday,  whichever is earlier.  (SEE
     "THE POLICY:  DEATH BENEFIT.")

o    Policy  Loans and Partial  Withdrawals.  After the first  Policy Year (from
     Date of Issue in Indiana),  a loan privilege is available under the Policy.
     After the first  Policy Year,  partial  withdrawals  also are allowed;  the
     greater of earnings or 15% of the Accumulation  Value may be withdrawn each
     Policy year free of Surrender  Charges.  Other partial  withdrawals  may be
     subject to a Surrender  Charge.  (SEE  "DISTRIBUTIONS:  POLICY  LOANS,  AND
     SURRENDER AND PARTIAL WITHDRAWALS.")

o    Surrenders. The Policy permits full surrender for the Cash Surrender Value.
     The maximum  Surrender  Charge is 9.50%.  As to each premium  payment,  the
     Surrender Charge ends after the ninth Policy Year after the premium payment
     was made. The Surrender Charge may be waived upon the occurrence of certain
     events. (SEE "CHARGES AND FEES.")

o    Federal Income Tax  Consequences.  Death  benefits paid to the  Beneficiary
     under a life insurance  policy  generally are not subject to Federal income
     tax.  Under  current law,  undistributed  increases in cash value of a life
     insurance contract generally are not taxable. In almost all situations, the
     Policies  are  expected  to be treated  as  modified  endowment  contracts.
     Pre-death  distributions  (including partial  withdrawals and loans) from a
     modified  endowment  contract  are  included  in income on an income  first
     basis,  and a 10% penalty tax may be imposed on income  distributed  before
     the Policy Owner attains age 591/2. (SEE "TAX MATTERS.")

    COMPARISON TO OTHER POLICIES AND OTHER INVESTMENTS
    In many respects the Policy is similar to fixed-benefit life insurance. Like
fixed-benefit  life insurance,  the Policy offers a death benefit and provides a
cash value, loan privileges and surrender  values.  The Policy is different from
fixed-benefit  life insurance in that the death benefit will in most cases,  and
the  cash  value  ("Accumulation  Value")  will  always,  vary  to  reflect  the
investment experience of the selected Subaccounts of the Variable Account.

    The  Policy is  designed  to  provide  insurance  protection.  Although  the
underlying mutual fund portfolios to which  Accumulation  Value may be allocated
invest in securities  similar to those in which mutual funds available  directly
to the  public  invest,  in many  ways  the  Policy  differs  from  mutual  fund
investments. The main differences are:

o    The  Policy  provides  a  death  benefit  based  on  our  assumption  of an
     actuarially calculated risk.
o    If the Cash Surrender  Value is not  sufficient to pay a Monthly  Deduction
     Amount,  the  Policy  will  lapse  with no value  unless a payment is made,
     subject to the Guaranteed Death Benefit. (SEE "THE POLICY: GUARANTEED DEATH
     BENEFIT.") If the Policy lapses when Policy loans are outstanding,  adverse
     tax consequences may result. (SEE "TAX MATTERS:  TAX TREATMENT OF LOANS AND
     OTHER DISTRIBUTIONS.")
o    In addition to sales charges, insurance-related charges not associated with
     mutual fund  investments  are  deducted  from  values of the Policy.  These
     charges include various insurance, risk, and expense charges. (SEE "CHARGES
     AND FEES.") 
o    Companion,  not  the  Policy  Owner,  owns  the  mutual  fund shares.  (SEE
     "OTHER INFORMATION: VOTING RIGHTS.")
o    Federal income tax liability on any earnings on the mutual fund  investment
     is deferred  until you receive a  distribution  from the Policy.  Transfers
     from one underlying fund portfolio to another are accomplished  without tax
     liability   under   current  law.  (SEE  "TAX   MATTERS:   LIFE   INSURANCE
     QUALIFICATION.")
o    Dividends and capital gains  distributed by the underlying mutual funds are
     automatically reinvested.
o    Premature  withdrawals  are  subject to a 10% federal  tax  penalty.  Also,
     Policy earnings that would be treated as capital gains in a mutual fund are
     treated as ordinary  income,  although  taxation is deferred until earnings
     are distributed from the Policy. (SEE "TAX MATTERS:  TAX TREATMENT OF LOANS
     AND OTHER DISTRIBUTIONS.")

HOW THE POLICY OPERATES
    The following  chart shows how the Policy  operates.  For more  information,
refer to specific sections of this prospectus.

                            POLICY PREMIUM FLOW CHART
           ----------------------------------------------------------
                                PREMIUM PAYMENTS
                 o Minimum initial premium required is $20,000.
                 o Additional payments may be paid once each Policy
                   Year, within limits. (SEE "PREMIUM PAYMENTS.")
           ----------------------------------------------------------

    ------------------------------------------------------------------------
                   DEDUCTIONS FROM PREMIUMS BEFORE ALLOCATION
                                     o None
    ------------------------------------------------------------------------


     ---------------------------------------------------------------------------
                             INVESTMENT OF PREMIUMS
o    You direct the allocation of initial  premiums and any additional  payments
     among 23  Subaccounts of the Variable  Account and the Fixed  Account.  The
     Subaccounts  invest in corresponding  mutual funds.  For information  about
     premium allocation options, rules and limits, SEE "ALLOCATION OF PREMIUMS."
     ---------------------------------------------------------------------------

 -------------------------------------------------------------------------------
                             DEDUCTIONS FROM ASSETS
    o Monthly Deduction on the Monthly  Deduction Date from  Accumulation  Value
      (annual rate calculated as a percentage of Accumulation Value) for:
         o 0.50% to 0.70%  for  preferred  rate  class  and  0.84% to 1.30%  for
           standard  rate  class for cost of  insurance  (depending  on the rate
           class of the Insured and Policy accumulation value and duration)
         o 1.53%  expense  charge  during Policy years 1 through 10; 1.14% after
           Policy Year 10.
    o $10 transfer fee (first 12 transfers  per Policy  free).
    o Investment  advisory  fees and fund  expenses are deducted from the assets
      of each Fund.
                            (SEE "CHARGES AND FEES.")
 -------------------------------------------------------------------------------

   -----------------------------------------------------------------------------
                               ACCUMULATION VALUE

    o Accumulation  Value is equal to the  initial  premium  and any  additional
      premiums,  as  adjusted  each day the New York Stock  Exchange  is open to
      reflect  Subaccounts'  investment  experience,  charges deducted and other
      Policy transactions (such as transfers and partial surrenders).

   o Accumulation Value may vary from day to day. There is no minimum guaranteed
     Accumulation  Value. The Policy may lapse, even if there is no Policy loan.
     (SEE "THE  POLICY:  LAPSE AND GRACE  PERIOD,"  AND  "DISTRIBUTIONS:  POLICY
     LOANS.")

    o Accumulation  Value can be transferred among the Subaccounts and the Fixed
      Account.  SEE  "ALLOCATION OF PREMIUM" for rules and limits.  Policy loans
      reduce the amount available for allocations and transfers.

   o Dollar cost averaging and asset  rebalancing  programs are available.  (SEE
     "ALLOCATION OF PREMIUM.")

    o Accumulation  Value is the starting point for  calculating  certain values
      under a Policy, such as the Cash Surrender Value and the Death Benefit.
   -----------------------------------------------------------------------------
<TABLE>
    ----------------------------------------          -------------------------------------------

<CAPTION>
          ACCUMULATION VALUE BENEFITS                            DEATH BENEFITS

<S>              <C>                                                  <C>
  o After the first Policy year loans may              o Received income tax free to
    be taken for amounts up to 90% of                    Beneficiary. (SEE "TAX MATTERS: 
    Cash Surrender  Value  at  a  net                    LIFE INSURANCE QUALIFICATION.")
    interest rate charge of 1.5%.  Preferred
    loans are currently available (with a              o Available as lump sum or under a
    net interest rate charge of 0%).  SEE                 variety of payment options.
    "DISTRIBUTIONS: POLICY LOANS"  for rules 
    and limits.                                        o Greater of:
   
                                                       o  initial Specified Amount plus any
 o  The Policy may be surrendered in full at              later increase and less any later
    any time for its Cash Surrender Value,                decrease; or
    or part of the Accumulation Value may be
    withdrawn. After the first Policy year,            o  Policy's Accumulation Value on the
    up to 15% of the Accumulation Value as                date of the Insured's death
    of the first withdrawal that Policy Year              multiplied by a corridor percentage
    may be withdrawn each Policy year                     for the Insured's attained age.
    without charge.  (SEE "DISTRIBUTIONS;
    SURRENDER AND PARTIAL WITHDRAWALS.")  A             PROCEEDS PAID WOULD BE REDUCED BY ANY
    nine year declining surrender charge of             POLICY LOAN BALANCE AND UNPAID LOAN
    up to 9.5% of each premium paid will                INTEREST.  (SEE "DISTRIBUTIONS:  DEATH
    apply to a full surrender and all other             BENEFIT.")
    partial withdrawals.  (SEE "CHARGES AND
    FEES: SURRENDER CHARGE.")  Federal taxes
    and tax penalties may also apply.  (SEE
    "TAX MATTERS: TAX TREATMENT OF LOANS AND
    OTHER DISTRIBUTIONS.")

 o  Fixed and variable payment options are
 available.     (SEE"DISTRIBUTIONS: PAYMENT
 OPTIONS.")
 ---------------------------------------------          -------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
    For more detailed information about the Policy, please read the rest of this
prospectus.
- --------------------------------------------------------------------------------



- -----------------------------------------------------------
ABOUT US

    We are Companion Life  Insurance  Company,  a stock life  insurance  company
organized  under the laws of the State of  New York  in  1949.    Companion is a
wholly owned  subsidiary  of United of Omaha Life  Insurance  Company,  which is
itself a wholly owned  subsidiary of Mutual of Omaha Insurance  Company.  We are
principally  engaged in the  business of issuing  life  insurance  policies  and
annuity  contracts in the State of New York. As of December 31, 1996,  Companion
had assets of over $345 million.
   We may from time to time publish (in  advertisements,  sales  literature  and
reports to Owners) the ratings  and other  information  assigned to us by one or
more  independent  rating  organizations  such as A.M.  Best  Company,  Moody's,
Standard & Poor's,  and Duff & Phelps.  The purpose of the ratings is to reflect
our financial strength and/or claims-paying  ability, and the ratings should not
be considered  as bearing on the  investment  performance  of assets held in the
Variable  Account.  Each year the A.M. Best Company reviews the financial status
of thousands of insurers, culminating in the assignment of Best's Ratings. These
ratings reflect A.M. Best Company's  current  opinion of the relative  financial
strength and operating  performance of an insurance company in comparison to the
norms of the life/health  insurance  industry.  In addition,  our  claims-paying
ability,  as measured by Moody's  Insurance  Credit Report,  Standard and Poor's
Insurance  Ratings  Services,  or  Duff &  Phelps  may be  referred  to in  such
advertisements,  sales  literature,  or  reports.  These  ratings  are  opinions
regarding  an  operating  insurance  company's  financial  capacity  to meet the
obligations  of its  insurance  and annuity  policies in  accordance  with their
terms.  Such ratings do not reflect the  investment  performance of the Variable
Account or the degree of risk  associated  with an  investment  in the  Variable
Account.


- -----------------------------------------------------------
ALLOCATION OF PREMIUMS

     You  may  allocate  all or a  part of  your  Policy  premium  to one of the
twenty-four  Series Fund  Portfolios  currently  available  through the Variable
Account, to the Fixed Account, or to a combination of these. Allocations must be
in whole  percentages and total 100%. The investment  results of each Portfolio,
whose   investment   objectives  are  described  below,  are  likely  to  differ
significantly.  You should consider carefully,  and on a continuing basis, which
Portfolio or  combination  of Portfolios and the Fixed Account is best suited to
your long-term investment objectives.

     THE VARIABLE ACCOUNT
     The  Variable  Account established  for the purpose of  providing  variable
options  to fund the  Policy is  Companion  Life  Separate  Account  B.  Amounts
allocated  to the  Variable  Account  are  invested  exclusively  in shares of a
Portfolio of one of the Series Funds. Each Series Fund is an open-end management
investment  company whose shares are  purchased by the Variable  Account to fund
the  benefits  provided by the  Policy.  The Series  Fund  Portfolios  currently
available under the Variable Account,  including their investment objectives and
their investment  advisers,  are described briefly in this Prospectus.  Complete
descriptions of each  Portfolio's  investment  objectives and  restrictions  and
other  material  information  relating to an  investment  in the  Portfolio  are
contained in the  prospectuses for each of the Series Funds which accompany this
Prospectus. 
     Companion Life Separate Account B was established pursuant to an August 27,
1996, resolution of our Board of Directors.  Under New York  Insurance  Law, the
income,  gains or losses,  realized or unrealized,  from assets allocated to the
Variable  Account are  credited  to or charged  against  the  Variable  Account,
without  regard to other income,  gains,  or losses of Companion  Life Insurance
Company.  These assets are held by us for our variable life insurance  policies.
Any and all  distributions  made by the Series  Funds with respect to the shares
held by the Variable  Account will be  reinvested  in  additional  shares at net
asset value.  The assets  maintained in the Variable Account will not be charged
with any liabilities  arising out of any other business conducted by us. We are,
however, responsible for meeting the obligations of the Policy to you.
     No stock  certificates are issued to the Variable Account for shares of the
Series  Funds held in the Variable  Account.  We own the Series Funds shares for
the Variable Account.
     The  Variable  Account  is  registered  with the  Securities  and  Exchange
Commission  ("SEC") as a unit investment trust under the Investment  Company Act
of 1940 and meets the  definition of separate  account under federal  securities
laws.  However,  the SEC does not  supervise the  management  or the  investment
practices or policies of the Variable Account.  We do not guarantee the Variable
Account's investment performance.

VARIABLE ACCOUNT PORTFOLIOS

     ALGER AMERICAN FUND - ALGER AMERICAN  GROWTH  PORTFOLIO -- seeks  long-term
    capital  appreciation  by  investing  in a  diversified  portfolio of equity
    securities,  primarily of companies with total market  capitalization  of $1
    billion or greater. (1)

     ALGER  AMERICAN FUND - ALGER  AMERICAN  SMALL  CAPITALIZATION  PORTFOLIO --
    seeks long-term capital appreciation by investing in a diversified portfolio
    of equity  securities,  primarily  of smaller,  newer  companies  with total
    market  capitalization  of less  than $1  billion.  The  securities  in such
    companies may have limited  marketability  and may be subject to more abrupt
    or erratic market  movements  than  securities of larger,  more  established
    companies or the market averages in general.(1) (*)

     INSURANCE  MANAGEMENT  SERIES - FEDERATED  PRIME MONEY FUND II PORTFOLIO --
    invests in money market  instruments  maturing in thirteen months or less to
    achieve current income consistent with stability of principal and liquidity.
    The  Portfolio  attempts  to  maintain a stable net asset value of $1.00 per
    share,  but there can be no assurance the  Portfolio  will be able to do so.
    (2)

     INSURANCE MANAGEMENT SERIES - FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES
     II  PORTFOLIO  --  seeks  current  income  by  investing  in a  diversified
     portfolio limited to U.S. government securities. (2)

     FIDELITY  VARIABLE  INSURANCE  PRODUCTS  FUND II -  FIDELITY  VIP II  ASSET
    MANAGER:  GROWTH PORTFOLIO -- seeks to obtain high total return with reduced
    risk over the long-term by allocating  its assets among stocks,  bonds,  and
    short-term fixed-income instruments.  Although the Portfolio seeks to reduce
    its overall risk by diversifying  among different types of investments,  the
    fund  aggressively  invests in a wide variety of security  types,  including
    stocks and bonds issued in developing countries and derivative transactions.
    The Portfolio  spreads  investment  risk by limiting its holdings in any one
    company or industry.(3, 4) (*)

     FIDELITY  VARIABLE  INSURANCE  PRODUCTS  FUND - FIDELITY VIP  EQUITY-INCOME
    PORTFOLIO -- seeks reasonable income by investing mainly in income-producing
    equity securities.  In selecting  investments,  the Portfolio also considers
    the potential  for capital  appreciation.  The Portfolio  seeks to achieve a
    return that  surpasses that of the S&P 500. The Portfolio does not expect to
    invest in debt  securities of companies that do not have proven  earnings or
    credit.(3)

     FIDELITY  VARIABLE  INSURANCE  PRODUCTS  FUND  II  -  FIDELITY   CONTRAFUND
    PORTFOLIO -- seeks to increase the value of the Portfolio over the long term
    by  investing  in  securities   of  companies   that  are   undervalued   or
    out-of-favor.  This strategy can lead to  investments in domestic or foreign
    companies,  many of  which  may not be  well  known.  The  stocks  of  small
    companies  often  involve  more risk than  those of  larger  companies.  The
    Portfolio may use various  investment  techniques  to hedge the  Portfolio's
    risk,  but  there  is no  guarantee  that  these  strategies  will  work  as
    intended.(3) (*)

    FIDELITY VARIABLE  INSURANCE PRODUCTS FUND II - FIDELITY INDEX 500 PORTFOLIO
    -- seeks to match the total  return  of the S&P 500 while  keeping  expenses
    low. The Portfolio utilizes a "passive" or "indexing"  approach and tries to
    allocate its assets  similarly  to those of the index.  Normally 80% (65% if
    fund  assets are below $20  million)  of the fund's  assets are  invested in
    equity  securities  of  companies  that  compose the S&P 500. The Standard &
    Poor's Corporation is neither an affiliate nor a sponsor of the fund.

     MFS VARIABLE  INSURANCE TRUST - MFS EMERGING  GROWTH  PORTFOLIO -- seeks to
    provide  long-term growth of capital through  investing  primarily in common
    stocks of emerging  growth  companies,  which involves  greater risk than is
    customarily associated with investments in more established  companies.  The
    Portfolio  may  invest  to a  limited  extent in lower  rated  fixed  income
    securities or comparable unrated securities.(5) (*)

     MFS  VARIABLE  INSURANCE  TRUST - MFS HIGH INCOME  PORTFOLIO  -- seeks high
    current  income by investing  primarily in a diversified  portfolio of fixed
    income securities,  some of which may involve equity features. The Portfolio
    may invest in lower rated fixed  income  securities  or  comparable  unrated
    securities.(5) (*)

     MFS VARIABLE  INSURANCE TRUST - MFS RESEARCH  PORTFOLIO -- seeks to provide
    long-term  growth of capital and future  income by  investing a  substantial
    proportion of its assets in the common stocks or securities convertible into
    common stocks of companies believed to possess better than average prospects
    for  long-term  growth.  No  more  than  5% of the  Portfolio's  convertible
    securities,  if any, will consist of securities in lower rated categories or
    securities believed to be of similar quality to lower rated securities.  The
    Portfolio  may  invest  to a  limited  extent in lower  rated  fixed  income
    securities or comparable unrated securities.(5) (*)

    MFS VARIABLE  INSURANCE TRUST - MFS VALUE SERIES  PORTFOLIO -- seeks capital
    appreciation by investing primarily in common stocks, including to a limited
    extent  foreign  securities  which are not  traded on a U.S.  exchange.  The
    Portfolio  may  invest  to a  limited  extent in lower  rated  fixed  income
    securities or comparable unrated securities. (5) (*)

     MFS  VARIABLE  INSURANCE  TRUST - MFS WORLD  GOVERNMENT  PORTFOLIO -- seeks
    preservation and growth of capital, together with moderate current income by
    investing its assets in an internationally  diversified portfolio consisting
    primarily of debt securities and, to a lesser extent, equity securities. The
    Portfolio  investments are expected to consist primarily of securities which
    are of relatively high quality and minimal credit risk. However, an error of
    judgment  in  selecting a currency or an  interest  rate  environment  could
    result in a loss of capital,  and a held security whose quality deteriorates
    significantly will be sold only if the Portfolio investment adviser believes
    it is advantageous to do so. (5)

    PIONEER VARIABLE CONTRACTS TRUST - PIONEER CAPITAL GROWTH PORTFOLIO -- seeks
    capital  appreciation by investing in a diversified  portfolio of securities
    consisting primarily of common stocks.(6)

    PIONEER  VARIABLE  CONTRACTS TRUST - PIONEER REAL ESTATE  PORTFOLIO -- seeks
    long-term  growth of capital by investing  primarily in  securities  of real
    estate investment  trusts (REITs) and other real estate industry  companies.
    Current income is the Portfolio's secondary investment objective.(6)

    SCUDDER VARIABLE LIFE INVESTMENT FUND - SCUDDER GLOBAL  DISCOVERY  PORTFOLIO
    -- seeks above-average  capital appreciation over the long term by investing
    primarily in the equity securities of small companies located throughout the
    world,  including to a limited extent in lower rated fixed income securities
    or comparable unrated  securities.  Since the Portfolio normally will invest
    in both U.S. and foreign securities markets, changes in the Portfolio's unit
    value may have a low correlation with movements in the U.S. markets. (7)(*)

    SCUDDER VARIABLE LIFE INVESTMENT FUND - SCUDDER GROWTH & INCOME PORTFOLIO --
    seeks long term  growth of capital,  current  income and growth of income by
    investing  primarily in common  stocks,  preferred  stocks,  and  securities
    convertible  into common  stocks of  companies  which offer the prospect for
    growth of earnings while paying higher than average current dividends. (7)

     SCUDDER VARIABLE LIFE INVESTMENT FUND - SCUDDER INTERNATIONAL  PORTFOLIO --
    seeks long-term growth of capital primarily through diversified  holdings of
    marketable foreign equity  investments.  The Portfolio invests in companies,
    wherever  organized,  which do business primarily outside the United States.
    The Portfolio intends to diversify investments among several countries,  and
    does not intend to concentrate investments in any particular industry.
    (7)

     T. ROWE PRICE EQUITY SERIES,  INC. - T. ROWE PRICE EQUITY INCOME  PORTFOLIO
     --  Seeks  to  provide   substantial   dividend  income  and  also  capital
     appreciation  by investing  primarily in  dividend-paying  common stocks of
     established companies.(9)

     T. ROWE PRICE  INTERNATIONAL  SERIES,  INC.  - T. ROWE PRICE  INTERNATIONAL
     STOCK PORTFOLIO -- seeks a total return on its assets from long-term growth
     of capital  and income,  by  investing  substantially  all of its assets in
     common stocks of established non-U.S. companies. (8)

     T. ROWE PRICE FIXED INCOME SERIES,  INC. - T. ROWE PRICE  LIMITED-TERM BOND
     PORTFOLIO  -- seeks a high level of income  consistent  with  modest  price
     fluctuation by investing primarily in investment grade debt securities. (9)

     T. ROWE  PRICE  EQUITY  SERIES,  INC. - T. ROWE  PRICE NEW  AMERICA  GROWTH
     PORTFOLIO  --  seeks  long-term  growth  of  capital  through   investments
     primarily  in common  stocks of U.S.  growth  companies  which  operate  in
     service industries believed to be above-average performers in their fields.
     Total  return  will   consist   primarily   of  capital   appreciation   or
     depreciation. (9)

     T. ROWE  PRICE  EQUITY  SERIES,  INC.  - T. ROWE  PRICE  PERSONAL  STRATEGY
     BALANCED  PORTFOLIO -- seeks the highest total return over time  consistent
     with an  emphasis on both  capital  appreciation  and income.  There are no
     limitations  on market  capitalization  or types of stock the Portfolio can
     hold. While bond holdings are primarily investment grade, the Portfolio can
     also invest in more volatile below-investment grade bonds.(9) (*)


     INVESTMENT ADVISERS AND SUBADVISERS OF THE SERIES FUNDS:
    (1) Fred Alger Management, Inc.
    (2) Federated Advisors.
    (3) Fidelity Management & Research Company.
    (4) Fidelity  Investment  Management and Research  (U.K.) Inc., and Fidelity
        Management   and  Research  Far   East  Inc.,  regarding  research   and
        investment recommendations with respect to companies  based  outside the
        United States.
    (5) Massachusetts Financial Services Company.
    (6) Pioneer Fund Group.
    (7) Scudder, Stevens & Clark, Inc.
    (8) Rowe Price-Fleming International,  Inc., a joint venture between T. Rowe
        Price Associates, Inc. and Robert Fleming Holdings Limited.
    (9) T. Rowe Price Associates, Inc.

- -----------------
(*)  THESE  PORTFOLIOS'  INVESTMENT  STRATEGIES MAY PROVIDE THE  OPPORTUNITY FOR
     HIGHER THAN AVERAGE  RETURNS BY INVESTING  IN  SECURITIES  WITH HIGHER THAN
     AVERAGE  RISK,  SUCH AS  LOWER  AND  UNRATED  DEBT  AND  COMPARABLE  EQUITY
     INSTRUMENTS.   PLEASE  CONSULT  EACH  PORTFOLIO'S  SERIES  FUND  PROSPECTUS
     ACCOMPANYING THIS PROSPECTUS FOR MORE INFORMATION ABOUT THE RISK ASSOCIATED
     WITH SUCH INVESTMENTS.

    THERE IS NO ASSURANCE THAT ANY PORTFOLIO WILL ACHIEVE ITS STATED  OBJECTIVE.
MORE  DETAILED   INFORMATION,   INCLUDING  A  DESCRIPTION  OF  EACH  PORTFOLIO'S
INVESTMENT  OBJECTIVE  AND  POLICIES  AND A  DESCRIPTION  OF RISKS  INVOLVED  IN
INVESTING IN EACH OF THE PORTFOLIOS AND OF EACH  PORTFOLIO'S  FEES AND EXPENSES,
IS CONTAINED IN THE PROSPECTUSES  FOR THE SERIES FUNDS,  CURRENT COPIES OF WHICH
ACCOMPANY  THIS   PROSPECTUS.   INFORMATION   CONTAINED  IN  THE  SERIES  FUNDS'
PROSPECTUSES  SHOULD BE READ  CAREFULLY  BEFORE  INVESTING IN A PORTFOLIO OF THE
VARIABLE ACCOUNT.

    An investment in the Variable  Account,  or in any Portfolio,  including the
Money Market Portfolio, is not insured or guaranteed by the U.S. Government, and
there is no assurance that the Money Market Portfolio will be able to maintain a
stable net asset value per share.

ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS
    We do not control the Series Funds and cannot and do not guarantee  that any
of  the  Portfolios  will  always  be  available  for  Premium   allocations  or
Accumulation  Value  transfers.  We retain the right,  subject to any applicable
law, to make certain  changes in the Variable  Account and its  investments.  We
reserve the right to eliminate the shares of any Portfolio  held by a Subaccount
and to  substitute  shares of another  Portfolio of a Series Fund, or of another
registered  open-end  management  investment  company  for  the  shares  of  any
Portfolio, if the shares of the Portfolio are no longer available for investment
or if, in our judgment,  investment in any Portfolio would be  inappropriate  in
view of the purposes of the Variable Account. To the extent required by the 1940
Act,  substitutions of shares attributable to your interest in a Subaccount will
not be made without  prior  notice to you and the prior  approval of the SEC. If
required,  approval of or change of any investment policy will be filed with the
Insurance Department of any State in which the Policy is sold.
    New  Subaccounts  may be established,  or existing  Subaccounts  eliminated,
when, in our sole  discretion,  marketing,  tax,  investment or other conditions
warrant such a change.  If a Subaccount  is  eliminated,  we will notify you and
request a reallocation of the amounts invested in the eliminated Subaccount.  If
you do not  reallocate  these  amounts,  we will reinvest them in the Subaccount
that invests in the Money Market  Portfolio (or in a similar  portfolio of money
market instruments).
    In the event of any such  substitution or change, we may make changes in the
Policy as may be  necessary  or  appropriate  to reflect  such  substitution  or
change.  Furthermore,  the Variable  Account may be (i) operated as a management
company under the 1940 Act or any other form permitted by law, (ii) deregistered
under the 1940 Act in the event such registration is no longer required or (iii)
combined with one or more other separate  accounts.  To the extent  permitted by
applicable  law,  we also  may  transfer  the  assets  of the  Variable  Account
associated with the Policies to another account or accounts.

    THE FIXED ACCOUNT
    This  Prospectus is intended to serve as a disclosure  document only for the
Policy and the  Variable  Account.  For  complete  details  regarding  the Fixed
Account, see the Policy itself.
    PREMIUM  ALLOCATED AND AMOUNTS  TRANSFERRED TO THE FIXED ACCOUNT BECOME PART
OF  THE  GENERAL  ACCOUNT  ASSETS OF COMPANION.    INTERESTS   IN   THE  GENERAL
ACCOUNT HAVE NOT BEEN  REGISTERED  UNDER THE  SECURITIES  ACT OF 1933 (THE "1933
ACT"), NOR IS THE GENERAL ACCOUNT  REGISTERED AS AN INVESTMENT COMPANY UNDER THE
1940 ACT. ACCORDINGLY,  NEITHER THE GENERAL ACCOUNT NOR ANY INTERESTS THEREIN IS
GENERALLY  SUBJECT TO THE  PROVISIONS OF THE 1933 OR 1940 ACTS, AND WE HAVE BEEN
ADVISED  THAT THE  STAFF  OF THE  SECURITIES  AND  EXCHANGE  COMMISSION  HAS NOT
REVIEWED THE DISCLOSURES IN THIS PROSPECTUS WHICH RELATE TO THE FIXED ACCOUNT.
    The Fixed  Account  includes all our assets  except those  segregated in the
Variable Account or in any other separate investment  account.  You may allocate
Premium to the Fixed  Account or transfer  amounts from the Variable  Account to
the Fixed Account.  Instead of you bearing the  investment  risk, as is the case
for accumulation value in the Variable Account, we bear the full investment risk
for all  accumulation  value in the Fixed  Account.  We have sole  discretion to
invest the assets of our general account,  including the Fixed Account,  subject
to applicable law.
    We  guarantee  to credit  interest  to  amounts  in the Fixed  Account at an
effective rate of at least 4.5% per year.  (After the expense charge is applied,
the net  effective  rate is 2.97% for Policy  years  1-10,  and 3.36% for Policy
years 11 and subsequent.  We may, IN OUR SOLE DISCRETION,  credit amounts in the
Fixed  Account with interest at a current  interest rate in excess of 4.5%.  ONE
TRANSFER OUT OF THE FIXED ACCOUNT IS ALLOWED EACH POLICY YEAR.  (This limit does
not  apply  under the  Dollar  Cost  Averaging  or Asset  Allocation  programs).
Moreover,  the maximum amount that can be  transferred  out of the Fixed Account
during  any  Policy  Year  is 10% of  Fixed  Account  value  on the  date of the
transfer. No charge is imposed on such transfers. We reserve the right to modify
transfer  privileges  at any time.  (SEE  "ALLOCATION  OF PREMIUM:  TRANSFERS.")
Partial  withdrawals  from the Fixed  Account  are  limited to a pro rata amount
(with withdrawals from the Variable Account). Withdrawals and transfers from the
Fixed  Account  may be delayed  for up to six  months,  and  withdrawals  may be
subject to a Surrender Charge. (SEE "CHARGES AND FEES: SURRENDER CHARGES.")
 For purposes of crediting  interest,  the oldest  payment or transfer  into the
Fixed  Account,  plus  interest  allocable  to  that  payment  or  transfer,  is
considered to be withdrawn or  transferred  out first;  the next oldest  payment
plus  interest is considered to be  transferred  out next,  and so on (this is a
"first-in, first-out" procedure).
    We guarantee  that,  upon Death or the Policy  Maturity  Date, the amount in
your Fixed  Account will be not be less than the amount of Premium  allocated or
Accumulation  Value  transferred  to the  Fixed  Account,  plus  interest  at an
effective rate of 4.5% per year, plus any excess interest credited to amounts in
the Fixed Account,  less any applicable  premium or other taxes allocable to the
Fixed Account,  less that part of the Monthly  Deduction  allocable to the Fixed
Account and less any amounts  deducted from the Fixed Account in connection with
partial  withdrawals  (including  any  Surrender  Charges) or  transfers  to the
Variable Account or to the Loan Account.

    WE HAVE COMPLETE AND SOLE DISCRETION TO DETERMINE THE CURRENT INTEREST RATES
OF THE FIXED ACCOUNT. WE CANNOT PREDICT OR GUARANTEE THE LEVEL OF FUTURE CURRENT
INTEREST  RATES OF THE FIXED  ACCOUNT,  EXCEPT TO GUARANTEE  THAT FUTURE CURRENT
INTEREST RATES WILL NOT BE BELOW AN EFFECTIVE  RATE OF 4.5% PER YEAR  COMPOUNDED
ANNUALLY.  YOU BEAR THE RISK THAT CURRENT  INTEREST  RATES OF THE FIXED  ACCOUNT
WILL NOT EXCEED AN EFFECTIVE RATE OF 4.5% PER YEAR.

    TRANSFERS
    Subject to the limitations and restrictions  described below,  transfers out
of a Subaccount of the Variable  Account may be made any time after the Right to
Examine  period  and prior to death or the  Policy  Maturity  Date,  by  sending
written  notice,  signed by you,  to us. We reserve  the right,  at any time and
without notice to any party, to modify the transfer privileges under the Policy.
Transfers are effective on the date we receive your request.
    After the Right to Examine period, you can transfer  Accumulation Value from
one Subaccount of the Variable Account to another,  or from the Variable Account
to the Fixed Account or from the Fixed Account to any Subaccount of the Variable
Account  within certain  limits.  The minimum amount which may be transferred is
the lesser of $500 or the  entire  Subaccount  Value.  If the  Subaccount  Value
remaining  after a transfer is less than $500,  we will  include  that amount as
part of the  transfer.  Transfers  out of a Subaccount  currently may be made as
often as you wish, subject to the minimum amount specified above (we reserve the
right to otherwise limit or restrict transfers in the future or to eliminate the
transfer  privilege).  We  reserve  the  right to  restrict  transfers  from the
Variable Account to the Fixed Account of amounts previously transferred from the
Fixed Account for up to six months.
    A transfer  fee of $10 may be imposed  for any  transfer in excess of 12 per
Policy Year. The transfer fee is deducted from the amount transferred. The first
12 transfers each Policy year are free.
    Transfers  from the Fixed  Account  currently  may be made once each  Policy
Year.  Transfers from the Fixed Account do not count toward the 12 free transfer
limit described  above, and no transfer charge will be imposed on transfers from
the Fixed Account.  Moreover,  the maximum amount that can be transferred out of
the Fixed  Account  during any Policy Year is 10% of the Fixed  Account Value on
the date of the transfer.
    The Policy is designed as a long-term  investment  to provide  death benefit
protection, and may also be used as a part of your retirement or other financial
planning.  The Policy is not  intended  for active  trading or "market  timing."
Excessive  transfers  could harm  other  Policy  Owners by having a  detrimental
effect on portfolio  management  (which could occur,  for example,  if it caused
excessive  commission expense or caused the manager to keep higher cash reserves
than  otherwise).  Therefore,  we  reserve  the  right to limit  the  number  of
transfers from the Subaccounts of the Variable Account and the Fixed Account if:
(a) we believe that excessive trading by the Policy Owner or a specific transfer
request  would  have a  detrimental  effect on  Accumulation  Value or the share
prices of the  Portfolios;  or (b) we are  informed by one or more of the Series
Funds that the purchase or redemption  of shares is to be restricted  because of
excessive  trading  or a  transfer  or group of  transfers  is  deemed to have a
detrimental  effect on share  prices of one or more  Portfolios  or the Variable
Account.
    Where  permitted  by law,  we may accept your  authorization  of third party
reallocation on your behalf, subject to our rules. We may suspend or cancel such
acceptance at any time. For example, third party reallocation by "market timers"
could be suspended if they cause harm to other Policy Owners. We will notify you
of any such  suspension or  cancellation.  We may restrict the  availability  of
Subaccounts  and the Fixed Account for Transfers  during any period in which you
authorize  such  third  party to act on your  behalf.  We will  give  you  prior
notification  of any  such  restrictions.  However,  we will  not  enforce  such
restrictions if we are provided with satisfactory  evidence that: (a) such third
party has been  appointed  by a court of competent  jurisdiction  to act on your
behalf;  or (b) such third party has been appointed by you to act on your behalf
for all your financial affairs.

    DOLLAR COST AVERAGING
    Dollar cost averaging is a process whose objective is to shield  investments
from short term price fluctuations.  Since the same dollar amount is transferred
to selected Subaccounts each month, over time more purchases of Portfolio shares
are made when the value of those shares is low,  and fewer shares are  purchased
when the value is high. As a result,  a lower than average cost of purchases may
be achieved over the long term.  While this process allows you to take advantage
of investment price fluctuations, it does not assure a profit or protect against
a loss in declining markets.
    Our dollar cost averaging program allows you to automatically transfer, on a
periodic basis, a predetermined  amount or percentage  specified by you from any
one  Subaccount  or the  Fixed  Account  to any  Subaccount(s)  of the  Variable
Account. The automatic transfers can occur monthly, quarterly, semi-annually, or
annually, and the amount transferred each time must be at least $100 and must be
$50 per  Subaccount.  At the time the  program  begins,  there  must be at least
$5,000 of Accumulation  Value in the applicable  Subaccount or the Fixed Account
being  transferred  from.  If  transfers  are made from the Fixed  Account,  the
maximum  periodic  transfer amount is 10% of that account's value at the time of
election, or a sufficient amount to provide transfers for 10 months. There is no
maximum  transfer  amount  requirement  out of the  Subaccounts  of the Variable
Account.
    You can request  participation  in the Dollar Cost  Averaging  program  when
purchasing  the Policy or at a later date.  Transfers will begin on the first or
15th day (or, if not a Valuation Date, the next following Valuation Date) of the
month,  as specified  by you,  during  which the request is  processed.  You can
specify that only a certain  number of transfers will be made, in which case the
program will terminate  when that number of transfers has been made.  Otherwise,
the  program  will  terminate  when  the  amount  remaining  in  the  applicable
Subaccount or, if applicable, the Fixed Account, is less than $500.
    You can increase or decrease the amount or  percentage  of the  transfers or
discontinue  the program by notifying  us of the change.  There is no charge for
participation in this program.

    ASSET ALLOCATION PROGRAM
    Under the Asset Allocation Program,  you can instruct us to allocate premium
and  Accumulation  Value among the  Subaccounts of the Variable  Account and the
Fixed Account pursuant to allocation  instructions you specify or recommended by
us and approved by you. We will rebalance  your Policy's  assets on a quarterly,
semi-annual or annual basis, as specified by you, to ensure conformity with your
allocation  instructions.  Such asset  rebalancing  is intended to transfer cash
value from Subaccounts that have increased in value to those that have declined,
or not increased as much, in value. Over time, this method of investing may help
you to "buy  low  and  sell  high,"  although  there  can be no  assurance  this
objective will be achieved.
    Transfers of  Accumulation  Value made  pursuant to this program will not be
counted in determining whether the Transfer Fee applies. At the time the program
begins, there must be at least $20,000 of Accumulation Value under the Policy.
    You  can  request   participation  in  the  Asset  Allocation  Program  when
purchasing  the  Policy  or at a later  date.  You can  change  your  allocation
percentage or discontinue the program by notifying us of the change. There is no
charge for participation in this program.

- -----------------------------------------------------------
THE POLICY

    POLICY APPLICATION AND ISSUANCE
    To purchase a Policy, you must submit an application and provide evidence of
insurability  of the  proposed  Insured.  The initial  premium also must be paid
before we will issue the  Policy.  We will not issue a Policy if the  Insured is
older than age 90. Before accepting an application,  we conduct  underwriting to
determine insurability. We reserve the right to reject an application or premium
for any reason.  If a Policy is not issued,  we will return any premium  payment
you submitted. If a Policy is issued, it will be effective on the date of issue.

    PREMIUM PAYMENTS
    The minimum  initial  premium for a Policy is $20,000.  Your initial premium
will be credited to the Policy on the date the Policy is issued.  Premiums  will
be allocated to the Money Market  portfolio  until the Allocation  Date. You may
purchase a Policy with the proceeds of another life insurance  policy,  provided
that the following  conditions are met. First, the applicable  application forms
are completed.  IT MAY NOT BE ADVANTAGEOUS TO REPLACE EXISTING  INSURANCE WITH A
POLICY.
    Additional payments may be made until the Insured attains age 90, subject to
our underwriting  requirements  and the following rules.  Except with respect to
additional payments required in a grace period, an additional payment must be at
least $5,000,  and only one  additional  payment may be made each Policy Year. A
payment  received  after  issuance  of the  Policy  while a loan is  outstanding
generally  is treated  first as  repayment  of Policy loan  interest,  second as
repayment of a Policy loan, and last as additional Premium, unless you designate
otherwise in writing when submitting the payment to us.
    No  additional  Premium  payments  may be  made  on or  after  age 90 of the
Insured,  except as may be  required  in a grace  period.  The tax  consequences
associated with continuing a Policy beyond age 90 of the Insured are unclear.  A
tax advisor should be consulted on this issue.
     Because any  additional  premium  payment will result in an increase in the
Policy's Specified Amount, we will require satisfactory evidence of insurability
before  accepting  additional  premiums  after  the date of issue.  However,  we
reserve the right to reject an additional  payment for any reason. If additional
Premium is  accepted,  we will  credit it to your  Policy's  Accumulation  Value
pursuant to your current  accumulation  instructions,  unless you provide  other
instructions as of the date underwriting was completed.

    LAPSE AND GRACE PERIOD
    If there is no  outstanding  Policy  loan,  the  Policy  will lapse if, on a
Monthly  Deduction  Date, the  Accumulation  Value is  insufficient to cover the
Monthly  Deduction  due on that date  (subject to the  Guaranteed  Death Benefit
provision;  SEE "DISTRIBUTIONS:  GUARANTEED DEATH BENEFIT"),  and a grace period
expires without a sufficient  premium payment.  If there is an outstanding loan,
the Policy  will lapse on any  Monthly  Deduction  Date when the Cash  Surrender
Value is insufficient to cover the Monthly  Deduction and any loan interest due,
subject to the Grace  Period  provision.  We allow you a 61 day grace  period to
make a premium  payment  sufficient to cover the Monthly  Deduction and any loan
interest  due.  The grace  period  begins  the day we mail  notice to you of the
insufficiency. The Policy will terminate as of the first day of the grace period
if necessary additional premium is not paid.
    Payment  received  during the grace period is first  applied to repay Policy
debt before the remaining amount of the payment is applied as additional Premium
to keep the Policy in force.
    Insurance coverage continues during the grace period, but the Policy will be
deemed to have no Accumulation Value for purposes of Policy loans, surrender and
withdrawals.  If the Insured  dies during the grace  period,  the Death  Benefit
proceeds  payable  during  the grace  period  will equal the amount of the Death
Benefit in effect immediately prior to the commencement of the grace period less
any due and  unpaid  Monthly  Deduction.  A lapse of the  Policy  may  result in
adverse tax consequences.

    REINSTATEMENT
    If the Policy is terminated during the Insured's life because a grace period
ended  without a sufficient  payment being made,  the Policy may be  reinstated.
Reinstatement must occur within five years of the expiration of the grace period
and prior to the Maturity  Date.  To reinstate,  we must receive:  (a) a written
application  signed by you and the Insured;  (b) satisfactory  evidence that the
Insured is insurable; (c) payment of an amount sufficient to continue the Policy
in force for three months; and (d) repayment or reinstatement of any outstanding
Policy  loan  along  with  unpaid  loan  interest  from the date of lapse.  Upon
reinstatement,  Surrender  Charges,  if any,  will be  re-established  as of the
original date of issue.

     MATURITY DATE
     The Policy's  maturity date is the Policy  Anniversary  next  following the
Insured's  100th  birthday.  On the  maturity  date we will pay you the Policy's
Accumulation  Value, less any loan and unpaid loan interest,  if (a) the Insured
is then living; (b) this Policy is in force; and (c) coverage beyond maturity is
not elected. The Policy may terminate prior to the maturity date if the premiums
paid are  insufficient  to  continue  this  Policy in force.  If the Policy does
continue in force to the maturity  date, it is possible  there will be little or
no Cash  Surrender  Value at that time.  Policy  values  will be affected by the
investment  experience  of  the  Variable  Account  and to the  extent  cost  of
insurance charges are more favorable than guaranteed charges.

- -----------------------------------------------------------
DISTRIBUTIONS

    POLICY LOANS
     After the first Policy Year you may obtain a loan for up to 90% of the Cash
Surrender  Value less loan interest to the end of the Policy Year,  and less the
Monthly  Deduction  amount  sufficient  to continue this Policy in force for one
month. This Policy must be assigned to us as sole security for the loan. We will
transfer all loan amounts from the Fixed Account and the Subaccounts to the Loan
Account. The amounts will be transferred on a pro rata basis.
    Loan interest is payable at a rate of 5.7% in advance (6.0% effective annual
rate).  Interest is due on each Policy Anniversary.  If the interest is not paid
when due, we will  transfer an amount equal to the unpaid loan interest from the
Fixed Account and the  Subaccounts,  to the Loan Account on a pro rata basis. We
will credit 4.5%  interest to any amounts in the Loan  Account,  except  amounts
equal to a Preferred  Loan as described  below,  for a net annual Loan  interest
rate of 1.5%.
    The death benefit will be reduced by the amount of any loan  outstanding  on
the date of the  Insured's  death.  We may  defer  making a loan for six  months
unless the loan is to pay premiums to us.
    A Preferred Loan is available on any date when the sum of the Cash Surrender
Value plus any outstanding non-preferred loans exceeds the total of all premiums
paid since issue.  The amount  available  for a Preferred  Loan is the amount of
such  excess.  A Preferred  Loan will be credited  with 6%  interest,  for a net
annual Preferred Loan interest rate of 0%.
    All or part of a loan may be  repaid  at any time  while  the  Policy  is in
force. The amount of a loan repayment will be deducted from the Loan Account and
will be  allocated  among  the Fixed  Account  and the  Subaccounts  in the same
percentages as premiums are currently allocated.

    SURRENDER
    While the  Insured  is alive,  you may  terminate  this  Policy for its Cash
Surrender Value. If you request a cash surrender, the Policy must be returned to
us to receive the Cash Surrender Value
    With regard to amounts  allocated to the Fixed  Account,  the Cash Surrender
Value  will be equal  to or  greater  than the  minimum  Cash  Surrender  Values
required by the State in which this Policy was delivered.  The value is based on
the  Commissioners  1980  Standard  Mortality  Table,  the insured's age at last
birthday,  with interest at 4.5%.  The maximum  applicable  Surrender  Charge is
9.50% (SEE "CHARGES AND FEES.") Also, a 10% federal tax penalty may apply.  (SEE
"TAX  MATTERS.") We may defer payment of a cash surrender from the Fixed Account
for up to six months.

    PARTIAL WITHDRAWALS
    After the first  Policy  Year,  you may  withdraw  part of the  Accumulation
Value.  Withdrawals  are made first from earnings and then from  Premiums  paid,
beginning with the earliest  Premium  payment.  The minimum  partial  withdrawal
amount is $500. The maximum partial withdrawal amount is an amount such that the
remaining Accumulation Value is not less than $20,000.
    Each Policy year you may withdraw,  without a surrender charge,  the greater
    of: 
          (a) 15% of the  Accumulation  Value as of the  first  withdrawal  that
              Policy year; or
          (b) that portion of the Accumulation Value which is in excess of total
              premiums paid.
Partial  withdrawals  in excess of this  amount may be  subject  to a  Surrender
Charge of up to 9.5%.  The  Surrender  Charge is a  percentage  of the  premiums
withdrawn.  The  applicable  percentage  varies  according to the length of time
since the premium was paid. The percentages are shown on the data pages.
    The amount of cash  withdrawal  requested and any  Surrender  Charge will be
deducted  from  the  Accumulation  Value  on the date we  receive  your  written
request.  Partial  withdrawals will result in cancellation of Accumulation Units
from each  applicable  Subaccount.  In the  absence  of  instructions  from you,
amounts will be deducted  from the  Subaccounts  and the Fixed  Account on a pro
rata  basis.  No more than a pro rata  amount  may be  withdrawn  from the Fixed
Account for a partial withdrawal. We reserve the right to defer withdrawals from
the Fixed  Account  for up to six months from the date we receive  your  written
request.
    The  Specified  Amount  will  be  reduced  in  the  same  proportion  as the
Accumulation Value is reduced as a result of any partial withdrawal.

    DEATH BENEFIT
    The death benefit equals the greater of:
          (a) the initial  Specified Amount plus any later increase and less any
              later decrease; or
          (b) the policy's Accumulation Value on the date of death multiplied by
              the corridor  percentage  from  the  table  shown  below  for  the
              Insured's attained age;
less any  outstanding  loans and unpaid loan interest.  To determine the initial
specified amount,  multiply the single premium amount by the corresponding issue
age premium factor;  deposits after issue will increase the specified  amount by
the amount of the  additional  deposit  multiplied  by the  attained age premium
factor.

- ---------------------------------------------------------
Attained  Corridor  Attained  Corridor Attained Corridor
   Age    Percentage  Age   Percentage  Age    Percentage
- ---------------------------------------------------------
  0-40      250%      54      157%       68       117%
   41       243%      55      150%       69       116%
   42       236%      56      146%       70       115%
   43       229%      57      142%       71       113%
   44       222%      58      138%       72       111%
   45       215%      59      134%       73       109%
   46       209%      60      130%       74       107%
   47       203%      61      128%     75-90      105%
   48       197%      62      126%       91       104%
   49       191%      63      124%       92       103%
   50       185%      64      122%       93       102%
   51       178%      65      120%       94       101%
   52       171%      66      119%     95-100     100%
   53       164%      67      118%      100+      101%
- ---------------------------------------------------------

    GUARANTEED DEATH BENEFIT
    If no Policy  loans are taken,  we guarantee  coverage  will remain in force
until the 5th policy  anniversary  (or the maximum  lesser  duration  your State
allows) or the policy  anniversary  next  following the Insured's 75th birthday,
whichever is earlier.

    PAYMENT OF PROCEEDS
    While the  Insured is alive,  you may choose to have  Proceeds  that  become
payable  paid under any  combination  of the fixed and variable  payout  options
shown in this Policy. A Beneficiary may also have the Death Benefit applied to a
payout  option.  If another  option is not chosen  within 60 days of the date we
receive due proof of death, we will make payment in a lump sum.
    We  reserve  the right to pay the  Proceeds  in one sum when it is less than
$2,000,  or when the option of payment chosen would result in periodic  payments
of less than $20. Payees must be individuals  who receive  payments in their own
behalf  unless  otherwise  agreed to by us. Any option  chosen will be effective
when we acknowledge it.
     We may require  proof of your age or survival or the age or survival of the
Payee.
     The  guaranteed  minimum  interest rate used in the fixed payout options is
3%. We may pay or credit additional interest annually.
     When the last  Payee  dies,  we will pay to the  estate  of that  Payee any
amount  on  deposit,  or the  then  present  value of any  remaining  guaranteed
payments under a fixed option.

FIXED PAYMENTS
    Fixed  payments  are  available  under all six  Payout  Options  below.  The
Proceeds will be  transferred to our general  account,  and the Payments will be
fixed in amount by the provisions selected and the age and sex (if consideration
of sex is allowed) of the Payee.  The guaranteed  effective annual interest rate
used in the  Payout  Options  is 3%.  We may,  AT OUR SOLE  DISCRETION,  declare
additional  interest to be paid or credited annually for Payout Options 1, 2, 3,
or 6. The  guaranteed  amounts are based on the 1983a  Mortality  Table,  and 3%
guaranteed interest rate.
Current amounts may be obtained from us.

VARIABLE PAYMENTS
    Only Payout  Options 2, 4, and 6 are  available for variable  payments.  The
dollar  amount of the first  monthly  payment will be determined by applying the
Proceeds allocated to variable  Subaccounts to the Variable Payout Options table
shown in the Policy  applicable  to the  Payout  Option  chosen.  The tables are
determined from the 1983a Mortality Table with an assumed investment rate of 4%.
If more than one Subaccount has been selected,  the  accumulation  value of each
Subaccount is applied separately to the applicable table to determine the amount
of the first payment attributable to that particular Subaccount.
    All variable  payments other than the first will vary in amount according to
the investment  performance of the  applicable  Subaccounts.  The amount of each
subsequent  payment  equals  the  number  of  Variable  Payment  Units  for each
Subaccount as  determined  for the first  payment,  multiplied by the value of a
Variable Payment Unit for that Subaccount 10 days prior to the date the variable
payment is due. This amount may increase or decrease from month to month.
    If the net  investment  return of a Subaccount for a payment period is equal
to the pro-rated portion of the 4% annual assumed  investment rate, the variable
payment  attributable  to that Subaccount for that period will equal the payment
for the prior period.  To the extent that such net investment  return exceeds an
annualized rate of 4% for a payment period,  the payment for that period will be
greater than the payment for the prior period and to the extent that such return
for a period  falls  short of an  annualized  rate of 4%, the  payment  for that
period will be less than the payment for the prior period.  A charge equal on an
annual  basis to 1.20% of the daily net asset value of the  Variable  Account is
applied in calculating variable payouts.

TRANSFERS BETWEEN FIXED AND VARIABLE SUBACCOUNTS
    The Payee may exchange the value of a designated  number of Variable Payment
Units of a particular Subaccount into other Variable Payment Units, the value of
which would be such that the dollar  amount of a payment made on the date of the
exchange would be unaffected by the fact of the exchange.  No more than four (4)
exchanges may be made within each Policy year.
    Transfers may be made between Subaccounts and from a Subaccount to the Fixed
Account.  No  exchanges  may be made  from the  Fixed  Account  to the  variable
Subaccounts.  Transfers will be made using the variable  payment unit values for
the Valuation Period during which any request is received by us.

    PAYMENT OPTIONS

     OPTION 1 -- PROCEEDS  HELD ON DEPOSIT AT  INTEREST.    While the  Proceeds 
     are held by us, we will annually:
         (a)  pay interest to the Payee; or
         (b)  add interest to the Proceeds.
     OPTION 2 -- INCOME  OF A  SPECIFIED  AMOUNT.  We will pay the  Proceeds  in
     monthly  installments  of  a  specified  amount  until  the  Proceeds, with
     interest, have been fully paid.
     OPTION 3 -- INCOME FOR A  SPECIFIED  PERIOD.  We will pay the  Proceeds  in
     installments  for the number of years you choose.  The monthly  incomes for
     each $1,000 of Proceeds,shown in the table set forth in the Policy, include
     interest.We will provide the income amounts for payments other than monthly
     upon request.
     OPTION 4 -- LIFETIME  INCOME.  We will pay the Proceeds as a monthly income
     for as long as the Payee lives.  The following guarantees are available:
         GUARANTEED  PERIOD - The  monthly  income  will be paid  for a  certain
         number of years and as long thereafter as the Payee lives; or
         GUARANTEED  AMOUNT  (INSTALLMENT  REFUND) - The monthly  income will be
        paid until the sum of all payments equals the Proceeds placed under this
         option and as long thereafter as the Payee lives.
                If a fixed Payment Option is chosen,  the monthly income will be
        the amount  computed using either the Lifetime  Monthly Income Table set
        forth in the  Policy  (which is based on the 1983a  Mortality  Table and
        interest  at 3% or, if more  favorable  to the Payee,  our then  current
        lifetime  monthly  income rates for payment of  Proceeds.  If a variable
        Payout  Option is chosen,  all variable  payments,  other than the first
        variable  payment,  will  vary in  amount  according  to the  investment
        performance of the applicable Subaccounts.
                NOTE  CAREFULLY.  If no guarantee  is elected,  then IT WOULD BE
        POSSIBLE  FOR ONLY ONE  PAYMENT TO BE MADE if the  Payee(s)  were to die
        before  the due date of the second  payment;  only two  Payments  if the
        Payee(s)  were to die before the due date of the third  payment;  and so
        forth. When the last Payee dies, we will pay to the estate of that Payee
        any remaining guaranteed Payments under a fixed payout option.
     OPTION 5 -- LUMP SUM.  The Proceeds will be paid in one sum.
     OPTION 6 -- ALTERNATIVE  SCHEDULE.  Upon request and if available,  we will
     provide  payments for other options, including joint and survivor  periods.
     Certain options may not be available in some States.
If variable  payments are being made under Option 2 or 6 and do not involve life
contingencies,  then you may surrender the Policy and receive the commuted value
of any unpaid payments.

    Additional information about any Payout Option may be obtained by contacting
us.

- -----------------------------------------------------------
CHARGES AND FEES

    CHARGES DEDUCTED UNDER THE POLICY

DEDUCTIONS FROM INITIAL PREMIUM
    We deduct no charges from Premium before allocation to the Variable Account,
although the Monthly Deduction includes deductions for cost of insurance charges
and for expense  charges,  and a Surrender  Charge based on Premium may apply to
surrenders or partial withdrawals during the Surrender Charge period.

MONTHLY DEDUCTION
     We  deduct a charge  from the  entire  Accumulation  Value on each  Monthly
Deduction Date. This Monthly  Deduction equals the cost of insurance charge* for
the current month, plus the expense charge  (annualized  charge is 1.53% for the
first ten Policy Years and 1.14% for Policy Years thereafter).

- -----------------
*  No cost of  insurance  charge is deducted on or after the Policy  Anniversary
   when the age of the Insured is equal to 100.

    Each charge is calculated as a percentage of Accumulation  Value  (including
amounts of Accumulation Value moved to the Loan Account as collateral for Policy
loans) in the following manner: first, all charges are calculated,  based on the
Accumulation  Value on the Monthly  Deduction Date (before  monthly  charges are
deducted,  but reflecting  charges  deducted from Subaccount  assets),  and then
deducted. The Monthly Deduction is deducted pro rata from the Accumulation Value
in the Subaccounts, the Fixed Account, and the Loan Account.

CHARGES DEDUCTED ON SURRENDER OR PARTIAL WITHDRAWAL
    If the  Policy is  surrendered  or lapses or a partial  withdrawal  is taken
during the  Surrender  Charge  period  (which is the first nine Years after each
premium payment), a Surrender Charge may be deducted.  This charge declines over
the course of the Surrender  Charge period.  Any Surrender  Charge  deduction is
deducted pro rata from the  Accumulation  Value in the Subaccounts and the Fixed
Account.

    MORE INFORMATION ABOUT THE ABOVE CHARGES

SURRENDER CHARGE
    If a Policy is  totally  surrendered  or lapses or a partial  withdrawal  is
made,  we may  deduct  a  Surrender  Charge  from  the  amount  requested  to be
surrendered.  The percentage  varies  according to the length of time since each
premium was paid.  Any  applicable  Surrender  Charge will be deducted on a full
surrender or a partial withdrawal. The Surrender Charge period and the amount of
the Surrender Charge are shown in the following table:

  YEARS SINCE
PREMIUM PAYMENT           SURRENDER CHARGE
      1                         9.50%
      2                         9.50
      3                         9.50
      4                         9.00
      5                         7.50
      6                         6.00
      7                         4.50
      8                         3.00
      9                         1.50
      10 & later                   0


EXPENSE CHARGE
     The expense charge consists of charges for  administrative,  tax (first ten
Policy Years only) and  mortality  and expense risk  charges.  This charge is no
longer deducted beginning on the Policy anniversary next following the insured's
100th birthday if coverage beyond maturity is elected.
    ADMINISTRATIVE   CHARGE.   This  charge  is  deducted   from  your  Policy's
Accumulation  Value  on each  Monthly  Deduction  Date,  as part of the  Monthly
Deduction.  This  charge  is  currently  set at an  annual  rate of 0.24% of the
Accumulation  Value on each Monthly  Deduction Date. This charge is for the cost
of  administering   the  Policies  (such  as  the  cost  of  processing   Policy
transactions,  issuing Policy Owner statements and reports, and record keeping),
as well as legal, actuarial, systems, mailing and other overhead costs connected
with our variable life insurance operations.
    TAX  EXPENSE  CHARGE.  We will  deduct  this  charge as part of the  Monthly
Deduction from your  Accumulation  Value on each Monthly  Deduction Date for the
first  ten  Policy  Years.  The  annual  rate of this  charge  is  0.39%  of the
Accumulation  Value and is to  reimburse  us for State  premium  taxes,  federal
deferred acquisition cost taxes, and related administrative expenses.
    MORTALITY AND EXPENSE RISK CHARGE. We deduct a charge from your Accumulation
Value on each Monthly Deduction Date for the mortality and expense risks that we
assume.  This  charge  is  currently  set at an  annual  rate  of  0.90%  of the
Accumulation  Value on each Monthly Deduction Date. The mortality risk we assume
is that  Insureds may live for shorter  periods of time than we  estimated.  The
expense risk is that our costs of issuing and  administering the Policies may be
more than we estimated.
    If all the money we collect  from this  charge is not needed to cover  death
benefits  and  expenses,  the  money  is  contributed  to our  general  account.
Conversely,  even if the money we collect is  insufficient,  we will provide for
all death benefits and expenses.

COST OF INSURANCE CHARGE
    This charge is deducted from the Policy's Accumulation Value on each Monthly
Deduction  Date,  as part of the  Monthly  Deduction.  This  charge is no longer
deducted  beginning on the Policy anniversary next following the Insured's 100th
birthday if coverage beyond maturity is elected.
    The  cost  of  insurance  charge  covers  the  cost of  providing  insurance
protection under your Policy.  Currently,  the amount of this charge is based on
the rate class of the Insured and Policy  accumulation  value and  duration.  We
assign Insureds to rate classes based on underwriting  conducted when we receive
a Policy  application.  Currently,  we assign  Insureds  to the  following  rate
classes:  preferred and  standard.  Once a Policy is issued,  an Insured's  rate
class does not change  except if an  additional  premium  is  submitted  and the
underwriting  review  determines  that the Insured  qualifies  for a better rate
class. If the Insured  qualifies for a better rate class, the rate class for the
additional  premium will be used for cost of insurance  charges under the entire
Policy.
    Currently,  the cost of  insurance  charge for a Policy is  calculated  as a
percentage of the Accumulation  Value on the Monthly  Deduction Date. The charge
is based on the  duration  of the Policy,  and the  Insured's  rate  class.  The
current monthly rates for these classes are equivalent to the annual  percentage
rates shown in the following table:

          POLICY YEAR(S)           ACCUMULATION VALUE     ACCUMULATION VALUE
                                  OF $45,000 OR LESS.    GREATER THAN $45,000.
       --------------------      ----------------------   ---------------------
       PREFERRED RATE CLASS
               1-10                        0.70%                 0.60%
           11 and later                    0.60%                 0.50%
       STANDARD RATE CLASS
               1-10                        1.30%                 1.20%
           11 and later                    0.94%                 0.84%

We  reserve the right to change the cost of insurance  charges upon  appropriate
regulatory  approval. 
     For  purposes of  determining  the current  cost of  insurance  charge on a
Monthly  Deduction Date, the applicable cost of insurance  percentage is applied
to the remaining Accumulation Value.
     The cost of  insurance  charge  deducted  on a  Monthly  Deduction  Date is
guaranteed  not to exceed the amount  calculated  using the  guaranteed  cost of
insurance  rates set forth in the  Policy  for that date.  The  maximum  cost of
insurance  charge for a Monthly  Deduction Date  determined is equal to the "net
amount at risk" under the Policy, multiplied by the guaranteed cost of insurance
rate for that date.  The net amount at risk is determined on the last day of the
Policy Month.  The amount at risk at any point in time is just the death benefit
at that point in time, less the  Accumulation  Value at that point in time after
deducting the Expense Charge and the cost of any Policy riders.
    The guaranteed  cost of insurance rate for a Monthly  Deduction Date under a
Policy depends on the Insured's sex and age on the first day of a Policy Year.
    Current cost of insurance  rates are more favorable for preferred rate class
than for standard rate class Insureds.  Within a given class, guaranteed cost of
insurance rates are generally more favorable for Insureds of lower ages than for
Insureds of higher ages, and are generally  more  favorable for female  Insureds
than for male Insureds.
     If a Policy loan is outstanding,  and the Cash Surrender Value on a Monthly
Deduction Date is not enough to cover the entire Monthly  Deduction and any loan
interest due for the Policy  Month,  we will notify you that the Policy is going
to terminate unless a sufficient payment is made within the 61-day grace period.
(SEE "THE POLICY: LAPSE AND GRACE PERIOD.")

TRANSFER CHARGES
    A transfer  fee of $10 may be imposed  for any  transfer in excess of 12 per
Policy Year. The transfer fee is deducted from the amount transferred. The first
12 transfers each Policy Year are free.

    SERIES FUND CHARGES
    Each Portfolio of the Series Funds is  responsible  for all of its expenses.
The net assets of each Portfolio of the Series Funds will reflect  deductions in
connection with the investment advisory fee and other expenses.  Here is a table
of Series Fund annual expenses:
<TABLE>
<CAPTION>

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

Series Fund Annual Expenses 1                        Management        Other        Total Series
(as a percentage of average net assets)                 Fees         Expenses       Fund Annual
                                                                                      Expenses
- --------------------------------------------------- -------------- -------------- ---------------
<S>                                                      <C>           <C>               <C>
Portfolio:
Alger American Growth                                   0.75%          0.10%           0.85%
Alger American Small Capitalization                     0.85%          0.07%           0.92%
Federated Prime Money Fund II                           0.50%          0.30%           0.80%
Federated Fund for U.S. Government Securities II        0.00%          0.80%           0.80%
Fidelity VIP II Asset Manager: Growth                   0.71%          0.29%           1.00%
Fidelity VIP II Contrafund                              0.61%          0.11%           0.72%
Fidelity VIP Equity Income                              0.51%          0.10%           0.61%
Fidelity VIP II Index 500                               0.09%          0.19%           0.28%
MFS Emerging Growth                                     0.75%          0.25%           1.00%
MFS High Income Fund                                    0.75%          0.25%           1.00%
MFS Research                                            0.75%          0.25%           1.00%
MFS Value Series                                        0.75%          0.25%           1.00%
MFS World Government                                    0.75%          0.25%           1.00%
Pioneer Capital Growth                                  0.65%          0.60%           1.25%
Pioneer Real Estate                                     1.00%          0.25%           1.25%
Scudder Global Discovery                                0.16%          1.34%           1.50%
Scudder Growth & Income                                 0.48%          0.18%           0.66%
Scudder International                                   0.88%          0.21%           1.09%
T. Rowe Price Equity Income *                           0.00%          0.85%           0.85%
T. Rowe Price International *                           0.00%          1.05%           1.05%
T. Rowe Price Limited-Term Bond *                       0.00%          0.70%           0.70%
T. Rowe Price New America Growth *                      0.00%          0.85%           0.85%
T. Rowe Price Personal Strategy Balanced *              0.00%          0.90%           0.90%
- --------------------------------------------------- -------------- -------------- ---------------
===================================================================================================
*.T. Rowe Price Funds do not itemize management fees and other expenses.
===================================================================================================
</TABLE>

For more  information  concerning the investment  advisory fee and other charges
against the  Portfolios,  see the  prospectuses  for the Series  Funds,  current
copies of which accompany this Prospectus.
================================================================================

- --------
1 The fee and  expense  data  regarding  each  Series  Fund,  which are fees and
expenses  for 1996,  was  provided  to Companion by the Series  Fund. The Series
Funds are not affiliated with Companion.

- -----------------------------------------------------------
OTHER POLICY PROVISIONS

     NOTICE TO US
     All  notices or  requests  under the  Policy  must be sent to us by written
notice.  Written  notices  to us are not  effective  until our  receipt  at this
address: Companion Life Insurance Company, Variable Product Services Department,
P.O. Box 3664, Omaha,  Nebraska  68103-0664.  Our toll-free  telephone number is
800-494-0067.

     ENTIRE CONTRACT
     The entire contract is the Policy, any riders, endorsements and amendments,
and the signed application.  All statements made in the application will, in the
absence of fraud, be deemed representations and not warranties.  We will not use
any  statement  to  contest  the  Policy  or  deny a claim  unless  it is in the
application.  Any  change of the  Policy  requires  the  written  consent  of an
executive  officer.  No agent has the authority to change this contract or waive
any of its terms.

     RIGHT TO EXAMINE
     If you are not  satisfied  with your Policy, you may return it to us or our
agent  within 10 after you  receive  the  Policy or 45 days after you signed the
application,  whichever is later.  We will cancel your Policy as of the date any
insurance  became effective and refund the premiums paid within seven days after
we receive the returned policy.

     DELAY OF PAYMENTS
     We will usually  pay any amounts  payable  from the  Variable  Account as a
Policy loan, partial withdrawal or Cash Surrender within 7 days after we receive
your written request in a form satisfactory to us. We can postpone such payments
or any transfers of amounts between Subaccounts or into the Fixed Account or the
Loan  Account if: (i) the New York Stock  Exchange  ("NYSE") is closed for other
than  customary  weekend  and  holiday  closings;  (ii)  trading  on the NYSE is
restricted;  (iii) an emergency  exists as determined by the SEC, as a result of
which it is not reasonably practical to dispose of securities, or not reasonably
practical to determine the value of the Net Assets of the Variable  Account;  or
(iv)  the SEC  permits  delay  for  the  protection  of  security  holders.  The
applicable  rules of the  Securities and Exchange  Commission  will govern as to
whether the  conditions  in (iii) or (iv) exist.  We may defer payment of Policy
loans,  partial withdrawals or a Cash Surrender from the Fixed Account for up to
six months from the date we receive your written request.

     CHANGE OF OWNERSHIP AND ASSIGNMENT
     You  may name a new  owner of this  Policy or  pledge  it as  collateral by
assigning it. The assignment  must be in writing.  No assignment will be binding
on us until  we  record  and  acknowledge  it.  We are not  responsible  for the
validity  or  effect  of an  assignment  of  this  Policy.  The  rights  of  any
Beneficiary  will be subject to a collateral  assignment.  If the Beneficiary of
this Policy is irrevocable, a change of ownership or a collateral assignment may
be made only by joint written request from you and the irrevocable Beneficiary.

     BENEFICIARY
     The  Beneficiary  is named in the Policy  application  and may be  changed,
unless the Beneficiary is irrevocable. (SEE "BENEFICIARY CHANGE.")

     BENEFICIARY CHANGE
     To change a  Beneficiary,  send us a written  request.  When  recorded  and
acknowledged  by us, the change will be  effective as of the date you signed the
request. The change will not apply to any payments made or other action taken by
us before  recording.  If the  Beneficiary  is  irrevocable,  you may change the
Beneficiary  only  by  joint  written  request  from  you  and  the  irrevocable
Beneficiary.

     MISSTATEMENT OF AGE OR SEX
     If the age or sex of the  Insured  has been  misstated,  all  payments  and
benefits  under the  policy  will be those  which the  premiums  paid would have
purchased at the correct age and sex.

     SUICIDE
     We  will not pay the Death  Benefit  if the  Insured's  death  results from
suicide,  while  sane or insane,  within two from the date of issue.  Instead we
will pay the sum of the premiums paid since issue less any loans and unpaid loan
interest and less any partial  withdrawals.  ....We will not pay that portion of
the  Death  Benefit  resulting  from an  increase  in  Specified  Amount  if the
Insured's  death  results from suicide,  while sane or insane,  within two years
from the  effective  date of the  increase.  Instead  we will pay the sum of the
premiums paid for the increase.

     INCONTESTABILITY
     We will not contest  the  validity of the Policy after it has been in force
during the lifetime of the Insured for two years from the date of issue.  ....We
will not contest the  validity of an  increase  in  Specified  Amount  after the
Policy has been in force  during the  lifetime of the Insured for two years from
the  effective  date of the  increase.  Any contest of an increase in  Specified
Amount will be based on the application for that increase.

     REINSTATEMENT
    If this policy lapses, you may reinstate it within five years of the date of
lapse and prior to the maturity date, subject to the following: (i) we receive a
written  application signed by you and the Insured;  (ii) we receive evidence of
insurability  satisfactory  to us;  (iii) we receive  payment of an amount large
enough to continue this Policy in force for three months; (iv)  re-establishment
of surrender charges, if any, measured from the original date of issue; and (iv)
repayment or reinstatement of any outstanding Policy loan along with unpaid loan
interest from the date of lapse. The effective date of reinstatement will be the
date we approve the application for reinstatement.
    The Specified  Amount of the reinstated  Policy may not exceed the Specified
Amount at the time of lapse.  The  Accumulation  Value on the effective  date of
reinstatement  will  reflect  (I) the  Accumulation  Value at the time of lapse,
except that the value in the Loan Account may be repaid prior to  reinstatement;
less (ii) the Monthly Deduction for the current month.

    NONPARTICIPATING
    The Policy does not share in our surplus  earnings or profits.  No dividends
are paid by us on this Policy.

- -----------------------------------------------------------
TAX MATTERS

    GENERAL
    The following is a discussion of federal income tax considerations  relating
to the Policy.  It is based upon our understanding of laws as they now exist and
are currently  interpreted by the Internal Revenue Service  ("IRS").  These laws
are complex, and tax results may vary among individuals.  If you contemplate the
purchase of or exercise of elections  under the Policy,  you are  encouraged  to
seek independent competent tax advice.

    LIFE INSURANCE QUALIFICATION
    Section  7702 of the  Internal  Revenue  Code of 1986,  as amended  ("Code")
defines a life insurance  contract for Federal income tax purposes.  The Section
7702 definition can be met if a life insurance  contract satisfies either one of
two tests set forth in that  section.  The manner in which these tests should be
applied to certain  features of the Policy is not directly  addressed by Section
7702 or proposed  regulations  issued under that section.  The presence of these
Policy  features,  the  absence  of  final  regulations,  and the  lack of other
pertinent  interpretations  of Section 7702, thus creates some uncertainty about
the application of Section 7702 to the Policy.
    Nevertheless,  we  believe  it is  reasonable  to  conclude  that the Policy
qualifies as a life insurance contract for federal tax purposes,  so that:

o   the death  benefit  should  be  fully  excludable  from  the   gross  income
    of  the Beneficiary under Section 101(a)(1) of the Code; and
o   you should not be considered in  constructive  receipt of the cash surrender
    value, including any increases,  unless and until it is distributed from the
    Policy. 
    If a Policy were determined not to be a life insurance contract for purposes
of  Section  7702,   such  Policy  would  not provide most of the tax advantages
normally provided by a life insurance contract.   We  thus  reserve the right to
make changes in  the  Policy if  such changes are deemed necessary to attempt to
assure its qualification as a life insurance contract for tax purposes.

    TAX TREATMENT OF LOANS AND OTHER DISTRIBUTIONS
    Federal tax law establishes a class of life insurance  policies  referred to
as  modified  endowment  contracts.  In almost all cases,  this Policy will be a
modified endowment contract. (SEE, HOWEVER, THE DISCUSSION BELOW IN THIS SECTION
ON A POLICY  ISSUED IN EXCHANGE FOR ANOTHER LIFE  INSURANCE  POLICY.)  Except as
specifically  noted,  the remainder of this discussion  assumes that this Policy
will be a modified endowment  contract.  Loans and partial  withdrawals from, as
well as collateral  assignments of, modified endowment contracts will be treated
as distributions to you. All pre-death  distributions  (including loans, partial
withdrawals and collateral  assignments) from these Policies will be included in
gross income on an income-first  basis to the extent of any income in the Policy
immediately before the distribution.
    The law also imposes a 10% penalty tax on pre-death distributions (including
loans, collateral assignments, partial withdrawals and complete surrenders) from
modified endowment  contracts to the extent they are included in income,  unless
such  amounts  are  distributed  on or after the  taxpayer  attains  age 59 1/2,
because the taxpayer is disabled,  or as substantially  equal periodic  payments
over the taxpayer's life (or life  expectancy) or over the joint lives (or joint
life expectancies) of the taxpayer and his or her Beneficiary.  Furthermore,  if
the loan interest is  capitalized by adding the amount due to the balance of the
loan,  the amount of the  capitalized  interest will be treated as an additional
distribution  subject  to  income  tax  as  well  as the  10%  penalty  tax,  if
applicable, to the extent of income in the Policy.
    Any Policy  issued in exchange  for a modified  endowment  contract  will be
subject to the tax treatment accorded to modified endowment contracts.  However,
we believe that any Policy issued in exchange for a life  insurance  policy that
is not a modified endowment contract will generally not be treated as a modified
endowment  contract if the death  benefit of the Policy is greater than or equal
to the death benefit of the policy being exchanged.  The payment of any premiums
at the time of or after the exchange may, however,  cause the Policy to become a
modified  endowment  contract.  You may, of course,  choose not to exercise  the
right to make  additional  payments  in order to  prevent  a Policy  from  being
treated as a modified endowment Policy.
    If a Policy that was not a modified endowment contract at issue subsequently
becomes a modified endowment contract, distributions made during the Policy year
in  which  it  becomes  a  modified  endowment  contract,  distributions  in any
subsequent  Policy  year and  distributions  within two years  before the Policy
becomes a modified  endowment  contract  will be  subject  to the tax  treatment
described  above.  This means that a  distribution  from a Policy  that is not a
modified  endowment contract could later become taxable as a distribution from a
modified endowment contract.  In addition,  regulations or other interpretations
may be issued which will apply similar tax treatment to other distributions made
in anticipation of a Policy becoming a modified endowment contract.

    SPECIAL TREATMENT OF POLICY LOAN INTEREST
    If there is any borrowing against the Policy, the interest paid on loans may
not be tax deductible.

    AGGREGATION OF MODIFIED ENDOWMENT CONTRACTS
    In  the  case  of  a  pre-death  distribution  (including  a  loan,  partial
withdrawal,  collateral  assignment  or full  surrender)  from a Policy  that is
treated as a modified endowment contract, a special aggregation  requirement may
apply for  purposes  of  determining  the  amount of the  income on the  Policy.
Specifically, if we or any of our affiliates issue to the same Policy Owner more
than one modified  endowment  contract within a calendar year, then for purposes
of measuring the income on the Policy with respect to a distribution from any of
those  policies,  the  income  for all those  policies  will be  aggregated  and
attributed to that distribution.

    OTHER POLICY OWNER TAX MATTERS
    Federal  and  state  estate,  inheritance  and  other  tax  consequences  of
ownership  or  receipt  of  proceeds  under the  Policy  depend  upon you or the
beneficiary's individual circumstances.
    Section 817(h) of the Code requires the investments of the Variable  Account
to be "adequately  diversified" in accordance with Treasury  Regulations for the
Policy to qualify as a life  insurance  contract under Section 7702 of the Code.
Failure to comply with the diversification requirements may result in the Policy
not  qualifying  as life  insurance  under the Code,  which may  subject  you to
immediate  taxation on the incremental  increases in  Accumulation  Value of the
Policy  plus  the  cost  of  insurance  protection  for  the  year.  Regulations
specifying the  diversification  requirements have been issued by the Department
of Treasury, and we believe the Policy complies fully with such requirements.
    In  connection  with the issuance of the  diversification  regulations,  the
Treasury  Department  stated that it anticipates  the issuance of regulations or
rulings  prescribing the  circumstances in which your control of the investments
of the  Variable  Account  may cause you,  rather  than us, to be treated as the
owner of the assets in the Variable  Account.  To date, no such  regulations  or
guidance has been issued.  If you are  considered the owner of the assets of the
Variable  Account,  income and gains from the Account  would be included in your
gross income.
    The  ownership  rights  under the Policy are  similar to, but  different  in
certain  respects  from,  those  described  by the IRS in  rulings  in  which it
determined  that the owners  were not owners of  separate  account  assets.  For
example,  you have  additional  flexibility  in  allocating  Policy  Premium and
Accumulation  Values. These differences could result in you being treated as the
owner of a pro rata share of the assets of the Variable Account. In addition, we
do not know what standards will be set forth in the regulations or rulings which
the Treasury may issue.  We therefore  reserve the right to modify the Policy as
necessary  to  attempt to prevent  you from  being  considered  the owner of the
assets of the Variable Account.
     The  Policy may be used in various  arrangements,  including  non-qualified
deferred compensation or salary continuance plans, split dollar insurance plans,
executive bonus plans, tax exempt and nonexempt  welfare benefit plans,  retiree
medical  benefit plans and others.  The tax  consequences of such plans may vary
depending  on  the  particular  facts  and   circumstances  of  each  individual
arrangement.  Therefore,  if you are  contemplating the use of the Policy in any
arrangement  the value of which  depends  in part on its tax  consequences,  you
should be sure to consult a qualified tax advisor  regarding the tax  attributes
of the  particular  arrangement  and the  suitability  of this  product  for the
arrangement.     


- -----------------------------------------------------------
MANAGEMENT

Our Directors and senior officers are:

DIRECTORS
Thomas J. Skutt       Chairman (Mutual of Omaha Companies Executive)
Ernest B. Johnston    Vice-Chairman (Mutual of Omaha Companies Executive)
John W. Weekly        Vice-Chairman (Mutual of Omaha Companies Executive)
William G. Campbell   Director (Private Practice Attorney, Campbell Law Offices)
Samuel L. Foggie      Director (Retired Banking and Finance Industry Executive)
M. Jane Huerter       Director (Mutual of Omaha Companies Executive)
Charles T. Locke III  Director (Private Practice Attorney, Locke & Herbert)
John L. Maginn        Director (Mutual of Omaha Companies Executive)
Thomas T. Sawicz      Director  (Mutual of Omaha Companies Executive)
Oscar S. Straus       Director (President, Daniel and Florence Guggenheim 
                       Foundation)
John A. Sturgeon      Director (Mutual of Omaha Companies Executive)
Daniel R. Varona      Director (Private Practice Attorney)

OFFICERS
Ernest B. Johnston    President & Chief Executive Officer
Fred C. Boddy         Vice President, Treasurer & Assistant Secretary
Linda Goodwin, MD     Vice President & Senior Medical Director
Bruce Henricks, MD    Vice President & Senior Medical Director
Denise P. Power       Vice President, Underwriting
M. Jane Huerter       Vice President & Secretary
Burton D. Jay         Vice President & Actuary
John L. Maginn        Vice President & Assistant Treasurer
Russ Wiltgen          Vice President & Actuary
James O'Connor        Vice President & Compliance Officer

     * Business address for all directors and officers is Mutual of Omaha Plaza,
Omaha, Nebraska 68175.

- -----------------------------------------------------------
OTHER INFORMATION

    REPORTS TO YOU
    We will send you a statement at least  annually  showing your Policy's death
benefit,  Accumulation  Value and any outstanding  Policy loan balance.  We will
also confirm Policy loans,  Subaccount transfers,  lapses,  surrenders and other
Policy  transactions  as they  occur.  If you  have  Accumulation  Value  in the
Variable  Account you will receive such  additional  periodic  reports as may be
required by the SEC.

    VOTING RIGHTS
    We own the Series  Fund  shares  held in the  Variable  Account and have the
right to vote those  shares.  However,  to the  extent  required  by  applicable
Federal securities law, we will give you, as Policy Owner, the right to instruct
us how to vote the shares that are attributable to your Policy.
    The Policy  Owners who are  entitled  to give  voting  instructions  and the
number of shares  attributable  to their  Policies  will be determined as of the
record date for the meeting.  All Series Fund shares held in any  Subaccount  of
the Variable Account,  or in any other separate account of ours or an affiliate,
the policyholders of which have rights of instruction with respect to the Series
Fund shares, and for which timely  instructions are not received,  will be voted
in the same  proportion  as (i) the  aggregate  cash  value of  policies  giving
instructions,  respectively,  to vote,  for,  against,  or  withhold  votes on a
proposition,  bears to (ii) the total  Accumulation Value in that Subaccount for
all policies for which voting  instructions are received.  No voting  privileges
apply with respect to Accumulation  Value removed from the Variable Account as a
result of a Policy loan.
    If  required  by  State  insurance  authorities,  we  may  disregard  voting
instructions if they would require that shares be voted to cause a change in the
investment  objectives  of the  portfolios  of the Series Funds or to approve or
disapprove an investment advisory or underwriting  contract for a portfolio.  In
addition, we may disregard voting instructions in favor of changes, initiated by
a Policy  Owner or an  Eligible  Fund's  Board of  Trustees,  in the  investment
policy, investment adviser or principal underwriter of the Series Fund portfolio
if we (i) reasonably  disapprove of the changes and (ii) in the case of a change
in investment policy or investment adviser, make a good faith determination that
the  proposed  change  is  contrary  to  State  law or is  prohibited  by  State
regulatory  authorities  or  that  the  change  would  be  inconsistent  with  a
Subaccount's investment objectives or would result in the purchase of securities
which vary from the general  quality and nature of  investments  and  investment
techniques  utilized by other separate accounts of ours or of an affiliated life
insurance company, which separate accounts have investment objectives similar to
those of the Subaccount.  If we do disregard voting  instructions,  a summary of
that action and the  reasons  for it will be  included  in the next  semi-annual
report to Policy Owners.

    DISTRIBUTION OF THE POLICIES
    Mutual of Omaha Investor Services  ("MOIS"),  Mutual of Omaha Plaza,  Omaha,
Nebraska 68175, is the principal  underwriter of the Policy.  Like us, MOIS is a
100% owned subsidiary of Mutual of Omaha Insurance  Company.  MOIS is registered
as a broker-dealer  with the SEC and is a member of the National  Association of
Securities  Dealers,  Inc. ("NASD").  MOIS contracts with one or more registered
broker-dealers  ("Distributors")  to  offer  and sell the  Policy.  All  persons
selling the Policy will be registered  representatives of the Distributors,  and
will also be licensed  as  insurance  agents to sell  variable  life  insurance.
Commissions paid to Distributors may be up to 7% of the Premium paid.

    STATE REGULATION
    We are subject to regulation and supervision by the Insurance  Department of
the State of New York,  which  periodically  examines  our affairs.  We are also
subject to the insurance laws and regulations of all jurisdictions  where we are
authorized  to do  business.  The  Policy  has been  approved  by the  Insurance
Department of the State of New York and other jurisdictions.
    We  submit  annual  statements  of  our  operations,   including   financial
statements,  to the insurance  departments of the various jurisdictions in which
we do business,  for the purpose of  determining  solvency and  compliance  with
local insurance laws and regulations.

    LEGAL MATTERS
    We know of no  material  legal  proceedings  pending  to which the  Variable
Account is a party or which would materially affect the Variable Account. We are
not involved in any litigation of material  importance to our total assets or to
the Variable Account.
    Legal matters in connection with the Policy have been passed upon by our Law
Staff.

    INDEPENDENT AUDITORS
     The financial  statements of Companion Life Insurance Company as of and for
the year ended December 31, 1996,  included in this Registration  Statement have
been audited by independent  auditors Deloitte & Touche LLP, New York, New York,
as  stated  in their  report  appearing  herein.  The  financial  statements  of
Companion Life Insurance  Company as of December 31, 1995, and for the two years
then ended were audited by independent auditors Coopers & Lybrand LLP, New York,
New York, as stated in their report appearing herein.  The financial  statements
of Companion Life Insurance  Company should be considered only as bearing on the
ability of Companion to meet its obligations under the Policies. They should not
be considered as bearing on the investment performance of the assets held in the
Variable Account.

    REGISTRATION STATEMENT
    This  prospectus  omits certain  information  contained in the  Registration
Statement  filed  with the SEC.  Copies of such  additional  information  may be
obtained from the SEC upon payment of the prescribed fee.

- -----------------------------------------------------------
ILLUSTRATIONS
DEATH BENEFITS, CASH SURRENDER VALUE AND ACCUMULATED PREMIUMS

    The tables in this Section illustrate how the Policy operates. They show how
the Death Benefit,  Cash Surrender Value, and Accumulation Value could vary over
an extended period of time assuming  hypothetical  gross rates of return.  (i.e.
investment income and capital gains and losses,  realized or unrealized) for the
Variable  Account  equal to constant  after tax annual rates of 0%, 6%, and 12%.
The tables are based on an initial premium of $20,000.  A male age 55, 65 and 75
with  specified  amounts of $43,200,  $36,867,  and $29,134,  respectively,  are
illustrated  for this Policy.  The  Insureds  are assumed to be  preferred  rate
class.  Values are given based on current and guaranteed  Policy charges.  These
tables may assist in comparison of Death  Benefits,  Cash  Surrender  Values and
Accumulation Values with those under other variable life insurance policies that
may be issued by Companion or other companies.

    Death Benefits,  Cash Surrender Values, and Accumulation Values for a Policy
would be  different  from the amounts  shown if the actual gross rates of return
averaged  0%, 6% or 12%, but varied above and below that average for the period,
if the initial premium was paid in another amount,  if additional  payments were
made, or if any Policy loan or partial  withdrawal was made during the period of
time  illustrated.  They would also be different  depending on the allocation of
Accumulation Value among the Variable Account's Subaccounts, if the actual gross
rates of return  averaged 0%, 6% or 12%, but varied above and below that average
for the period.

    The amounts for the Death Benefit,  Cash Surrender  Value,  and Accumulation
Value shown in the tables  reflect the fact that an expense  charge and a charge
for the cost of  insurance  are  deducted  from the  Accumulation  Value on each
Monthly  Deduction  Date. The Cash Surrender  Values shown in the tables reflect
the fact that a Surrender  Charge is deducted from the  Accumulation  Value upon
surrender or lapse during the first nine years  following each premium  payment.
The amounts  shown in the tables take into account an average daily charge equal
to an annual  charge  0.89% of the average  daily net assets of the Series Funds
for the investment  advisory fees and operating  expenses incurred by the Series
Funds The gross annual  investment return rates of 0%, 6%, and 12% on the Fund's
assets are equal to net annual investment return rates of -0.89%, 5.11%, 11.11%,
respectively.

    The hypothetical  rates of return shown in the tables do not reflect any tax
charges  attributable  to the  Variable  Account,  since  no  such  charges  are
currently made. If any such charges are imposed in the future,  the gross annual
rate of return would have to exceed the rates shown by an amount  sufficient  to
cover the tax charges,  in order to produce the Death  Benefits,  Cash Surrender
Values and Accumulation Values illustrated.

    The second  column of each table shows the amount which would  accumulate if
the initial  premium of $20,000 were invested to earn interest,  after taxes, of
5% per year, compounded annually.

        Upon request,  we will provide a comparable  illustration based upon the
proposed  Insured's  actual  age,  sex  and  underwriting  classification,   the
specified amount,  the proposed amount and frequency of premium payments and any
available riders requested.


<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.11% NET)

                          Male issue age 55                      Initial Premium $20,000
                          Preferred Class                            Face Amount $52,000

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
   <S>               <C>        <C>       <C>       <C>           <C>         <C>        <C>   
   1              21,000     21,731    19,831    52,000        21,523      19,623     52,000
   2              22,505     23,613    21,713    52,000        23,177      21,277     52,000
   3              23,153     25,657    23,757    52,000        24,976      23,076     52,000
   4              24,310     27,878    26,078    52,000        26,939      25,139     52,000
   5              25,526     30,292    28,792    52,000        29,086      27,586     52,000
   6              26,802     32,914    31,714    52,000        31,440      30,240     52,000
   7              28,142     35,764    34,864    52,000        34,028      33,128     52,000
   8              29,549     38,860    38,260    52,000        36,880      36,280     52,000
   9              31,027     42,254    42,954    52,395        40,036      39,736     52,000
  10              32,578     45,987    45,987    56,105        43,540      43,540     53,119
  11              34,207     50,265    50,265    60,318        47,575      47,575     57,090
  12              35,917     54,940    54,940    65,379        51,972      51,972     61,847
  13              37,713     60,050    60,050    70,859        56,765      56,765     66,983
  14              39,599     65,636    65,636    76,794        61,990      61,990     72,528
  15              41,579     71,741    71,741    83,220        67,684      67,684     78,514
  16              43,657     78,414    78,414    90,176        73,891      73,891     84,974
  17              45,840     85,708    85,708    96,850        80,690      80,690     91,180
  18              48,132     93,680    93,680   103,984        88,151      88,151     97,848
  19              50,539    102,395   102,395   111,611        96,352      96,352    105,024
  20              53,066    112,000   112,000   119,840       105,390     105,390    112,768

  25              67,727    175,570   175,570   184,348       165,208     165,208    173,468
  35             110,320    427,275   427,275   448,639       391,185     391,185    410,744


</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.11% NET)

                          Male issue age 55                      Initial Premium $20,000
                          Preferred Class                            Face Amount $52,000

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>       <C>           <C>         <C>        <C>   
   1              21,000     20,558    18,658    52,000        20,347      18,447     52,000
   2              22,505     21,132    19,232    52,000        20,677      18,777     52,000
   3              23,153     21,721    19,821    52,000        20,988      19,088     52,000
   4              24,310     22,327    20,527    52,000        21,279      19,479     52,000
   5              25,526     22,950    21,450    52,000        21,545      20,045     52,000
   6              26,802     23,590    22,390    52,000        21,782      20,582     52,000
   7              28,142     24,248    23,348    52,000        21,982      21,082     52,000
   8              29,549     24,925    24,325    52,000        22,140      21,540     52,000
   9              31,027     25,620    25,320    52,000        22,246      21,946     52,000
  10              32,578     26,335    26,335    52,000        22,291      22,291     52,000
  11              34,207     27,203    27,203    52,000        22,357      22,357     52,000
  12              35,917     28,099    28,099    52,000        22,350      22,350     52,000
  13              37,713     29,025    29,025    52,000        22,261      22,261     52,000
  14              39,599     29,982    29,982    52,000        22,077      22,077     52,000
  15              41,579     30,970    30,970    52,000        21,781      21,781     52,000
  16              43,657     31,991    31,991    52,000        21,348      21,348     52,000
  17              45,840     33,045    33,045    52,000        20,749      20,749     52,000
  18              48,132     34,134    34,134    52,000        19,944      19,944     52,000
  19              50,539     35,259    35,259    52,000        18,885      18,885     52,000
  20              53,066     36,421    36,421    52,000        17,519      17,519     52,000

  25              67,727     42,831    42,831    52,000         3,303       3,303     52,000
  35             110,320     59,736    59,736    62,723           ***         ***        ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.89% NET)

                          Male issue age 55                      Initial Premium $20,000
                          Preferred Class                            Face Amount $52,000

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>         <C>       <C>      <C>           <C>         <C>        <C>   
   1              21,000      19,384    17,484   52,000        19,170      17,270     52,000
   2              22,505      18,788    16,888   52,000        18,318      16,418     52,000
   3              23,153      18,210    16,310   52,000        17,440      15,540     52,000
   4              24,310      17,649    15,849   52,000        16,532      14,732     52,000
   5              25,526      17,106    15,606   52,000        15,589      14,089     52,000
   6              26,802      16,580    15,380   52,000        14,603      13,403     52,000
   7              28,142      16,069    15,169   52,000        13,566      12,666     52,000
   8              29,549      15,575    14,975   52,000        12,467      11,867     52,000
   9              31,027      15,095    14,795   52,000        11,293      10,993     52,000
  10              32,578      14,631    14,631   52,000        10,032      10,032     52,000
  11              34,207      14,250    14,250   52,000         8,708       8,708     52,000
  12              35,917      13,880    13,880   52,000         7,265       7,265     52,000
  13              37,713      13,519    13,519   52,000         5,688       5,688     52,000
  14              39,599      13,167    13,167   52,000         3,958       3,958     52,000
  15              41,579      12,825    12,825   52,000         2,047       2,047     52,000
  16              43,657      12,491    12,491   52,000           ***         ***        ***
  17              45,840      12,166    12,166   52,000           ***         ***        ***
  18              48,132      11,850    11,850   52,000           ***         ***        ***
  19              50,539      11,542    11,542   52,000           ***         ***        ***
  20              53,066      11,241    11,241   52,000           ***         ***        ***

  25              67,727       9,854     9,854   52,000           ***         ***        ***
  35             110,320       7,571     7,571   52,000           ***         ***        ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.11% NET)

                          Male issue age 65                      Initial Premium $20,000
                          Preferred Class                            Face Amount $36,867

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>       <C>         <C>         <C>          <C>   
   1              21,000     21,731    19,831    36,867      21,430      19,530       36,867
   2              22,505     23,613    21,713    36,867      22,997      21,097       36,867
   3              23,153     25,657    23,757    36,867      24,726      22,826       36,867
   4              24,310     27,878    26,078    36,867      26,644      24,844       36,867
   5              25,526     30,292    28,792    36,867      28,785      27,285       36,867
   6              26,802     32,924    31,724    37,863      31,192      29,992       36,867
   7              28,142     35,814    34,914    40,470      33,904      33,004       38,311
   8              29,549     38,973    38,373    43,260      36,894      36,294       40,953
   9              31,027     42,432    42,132    46,251      40,170      39,870       43,785
  10              32,578     46,232    46,232    49,468      43,766      43,766       46,830
  11              34,207     50,615    50,615    53,146      47,916      47,916       50,312
  12              35,917     55,396    55,396    58,166      52,442      52,442       55,064
  13              37,713     60,608    60,608    63,638      57,376      57,376       60,245
  14              39,599     66,287    66,287    69,602      62,752      62,752       65,890
  15              41,579     72,472    72,472    76,096      68,607      68,607       72,038
  16              43,657     79,213    79,213    83,174      74,978      74,978       78,727
  17              45,840     86,581    86,581    90,910      81,902      81,902       85,997
  18              48,132     94,634    94,634    99,366      89,420      89,420       93,891
  19              50,539    103,437   103,437   108,609      97,572      97,572      102,450
  20              53,066    113,058   113,058   118,711      106,401     106,401     111,721

  25              67,727    176,372   176,372   185,191      162,450     162,450     170,573
  35             110,320    440,945   440,945   440,945      400,215     400,215     400,215

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
                ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.11% NET)

                          Male issue age 65                      Initial Premium $20,000
                          Preferred Class                            Face Amount $36,867

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>       <C>           <C>         <C>         <C>   
   1              21,000     20,558    18,658    36,867        20,248      18,348      36,867
   2              22,505     21,132    19,232    36,867        20,468      18,568      36,867
   3              23,153     21,721    19,821    36,867        20,658      18,758      36,867
   4              24,310     22,327    20,527    36,867        20,813      19,013      36,867
   5              25,526     22,950    21,450    36,867        20,927      19,427      36,867
   6              26,802     23,590    22,390    36,867        20,990      19,790      36,867
   7              28,142     24,248    23,348    36,867        20,992      20,092      36,867
   8              29,549     24,925    24,325    36,867        20,917      20,317      36,867
   9              31,027     25,620    25,320    36,867        20,747      20,447      36,867
  10              32,578     26,335    26,335    36,867        20,463      20,463      36,867
  11              34,207     27,203    27,203    36,867        20,127      20,127      36,867
  12              35,917     28,099    28,099    36,867        19,368      19,368      36,867
  13              37,713     29,025    29,025    36,867        18,967      18,967      36,867
  14              39,599     29,982    29,982    36,867        18,078      18,078      36,867
  15              41,579     30,970    30,970    36,867        16,915      16,915      36,867
  16              43,657     31,991    31,991    36,867        15,410      15,410      36,867
  17              45,840     33,045    33,045    36,867        13,456      13,456      36,867
  18              48,132     34,134    34,134    36,867        10,914      10,914      36,867
  19              50,539     35,259    35,259    37,022         7,591       7,591      36,867
  20              53,066     36,421    36,421    38,242         3,229       3,229      36,867

  25              67,727     42,831    42,831    44,973           ***         ***         ***
  35             110,320     61,367    61,367    61,367           ***         ***         ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.




<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INV ESTMENT RETURN OF 0% (-.89% NET)

                             Male issue age 65                Initial Premium $20,000
                             Preferred Class                     Face Amount $36,867

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                 PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>       <C>           <C>         <C>         <C>   
   1              21,000     19,384    17,484    36,867        19,066      17,166      36,867
   2              22,505     18,788    17,888    36,867        18,084      16,184      36,867
   3              23,153     18,210    16,310    36,867        17,045      15,145      36,867
   4              24,310     17,649    16,849    36,867        15,941      14,141      36,867
   5              25,526     17,106    15,606    36,867        14,757      13,257      36,867
   6              26,802     16,580    15,380    36,867        13,475      12,275      36,867
   7              28,142     16,069    15,169    36,867        12,073      11,173      36,867
   8              29,549     15,575    15,975    36,867        10,522       9,922      36,867
   9              31,027     15,095    14,795    36,867         8,785       8,485      36,867
  10              32,578     14,631    14,631    36,867         6,825       6,825      36,867
  11              34,207     14,250    14,250    36,867         4,621       4,621      36,867
  12              35,917     13,880    13,880    36,867         2,091       2,091      36,867
  13              37,713     13,519    13,519    36,867           ***         ***         ***
  14              39,599     13,167    13,167    36,867           ***         ***         ***
  15              41,579     12,825    12,825    36,867           ***         ***         ***
  16              43,657     12,491    12,491    36,867           ***         ***         ***
  17              45,840     12,166    12,166    36,867           ***         ***         ***
  18              48,132     11,850    11,850    36,867           ***         ***         ***
  19              50,539     11,542    11,542    36,867           ***         ***         ***
  20              53,066     11,241    11,241    36,867           ***         ***         ***

  25              67,727      9,854     9,854    36,867           ***         ***         ***
  35             110,320      7,571     7,571    36,867           ***         ***         ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.11% NET)

                             Male issue age 75                   Initial Premium $20,000
                             Preferred Class                         Face Amount $29,134

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>       <C>           <C>         <C>         <C>   
   1              21,000     21,731    19,831    29,134        21,278      19,378      29,134
   2              22,505     23,613    21,713    29,134        22,723      20,823      29,134
   3              23,153     25,657    23,757    29,134        24,383      22,483      29,134
   4              24,310     27,892    26,092    29,287        26,322      24,522      29,134
   5              25,526     30,376    28,876    31,895        28,609      27,109      30,040
   6              26,802     33,067    31,867    34,720        31,144      29,944      32,701
   7              28,142     35,980    35,080    37,779        33,888      32,988      35,582
   8              29,549     39,129    38,529    41,086        36,854      36,254      38,696
   9              31,027     42,530    42,230    44,656        40,057      39,757      42,060
  10              32,578     46,223    46,223    48,535        43,511      43,511      45,687
  11              34,207     50,523    50,523    53,049        47,418      47,418      49,789
  12              35,917     55,222    55,222    57,983        51,642      51,642      54,224
  13              37,713     60,359    60,359    63,377        56,203      56,203      59,013
  14              39,599     65,973    65,973    69,271        61,126      61,126      64,182
  15              41,579     72,109    72,109    75,715        66,432      66,432      69,753
  16              43,657     78,816    78,816    82,757        72,145      72,145      75,753
  17              45,840     86,147    86,147    89,593        78,480      78,480      81,620
  18              48,132     94,160    94,160    96,985        85,536      85,536      88,102
  19              50,539    102,919   102,919   104,977        93,432      93,432      95,301
  20              53,066    112,706   112,706   113,833       102,317     102,317     103,341

  25              67,727    180,279   180,279   180,279       163,662     163,662     163,662

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.11% NET)

                             Male issue age 75                   Initial Premium $20,000
                             Preferred Class                         Face Amount $29,134

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>        <C>          <C>         <C>         <C>   
   1              21,000     20,558    18,658     29,134       20,078      18,178      29,134
   2              22,505     21,132    19,232     29,134       20,104      18,204      29,134
   3              23,153     21,721    19,821     29,134       20,068      18,168      29,134
   4              24,310     22,327    20,527     29,134       19,961      18,165      29,134
   5              25,526     22,950    21,450     29,134       19,767      18,285      29,134
   6              26,802     23,590    22,390     29,134       19,464      18,296      29,134
   7              28,142     24,248    23,348     29,134       19,019      18,163      29,134
   8              29,549     24,925    24,325     29,134       18,389      17,838      29,134
   9              31,027     25,620    25,320     29,134       17,516      17,252      29,134
  10              32,578     26,335    26,335     29,134       16,320      16,320      29,134
  11              34,207     27,203    27,203     29,134       14,767      14,767      29,134
  12              35,917     28,099    28,099     29,504       12,654      12,654      29,134
  13              37,713     29,025    29,025     30,477        9,784       9,784      29,134
  14              39,599     29,982    29,982     31,481         5873        5873      29,134
  15              41,579     30,970    30,970     32,519          515         515      29,134
  16              43,657     31,991    31,991     33,590          ***         ***         ***
  17              45,840     33,045    33,045     34,367          ***         ***         ***
  18              48,132     34,134    34,134     35,158          ***         ***         ***
  19              50,539     35,272    35,272     35,977          ***         ***         ***
  20              53,066     36,540    36,540     36,905          ***         ***         ***

  25              67,727     44,281    44,281     44,281          ***         ***         ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.89% NET)

                             Male issue age 75                   Initial Premium $20,000
                             Preferred Class                         Face Amount $29,134

                          CURRENT CHARGES *                        GUARANTEED CHARGES **
              -------------------------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
CONTRACT         AT 5%      ACCOUNT   SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>        <C>       <C>        <C>          <C>         <C>         <C>   
   1              21,000     19,384    17,484     29,134       18,880      17,980      29,134
   2              22,505     18,788    16,888     29,134       17,639      15,739      29,134
   3              23,153     18,210    16,310     29,134       16,254      14,354      29,134
   4              24,310     17,649    15,849     29,134       14,691      13,891      29,134
   5              25,526     17,106    15,606     29,134       12,911      11,411      29,134
   6              26,802     16,480    15,380     29,134       10,857      10,657      29,134
   7              28,142     16,069    15,169     29,134        8,451       8,551      29,134
   8              29,549     15,575    14,975     29,134        5,590       5,990      29,134
   9              31,027     15,095    14,795     29,134        2,136       2,836      29,134
  10              32,578     14,631    14,631     29,134          ***         ***         ***
  11              34,207     14,250    14,250     29,134          ***         ***         ***
  12              35,917     13,880    13,880     29,134          ***         ***         ***
  13              37,713     13,519    13,519     29,134          ***         ***         ***
  14              39,599     13,167    13,167     29,134          ***         ***         ***
  15              41,579     12,825    12,825     29,134          ***         ***         ***
  16              43,657     12,491    12,491     29,134          ***         ***         ***
  17              45,840     12,166    12,166     29,134          ***         ***         ***
  18              48,132     11,850    11,850     29,134          ***         ***         ***
  19              50,539     11,542    11,542     29,134          ***         ***         ***
  20              53,066     11,241    11,241     29,134          ***         ***         ***

  25              67,727      9,854     9,854     29,134          ***         ***         ***

</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges. 
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual Policy years.  Theses values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.11% NET)

                                 Male issue age 65               Initial Premium $20,000
                                 Standard Class                  Specified Amount $36,867

                                   CURRENT CHARGES *                 GUARANTEED CHARGES **
                              -----------------------------    ----------------------------------
                 PREMIUMS
 END OF        ACCUMULATED                CASH                               CASH
POLICY        AT 5% INTEREST   ACCUM.   SURRENDER  DEATH        ACCUM.    SURRENDER     DEATH
  YEAR           PER YEAR      VALUE     VALUE    BENEFIT       VALUE       VALUE      BENEFIT
  ----           --------      -----     -----    -------       -----       -----      -------
<S>              <C>          <C>       <C>       <C>          <C>         <C>         <C>    
   1             $21,000      $21,601   $19,701   $36,867      $21,430     $19,530     $36,867
   2              22,505       23,331    21,431    36,867       22,997      21,097      36,867
   3              23,153       25,198    23,298    36,867       24,726      22,826      36,867
   4              24,310       27,217    25,417    36,867       26,644      24,844      36,867
   5              25,526       29,438    27,938    36,867       28,785      27,285      36,867
   6              26,802       31,936    30,736    36,867       31,192      29,992      36,867
   7              28,142       34,732    33,832    39,248       33,904      33,004      38,311
   8              29,549       37,796    37,196    41,953       36,894      36,294      40,953
   9              31,027       41,151    40,851    44,855       40,170      39,870      43,785
  10              32,578       44,836    44,836    47,974       43,766      43,766      46,830
  11              34,207       49,086    49,086    51,541       47,916      47,916      50,312
  12              35,917       53,723    53,723    56,409       52,442      52,442      55,064
  13              37,713       58,778    58,778    61,717       57,376      57,376      60,245
  14              39,599       64,286    64,286    67,500       62,752      62,752      65,890
  15              41,579       70,284    70,284    73,798       68,607      68,607      72,038
  16              43,657       76,810    76,810    80,650       74,978      74,978      78,727
  17              45,840       83,903    83,903    88,098       81,902      81,902      85,997
  18              48,132       91,605    91,605    96,185       89,420      89,420      93,891
  19              50,539       99,956    99,956   104,953       97,572      97,572     102,450
  20              53,066      109,001   109,001   114,451      106,401     106,401     111,721

  25              67,727      167,248   167,248   175,610      162,450     162,450     170,573
  35             110,320      413,849   413,849    413849      400,215     400,215     400,215

</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.11% NET)

                                 Male issue age 65               Initial Premium $20,000
                                 Standard Class                  Specified Amount $36,867

                                 CURRENT CHARGES *                 GUARANTEED CHARGES **
                            -----------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
POLICY           AT 5%       ACCUM.   SURRENDER  DEATH         ACCUM.    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>              <C>        <C>       <C>       <C>           <C>         <C>         <C>    
   1             $21,000    $20,435   $18,535   $36,867       $20,248     $18,348     $36,867
   2              22,505     20,879    18,979    36,867        20,468      18,568      36,867
   3              23,153     21,333    19,433    36,867        20,658      18,758      36,867
   4              24,310     21,796    19,996    36,867        20,813      19,013      36,867
   5              25,526     22,270    20,770    36,867        20,927      19,427      36,867
   6              26,802     22,754    21,554    36,867        20,990      19,790      36,867
   7              28,142     23,249    22,349    36,867        20,992      20,092      36,867
   8              29,549     23,754    23,154    36,867        20,917      20,317      36,867
   9              31,027     24,271    23,971    36,867        20,747      20,447      36,867
  10              32,578     24,798    24,798    36,867        20,463      20,463      36,867
  11              34,207     25,528    25,528    36,867        20,127      20,127      36,867
  12              35,917     26,280    26,280    36,867        19,368      19,368      36,867
  13              37,713     27,054    27,054    36,867        18,967      18,967      36,867
  14              39,599     27,850    27,850    36,867        18,078      18,078      36,867
  15              41,579     28,670    28,670    36,867        16,915      16,915      36,867
  16              43,657     29,515    29,515    36,867        15,410      15,410      36,867
  17              45,840     30,384    30,384    36,867        13,456      13,456      36,867
  18              48,132     31,278    31,278    36,867        10,914      10,914      36,867
  19              50,539     32,199    32,199    36,867         7,591       7,591      36,867
  20              53,066     33,147    33,147    36,867         3,229       3,229      36,867

  25              67,727     38,329    38,329    40,246           ***         ***         ***
  35             110,320     54,331    54,331    54,331           ***         ***         ***

</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges.
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges. 
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



<PAGE>
<TABLE>
<CAPTION>

                        COMPANION LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-.89% NET)

                                 Male issue age 65               Initial Premium $20,000
                                 Standard Class                  Specified Amount $36,867

                                 CURRENT CHARGES *                 GUARANTEED CHARGES **
                            -----------------------------    -----------------------------------
                PREMIUMS
 END OF       ACCUMULATED               CASH                                CASH
POLICY           AT 5%       ACCUM.   SURRENDER  DEATH         ACCUM.    SURRENDER     DEATH
  YEAR          INTEREST     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
                 PER YEAR
  ----          --------     -----     -----    -------        -----       -----      -------
<S>              <C>        <C>       <C>       <C>           <C>         <C>         <C>    
   1             $21,000    $19,268   $17,438   $36,867       $19,066     $17,255     $36,867
   2              22,505     18,563    16,800    36,867        18,084      16,366      36,867
   3              23,153     17,884    16,185    36,867        17,045      15,426      36,867
   4              24,310     17,230    15,679    36,867        15,941      14,506      36,867
   5              25,526     16,599    15,354    36,867        14,757      13,650      36,867
   6              26,802     15,992    15,033    36,867        13,475      12,666      36,867
   7              28,142     15,407    14,714    36,867        12,073      11,530      36,867
   8              29,549     14,843    14,398    36,867        10,522      10,206      36,867
   9              31,027     14,300    14,086    36,867         8,785       8,654      36,867
  10              32,578     13,777    13,777    36,867         6,825       6,825      36,867
  11              34,207     13,373    13,373    36,867         4,621       4,621      36,867
  12              35,917     12,981    12,981    36,867         2,091       2,091      36,867
  13              37,713     12,600    12,600    36,867           ***         ***         ***
  14              39,599     12,231    12,231    36,867           ***         ***         ***
  15              41,579     11,872    11,872    36,867           ***         ***         ***
  16              43,657     11,524    11,524    36,867           ***         ***         ***
  17              45,840     11,186    11,186    36,867           ***         ***         ***
  18              48,132     10,858    10,858    36,867           ***         ***         ***
  19              50,539     10,540    10,540    36,867           ***         ***         ***
  20              53,066     10,231    10,231    36,867           ***         ***         ***

  25              67,727      8,817     8,817    36,867           ***         ***         ***
  35             110,320      6,547     6,547    36,867           ***         ***         ***

</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. 
** These values reflect  investment  results using  guaranteed cost of insurance
rates and expense charges. 
*** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the Portfolios.  The Death Benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


<PAGE>


- -----------------------------------------------------------
FINANCIAL STATEMENTS
- ------------------------------------------------------------

COMPANION LIFE
INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF
UNITED OF OMAHA LIFE INSURANCE COMPANY)


STATUTORY FINANCIAL STATEMENTS
AND INDEPENDENT AUDITORS' REPORT
DECEMBER 31, 1996, 1995 AND 1994


<PAGE>


INDEPENDENT AUDITORS' REPORT

To the Board of Directors
Companion Life Insurance Company
Rye, New York

We have  audited  the  accompanying  statutory  statement  of  admitted  assets,
liabilities,  and surplus of Companion Life Insurance Company as of December 31,
1996, and the related statutory statements of income and changes in surplus, and
cash flows for the year then ended. Our  responsibility is to express an opinion
on these financial  statements based on our audit.  The financial  statements of
Companion Life Insurance  Company for the years ended December 31, 1995 and 1994
were audited by other auditors whose report,  dated April 9, 1997,  expressed an
unqualified  opinion  on the  presentation  of  those  financial  statements  in
conformity  with accounting  practices  prescribed or permitted by the Insurance
Department  of the  State of New York and also  expressed  an  opinion  that the
financial  statements were not presented in conformity  with generally  accepted
accounting  principles.  The financial  statements are the responsibility of the
Company's management.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit 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 audit provides a reasonable basis for our opinion.

As more fully described in Note 1 to the financial  statements,  the Company has
prepared these  financial  statements in conformity  with  accounting  practices
prescribed  or permitted by the  Insurance  Department of the State of New York.
Those  practices  differ from  generally  accepted  accounting  principles.  The
effects on the  financial  statements of the  differences  between the statutory
basis  of  accounting  and  generally  accepted  accounting  principles  are not
reasonably determinable, but are presumed to be material.

In our opinion,  because of the effects of the matter discussed in the preceding
paragraph, the 1996 financial statements referred to above do not present fairly
the financial  position of Companion Life  Insurance  Company as of December 31,
1996,  and the  results of its  operations  and its cash flows for the year then
ended, in conformity with generally accepted accounting principles.

However, in our opinion,  the statutory  financial  statements referred to above
present fairly, in all material respects, the admitted assets, liabilities,  and
surplus of Companion  Life  Insurance  Company as of December 31, 1996,  and the
results of its  operations  and its cash flows for the year then  ended,  on the
basis of accounting described in Note 1 to the financial statements.


DELOITTE & TOUCHE LLP

New York, New York
April 21, 1997

<PAGE>

Report of Independent Accountants

To the Board of Directors and Stockholder of
Companion Life Insurance Company

We have  audited the  accompanying  balance  sheet of Companion  Life  Insurance
Company (a New York corporation and  wholly-owned  subsidiary of United of Omaha
Life Insurance Company),  as of December 31, 1995, and the related statements of
operations, capital and surplus, and cash flows for each of the two years in the
period  ended   December  31,  1995.   These   financial   statements   are  the
responsibility of the Company's  management.  Our responsibility is to report on
these 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 audit 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 originally issued report dated February 23, 1996, we expressed an opinion
that  the  1995  financial  statements,   prepared  using  accounting  practices
prescribed  or permitted by the  Insurance  Department of the State of New York,
presented fairly, in all material respects,  the financial position of Companion
Life  Insurance  Company  as of  December  31,  1995,  and  the  results  of its
operations  and its cash  flows  for each of the two years in the  period  ended
December 31, 1995 in conformity with generally accepted  accounting  principles.
As described in Note 1 to the financial  statements,  pursuant to the provisions
of  Statement  of  Financial   Accounting  Standards  Board  Interpretation  40,
Applicability  of  Generally  Accepted  Accounting  Principles  to  Mutual  Life
Insurance and Other Enterprises,  as amended ("FIN 40"), financial statements of
mutual life insurance  enterprises  for periods ending on or before December 15,
1996, prepared using accounting  practices  prescribed or permitted by insurance
regulators   (statutory   financial   statements)   are  no  longer   considered
presentations  in conformity  with  generally  accepted  accounting  principles.
Accordingly,  our  present  opinion on the  presentation  of the 1995  financial
statements in accordance  with  generally  accepted  accounting  principles,  as
presented herein, is different from that expressed in our previous report.

In our opinion,  because of the effects of the matter discussed in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of Companion Life  Insurance  Company as of December 31, 1995, or the results of
its  operations and its cash flows for each of the two years in the period ended
December 31, 1995.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of Companion  Life  Insurance
Company as of December 31, 1995,  and the results of its operations and its cash
flows for the each of the two years in the period ended  December  31, 1995,  in
conformity  with accounting  practices  prescribed or permitted by the Insurance
Department of the State of New York.

Coopers & Lybrand L.L.P.

New York, New York
February  23, 1996  [except for the change in our opinion as required by FIN 40,
for which the date is April 9, 1997]


<PAGE>
COMPANION LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF UNITED OF OMAHA LIFE INSURANCE COMPANY)

<TABLE>
<CAPTION>
STATUTORY STATEMENTS OF ADMITTED ASSETS, LIABILITIES AND SURPLUS
AS OF DECEMBER 31, 1996 AND 1995
- -------------------------------------------------------------------------------------------

ADMITTED ASSETS                                             1996               1995
<S>                                                     <C>                <C>    
Cash and invested assets (Note 2):
  Bonds                                                 $ 370,927,491      $ 299,274,340
  Mortgage loans                                           16,489,046         21,596,144
  Policy loans                                             11,586,845         12,096,063
  Cash and short-term investments                           3,662,460          3,661,177
  Other invested assets                                        61,197               -
                                                         ------------        -----------
           Total cash and invested assets                 402,727,039        336,627,724

Premiums deferred and uncollected                           4,051,720          3,758,690
Investment income due and accrued                           3,736,086          3,435,558
Other assets                                                  475,433            777,328
Separate accounts assets                                    2,110,579            597,883
                                                         ------------       ------------
           Total admitted assets                        $ 413,100,857    $   345,197,183
                                                        =============    ===============
LIABILITIES

Policy reserves (Notes 5 and 7):
  Aggregate reserve for policies and contracts          $ 337,786,345    $   274,395,967
  Policy and contract claims                                4,569,530          2,818,717
  Other reserves                                              408,523            357,769
                                                         ------------       ------------
           Total policy reserves                          342,764,398        277,572,453

Interest maintenance reserve                                  665,315            453,991
Asset valuation reserve                                     3,178,271          2,827,596
General expenses and taxes due or accrued (Note 4)            926,323            570,704
Funds held under reinsurance treaties                       7,488,832          8,348,218
Reinsurance in unauthorized companies                          34,128             47,177
Amounts due reinsurers                                         79,885             52,552
Federal income taxes due or accrued (Note 3)                  700,000            389,000
Other liabilities                                           3,439,757          3,484,167
Separate accounts liabilities                               2,098,801            584,527
                                                         ------------        ------------
           Total liabilities                              361,375,710        294,330,385
                                                         ------------        ------------
SURPLUS

Capital stock, $400 par value; 5,000 shares
  authorized and outstanding                                2,000,000          2,000,000
Gross paid-in and contributed surplus                      45,650,000         45,650,000
Special surplus and contingency reserve                       400,297            359,960
Unassigned surplus (Note 9)                                 3,674,850          2,856,838
                                                         ------------        ------------
           Total surplus                                   51,725,147         50,866,798
                                                         ------------        ------------
           Total liabilities and surplus               $  413,100,857    $   345,197,183
                                                         ============       ============

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>

<PAGE>
COMPANION LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF UNITED OF OMAHA LIFE INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- -----------------------------------------------------------------------------------------------------------------

                                                                        1996              1995              1994
<S>                                                                    <C>               <C>              <C>    
Income:
  Net premiums and annuity considerations (Notes 5 and 6)     $   90,179,915      $ 72,097,554     $ 48,161,445
  Other considerations and fund deposits                           2,048,423           668,323           15,152
  Net investment income (Note 2)                                  27,824,853        23,605,272       19,640,976
  Other income                                                       179,622           380,099          488,529
                                                                -------------      -----------      -----------
           Total income                                          120,232,813        96,751,248       68,306,102
                                                                -------------      -----------      -----------
Benefits and expenses:
  Policyholder and beneficiary benefits (Note 5)                  32,338,175        22,458,731       19,514,839
  Increase in reserves for policyholder and
    beneficiary benefits                                          63,390,378        54,205,859       31,906,878
  Commissions                                                      4,839,995         3,978,746        2,558,764
  Operating expenses (Notes 4 and 5)                              14,298,328        13,378,018       11,475,056
  Net transfers to separate accounts                               1,219,275           545,430             -
                                                                -------------      -----------      -----------
           Total benefits and expenses                           116,086,151        94,566,784       65,455,537
                                                                -------------      -----------      -----------
           Net gain from operations before federal income
             taxes and net realized capital losses                 4,146,662         2,184,464        2,850,565

Federal income taxes (Note 3)                                      2,544,690         1,445,927        2,052,319
                                                                -------------      -----------      -----------
           Net gain from operations before net
             realized capital losses                               1,601,972           738,537          798,246

Net realized capital losses (Note 2)                                   -                  (691)              -
                                                                -------------      -----------      -----------
           Net income                                          $   1,601,972       $   737,846     $    798,246
                                                               ==============      ============     ===========

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>


<PAGE>

COMPANION LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF UNITED OF OMAHA LIFE INSURANCE COMPANY)

<TABLE>
<CAPTION>
STATUTORY STATEMENTS OF CHANGES IN SURPLUS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- -----------------------------------------------------------------------------------------------------------------------
                                                                  1996              1995              1994
<S>                                                                 <C>             <C>                <C>
Capital stock:
  Balance at beginning and end of year                         $  2,000,000     $   2,000,000   $     2,000,000
                                                               ------------      ------------   ---------------
Gross paid-in and contributed:
  Balance at beginning of year                                   45,650,000        45,650,000        25,650,000
  Paid-in by United of Omaha Life Insurance Company                   -                 -            20,000,000
                                                               ------------      ------------   ---------------
           Balance at end of year                                45,650,000        45,650,000        45,650,000
                                                               ------------      ------------   ---------------
Special surplus and contingency reserve:
  Balance at beginning of year                                      359,960           298,105           222,560
  Increase in group contingency life reserve                         40,337            61,855            75,545
                                                               ------------      ------------   ---------------
           Balance at end of year                                   400,297           359,960           298,105
                                                               ------------      ------------   ---------------
Unassigned surplus:
  Balance at beginning of year                                    2,856,838         2,761,491         2,338,424
  Net income                                                      1,601,972           737,846           798,246
  Change in separate accounts surplus                                (1,578)           13,356              -
  Change in net unrealized capital losses (Note 2)                 (217,103)         (382,026)             -
  (Increase) decrease in:
    Non-admitted assets                                            (126,840)          (78,228)           56,754
    Liability for reinsurance in unauthorized companies              13,049              (221)           (1,724)
    Asset valuation reserve                                        (350,675)         (133,525)         (354,664)
    Contingency reserve                                             (40,337)          (61,855)          (75,545)
    Pension plan contribution (Note 4)                              (60,476)              -                 -
                                                                ------------      ------------   ---------------
  Balance at end of year                                          3,674,850          2,856,838        2,761,491
                                                                ------------      ------------   ---------------
           Total surplus                                       $ 51,725,147    $    50,866,798   $   50,709,596
                                                               =============      ============   ===============


The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>


<PAGE>

COMPANION LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF UNITED OF OMAHA LIFE INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- ---------------------------------------------------------------------------------------------------------------

                                                                1996           1995                1994
<S>                                                            <C>              <C>              <C>        
Cash from operations:
  Premiums, annuity considerations and fund deposits        $  92,070,411    $   71,904,608   $   47,200,645
  Net investment income                                        27,379,305        23,188,680       18,742,752
  Other income                                                    249,692           426,796          309,949
  Benefits                                                    (30,290,432)      (21,974,648)     (20,017,495)
  Commissions and general expenses                            (18,543,667)      (17,477,981)     (12,807,114)
  Federal income taxes paid                                    (2,346,798)       (1,665,994)      (2,122,134)
  Other operating expenses                                     (1,670,344)         (786,187)        (217,918)
                                                             -------------     -------------    -------------
           Net cash from operations                            66,848,167        53,615,274       31,088,685
                                                             -------------     -------------    -------------
Cash from investments:
  Proceeds from investments sold, redeemed or matured:
    Bonds                                                      32,351,850        16,456,527        15,047,578
    Mortgage loans                                              5,134,099         6,273,360         7,946,922
  Taxes on capital (gains) losses                                 (48,286)            3,153           (67,353)
  Cost of investments acquired:
    Bonds                                                    (103,666,996)      (78,529,680)      (75,613,066)
    Other invested assets                                         (61,197)               -             (2,769)
  Net (increase) decrease in policy loans                         509,218          (436,744)          519,633
                                                             -------------     -------------    -------------
           Net cash from investments                          (65,781,312)      (56,233,384)      (52,169,055)
                                                             -------------     -------------    -------------
Cash from financing and other sources:
  Other cash provided                                             260,521         2,204,401         1,453,722
  Other cash used                                              (1,326,093)         (139,002)         (205,276)
  Capital and surplus paid-in                                       -                 -            20,000,000
                                                             -------------     -------------    -------------
           Net cash from financing and other sources           (1,065,572)        2,065,399        21,248,446
                                                             -------------     -------------    -------------

Net change in cash and short-term investments                       1,283          (552,711)          168,076

Cash and short-term investments:
  Beginning of year                                             3,661,177         4,213,888         4,045,812
                                                              -------------     -------------    -------------
  End of year                                               $   3,662,460     $   3,661,177   $     4,213,888
                                                              =============     =============    =============

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.

</TABLE>

<PAGE>

COMPANION LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF UNITED OF OMAHA LIFE INSURANCE COMPANY)



NOTES TO STATUTORY FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Nature of Operations - Companion  Life  Insurance  Company (the  Company),
      domiciled in the State of New York, is a wholly-owned subsidiary of United
      of Omaha Life Insurance Company (United of Omaha), which is a wholly owned
      subsidiary  of Mutual of Omaha  Insurance  Company  (Mutual of  Omaha),  a
      mutual life and health and accident  insurance  company,  domiciled in the
      State of Nebraska.  The Company has insurance licenses to operate in three
      states, New York, New Jersey and Connecticut.  Individual annuity and life
      insurance products are sold primarily through a network of Mutual of Omaha
      career agents, direct mail, stockbrokers, financial planners and banks.

      Basis of Presentation - The  accompanying  financial  statements have been
      prepared in conformity with accounting  practices  prescribed or permitted
      by the Insurance Department of the State of New York. Prescribed statutory
      accounting  practices  are contained in a variety of  publications  of the
      National Association of Insurance  Commissioners  (NAIC), as well as state
      laws,  regulations,  and general administrative rules. Permitted statutory
      accounting  practices  encompass all  accounting  practices  which may not
      necessarily be prescribed but are not prohibited.

      The  1995  and  1994  financial  statements,   presented  for  comparative
      purposes,  were previously  described as also being prepared in accordance
      with  generally  accepted  accounting  principles  (GAAP) for mutual  life
      insurance   companies  and  their   wholly-owned  life  insurance  company
      subsidiaries.   Pursuant   to   Financial   Accounting   Standards   Board
      Interpretation  40,   Applicability  of  Generally   Accepted   Accounting
      Principles to Mutual Life Insurance and Other  Enterprises  ("FIN 40"), as
      amended,   which  is  effective  for  1996  annual  financial  statements,
      financial statements based on statutory accounting practices can no longer
      be described as prepared in conformity with GAAP.  Furthermore,  financial
      statements prepared in conformity with statutory  accounting practices for
      periods  prior to the  effective  date of FIN 40 are no longer  considered
      GAAP  presentations  when  presented in  comparative  form with  financial
      statements for periods subsequent to the effective date. Accordingly,  the
      prior independent  auditors' reports have been reissued in accordance with
      FIN 40.

      The accompanying statutory financial statements vary in some respects from
      those  that  would  be  presented  in  conformity   with  GAAP.  The  most
      significant  differences  include:  (a) bonds  are  generally  carried  at
      amortized  cost rather than being valued at either  amortized cost or fair
      value based on their classification according to the Company's ability and
      intent to hold or trade the  securities;  (b) acquisition  costs,  such as
      commissions and other costs related to acquiring new business, are charged
      to  operations as incurred and not  deferred,  whereas  premiums are taken
      into income on a pro rata basis over the respective  term of the policies;
      (c)  deferred   federal  income  taxes  are  not  provided  for  temporary
      differences between tax and financial reporting; (d) no provision has been
      made for federal  income taxes on unrealized  appreciation  of investments
      which are carried at market value; (e) asset valuation  reserves (AVR) and
      interest  maintenance  reserves  (IMR)  are  established;   (f)  different
      actuarial  assumptions are used for calculating  certain policy  reserves;
      and (g) changes in certain assets designated as "non-admitted" assets have
      been charged to unassigned surplus.  The aggregate effect of the foregoing
      differences on the  accompanying  statutory  financial  statements has not
      been determined, but was presumed to be material.

      Management is required to make estimates and  assumptions  that affect the
      reported  amounts in the statutory  financial  statements.  Actual results
      could differ significantly from those estimates.

      Investments  - Bonds are  generally  stated at amortized  cost.  Bonds not
      backed  by  other  loans  are  amortized  using  the  scientific   method.
      Loan-backed  bonds  and  structured  securities  are  amortized  using the
      interest method based on anticipated  prepayments at the date of purchase.
      Changes in estimated cash flows from the original purchase assumptions are
      accounted for using the retrospective method.

      Mortgage  loans and  policy  loans  are  stated  at the  aggregate  unpaid
      balance. In accordance with statutory  accounting  practices,  the Company
      records a general  reserve  for  losses on  mortgage  loans as part of the
      asset valuation reserve.

      Short-term  investments  include all investments whose maturities,  at the
      time of acquisition,  are one year or less, and are stated at cost,  which
      approximates market.

      Investment  income is recorded when earned.  Realized  gains and losses on
      sale  or  maturity  of   investments   are   determined  on  the  specific
      identification  basis.  Any  portion  of  invested  assets  designated  as
      "non-admitted"  was excluded  from the  statutory  statements  of admitted
      assets,  liabilities  and surplus and  recorded as a change in  unrealized
      capital gains (losses).

      Asset   Valuation  and  Interest   Maintenance   Reserves  -  The  Company
      establishes  certain  reserves  as  promulgated  by the  NAIC.  The AVR is
      established  for the specific risk  characteristics  of invested assets of
      the Company.  The IMR is established  for the realized gains and losses on
      the  redemption  of fixed  income  securities  resulting  from  changes in
      interest  rates,  net of tax.  Gains and losses  pertaining to the IMR are
      subsequently  amortized into investment income over the expected remaining
      period to maturity of the investments sold or called.

      Policy  Reserves - Policy reserves  provide amounts  adequate to discharge
      estimated  future  obligations in excess of estimated  future  premiums on
      policies in force.  Reserves for life policies are computed principally by
      using the  Commissioners'  Reserve Valuation Method basis or the net level
      premium  basis with assumed  interest  rates (2.5% to 6.0%) and  mortality
      (1941, 1958 and 1980 CSO tables) as prescribed by regulatory  authorities.
      Annuity  reserves are based primarily upon the 1937  Standardized  Annuity
      Table with interest rates ranging from 2.5% to 3.5%,  the 1971  Individual
      Annuity  Mortality Table with interest rates ranging from 4.0% to 7.5%, or
      the 1983a Individual  Annuity  Mortality Table with interest rates ranging
      from  5.25% to  9.25%.  Policy  and  contract  claim  liabilities  include
      provisions for reported  claims and estimates for claims  incurred but not
      reported.  To the extent the ultimate  liability  differs from the amounts
      recorded,  such  differences  are reflected in operations  when additional
      information becomes available.

      Premiums and Related  Commissions - Premiums are recognized as income over
      the premium paying period.  Commissions and other expenses  related to the
      acquisition of policies are charged to operations as incurred.

      Federal Income Taxes - The Company files a consolidated federal income tax
      return with Mutual of Omaha and other eligible subsidiaries. The method of
      allocating  taxes among the  companies  is subject to a written  agreement
      approved by the Board of Directors.  Each company's  provision for federal
      income taxes is based on a separate return  calculation  with each company
      recognizing  tax  benefits of net  operating  loss  carryforwards  and tax
      credits on a separate return basis.

      The  provision  for  federal  income  taxes is based  on  income  which is
      currently  taxable.  Deferred  federal  income  taxes are not provided for
      temporary  differences  between  income tax and statutory  reporting.  The
      Company  recognizes  the benefits of  investment  tax  carryforwards  when
      realized.

      Non-Admitted Assets - Certain assets designated as "non-admitted"  assets,
      principally  receivables and office furniture and equipment,  are excluded
      from the statutory statements of admitted assets, liabilities and surplus.
      The net  change  in  such  assets  is  charged  or  credited  directly  to
      unassigned surplus.

      Fair  Values  of  Financial   Instruments  -  The  following  methods  and
      assumptions  were  used  by the  Company  in  estimating  its  fair  value
      disclosures for financial instruments:

        Cash,  Short-Term  Investments  and Other Invested Assets - The carrying
        amounts  reported  in  the  statutory  statements  of  admitted  assets,
        liabilities and surplus approximate their fair values.

        Bonds - The fair  values  for bonds are based on quoted  market  prices,
        where  available.  For  bonds  not  actively  traded,  fair  values  are
        estimated using values  obtained from  independent  pricing  services or
        based  on  expected  future  cash  flows  using a  current  market  rate
        applicable  to  the  yield,   credit   quality,   and  maturity  of  the
        investments.

        Mortgage Loans - The fair values for mortgage loans are estimated  using
        discounted  cash flow analyses,  using interest  rates  currently  being
        offered for similar  loans to  borrowers  with similar  credit  ratings,
        credit quality, and maturity of the investments.

        Policy  Loans - The  Company  does not  believe an  estimate of the fair
        value of policy  loans can be made  without  incurring  excessive  cost.
        Policy  loans  have no  stated  maturities  and are  usually  repaid  by
        reductions  to  benefits  and   surrenders.   Because  of  the  numerous
        assumptions  which  would have to be made to estimate  fair  value,  the
        Company believes that such information would not be meaningful.

      Separate  Accounts  - The  assets of the  separate  accounts  shown in the
      statutory  statements  of  admitted  assets,  liabilities  and surplus are
      carried at fair value and consist  primarily  of mutual  funds held by the
      Company for the benefit of policyholders under specific individual annuity
      contracts.  Benefits paid to separate account  policyholders are reflected
      in the statutory  statements of income,  but are offset by transfers  from
      the  separate  accounts.  The payment of such  benefits and the earning of
      investment  income  constitute  the  only  significant  activities  in the
      separate accounts.

      Reclassifications  -  Certain  reclassifications  have  been made to prior
      years amounts to conform with current year presentation with no changes to
      unassigned surplus or net income.

2.    INVESTMENTS

      The amortized cost, gross unrealized gains,  gross unrealized  losses, and
      estimated fair value of the Company's  investments in debt securities were
      as follows:

<TABLE>
<CAPTION>
                                                       Gross          Gross
                                    Amortized       Unrealized      Unrealized      Estimated
                                       Cost            Gains          Losses        Fair Value
At December 31, 1996:
<S>                                <C>             <C>            <C>             <C>        
  Governments                      $  883,638      $  39,602      $     -         $   923,240
  Special revenue                  72,232,442        636,111         635,746       72,232,807
  Political subdivisions              756,220         18,867            -             775,087
  Public utilities                 25,163,593        784,702          46,436       25,901,859
  Industrials and miscellaneous   273,637,930      6,675,045       1,275,579      279,037,396
  Credit-tenant loans               1,778,668         85,048            -           1,863,716
                                 ------------    -----------      ----------     ------------
                                 $374,452,491    $ 8,239,375      $1,957,761    $ 380,734,105
                                 ============    ===========      ==========     ============

  Bonds                          $370,927,491
  Short-term investments            3,525,000
                                  -----------
                                 $374,452,491
                                =============

At December 31, 1995:
  Governments                    $ 1,050,289$        78,434$          -         $   1,128,723
  States, territories
   and possesssions                  137,775          2,225           -               140,000
  Special revenue                 72,353,983      1,268,317         144,958        73,477,342
  Political subdivisions             994,205         25,795            -            1,020,000
  Public utilities                25,947,182      1,484,545          33,525        27,398,202
  Industrials and miscellaneous  200,911,451     10,920,076         324,828       211,506,699
  Credit-tenant loans              1,879,455        139,904             -           2,019,359
                                ------------    -----------      ----------     ------------
                                $303,274,340    $13,919,296      $  503,311      $316,690,325
                                ============    ===========      ==========     ============

  Bonds                         $299,274,340
  Short-term investments           4,000,000
                                 -----------

                                $303,274,340

</TABLE>

      The amortized cost and estimated fair value of debt securities at December
      31, 1996, by contractual  maturity,  are shown below.  Expected maturities
      will differ from  contractual  maturities  because  borrowers may have the
      right to call or prepay  obligations  with or without  call or  prepayment
      penalties.

                                             Amortized            Estimated
                                               Cost              Fair Value

Due in one year or less                      $  7,053,359        $   7,078,695
Due after one year through five years          84,438,500           86,474,784
Due after five years through ten years        110,733,859          113,342,995
Due after ten years                           172,226,773          173,837,631
                                              -----------         --------------

                                             $374,452,491        $ 380,734,105
                                             ============         ==============


      The sources of net investment income were as follows:

                           1996                1995               1994

Bonds                    $  25,415,169       $  20,708,759      $  15,963,937
Mortgage loans               1,751,301           2,264,264          3,017,737
Policy loans                   569,200             583,981            585,934
Short-term investments         442,382             406,836            316,928
Other                           40,513              42,117             24,517
                          -------------      --------------      -------------
                            28,218,565          24,005,957         19,909,053
Investment expense            (542,595)           (484,211)          (341,989)
Amortization of IMR            148,883              83,526             73,912
                          -------------      --------------      -------------

                         $  27,824,853       $  23,605,272      $  19,640,976
                         ================    ================   =============

      Realized  capital  gains and  losses on  invested  assets  consist  of the
following:
                                                                          Net
                                         Gross           Gross         Realized
                                       Realized        Realized          Gains
                                         Gains          Losses         (Losses)
Year ended December 31, 1996:
  Bonds                             $  527,165   $          2     $  527,163
  Mortgage loans                        27,001            -           27,001
                                    ----------   ---------------  ----------
                                    $  554,166   $          2        554,164
                                    ==========   ===============  
  Less capital gains tax                                            (193,958)
  Transfer to IMR                                                   (360,206)

  Net realized capital gains (losses)                              $     -
                                                                    ===========

Year ended December 31, 1995:
  Bonds                            $    83,705    $      1,063     $   82,642
  Mortgage loans                        54,256            -            54,256
                                    ----------    ---------------  ----------

                                    $  137,961    $      1,063        136,898
                                    ============= ==============
  Less capital gains tax                                              (47,914)
  Transfer to IMR                                                     (89,675)
                                                                   -----------
  Net realized capital gains (losses)                              $     (691)
                                                                   ===========

Year ended December 31, 1994:
  Bonds                            $    96,149     $    48,306     $    47,843
  Mortgage loans                         9,781            -              9,781
                                    ----------    ---------------   ----------

                                    $  105,930     $    48,306          57,624
                                    =============  =============
  Less capital gains tax                                              (20,168)
  Transfer to IMR                                                     (37,456)

  Net realized capital gains (losses)                                 $    -
                                                                    ===========

      At December 31, 1996,  securities  with an amortized cost of $274,028 were
      on deposit with the New York State Insurance Department.

      The  Company  invests in  mortgage  loans  collateralized  principally  by
      commercial  real  estate.  The maximum  percentage  of any one loan to the
      value of the security at the time of the loan was 75%. The Company did not
      invest in any new mortgage  loans during 1996 or 1995.  The estimated fair
      value of the mortgage loan portfolio  totaled  $16,960,455 and $22,745,530
      at December 31, 1996 and 1995.

3.    FEDERAL INCOME TAXES

      The provision for federal  income taxes  reflects an effective  income tax
      rate which differs from the  prevailing  federal income tax rate primarily
      as  a  result  of  income  and  expense  recognition  differences  between
      statutory  and  income  tax  reporting.   The  major  differences  include
      capitalization  and  amortization of certain  acquisition  amounts for tax
      purposes,  different  methods for determining  statutory and tax insurance
      reserves,  timing  of the  recognition  of  market  discount  on bonds and
      certain accrued  expenses,  and the  acceleration of depreciation  for tax
      purposes.

      The  Company's  tax returns  have been  examined by the  Internal  Revenue
      Service  (IRS)  through  1992.  The tax returns for 1993  through 1995 are
      currently  under  examination.  Management  believes  the results of these
      examinations  will  have no  material  impact on the  Company's  statutory
      financial statements.

      Under federal income tax law  prior  to  1984,   the  Company  accumulated
      approximately $2,623,000 of deferred taxable  income  which  could  become
      subject to income taxes in the future under certain conditions. Management
      believes the chance that those conditions will exist is remote.

4.    RETIREMENT BENEFITS

      The Company  participates  with affiliated  companies in a noncontributory
      defined benefit plan covering all United States employees  meeting certain
      minimum   requirements.   Mutual   of  Omaha  and   certain   subsidiaries
      (collectively   referred  to  as  the  Companies)  generally  make  annual
      contributions  to the plan in an amount between the minimum ERISA required
      contribution  and the maximum tax deductible  contribution.  Companion was
      not required to make a contribution in 1996, 1995 and 1994.  Funds for the
      plan are held in the  general  and  separate  accounts  of United of Omaha
      under a group annuity contract.

      Information  regarding  accrued  benefits  and net  assets  has  not  been
      determined  on  an  individual  company  basis.  The  Company's  employees
      comprise less than 1% of the total employee group in 1996,  1995 and 1994.
      The  Companies  expensed  contributions  of  $12,152,156,  $9,114,637  and
      $8,745,945  in  1996,  1995  and  1994,  respectively.  During  1996,  the
      Companies changed mortality tables from the 1971 GAM to the 1983 GAM. As a
      result  of the  table  change,  the  actuarial  present  value of  accrued
      benefits as of January 1, 1996,  increased by  $21,637,154.  The Companies
      made an additional contribution of $21,637,154 and recorded it as a direct
      charge to surplus, net of federal income taxes of $7,573,004. A comparison
      of accrued  benefits  and net assets for the entire  plan as of January 1,
      1996 and 1995 follows:

                                               1996                 1995
Actuarial present value of accrued benefits:
  Vested                                     $  352,736,411       $  280,516,363
  Nonvested                                       4,036,059            1,263,379
                                             ---- -------------------  ---------

                                             $  356,772,470       $  281,779,742
                                             =================    ==============

Net assets available for benefits            $  324,925,491       $  301,773,000
                                             =================    ==============

Assumptions:
  Annual investment return                     9.00 %              9.16 %
  Mortality table                             1983 GAM             1971 GAM
  Discount rate                                7.62 %              7.93 %

      The Companies also have the Mutual of Omaha 401(k) Long-Term  Savings Plan
      covering  all  United  States  employees  who have  completed  one year of
      service and have reached their 21st  birthday.  Participants  may elect to
      contribute  1% to 16% of their  salary  annually  subject  to plan and IRS
      limitations.  The  Companies  match  at least  25% of the  first 6% of the
      contributions  made by each  participant.  The  Companies  match  up to an
      additional  75%  of  the  first  6% of  the  contributions  made  by  each
      participant  if  certain   company-wide   performance  measures  are  met.
      Contributions by the Companies were $5,600,402,  $5,774,963 and $5,476,901
      in 1996, 1995 and 1994, respectively.

      The Companies  provide certain  postretirement  medical and life insurance
      benefits.  The Companies subsidize these benefits with certain limitations
      to retirees and eligible employee groups. Associates retiring on or before
      December 31, 1997,  are eligible for the full subsidy if they are at least
      age 55 with at least 10 years of service and  continuously  covered by one
      of  the  Companies'  health  plans  for  10  years  prior  to  retirement.
      Associates  retiring after December 31, 1997, must be at least age 60 with
      at least 15 years of service and continuously  covered for 15 years by one
      of the  Companies'  health plans prior to  retirement to be eligible for a
      subsidy.  Associates  hired on or after January 1, 1995,  are not eligible
      for a  Company  subsidy.  The cost of  these  postretirement  benefits  is
      allocated to the Companies in accordance with an intercompany cost-sharing
      arrangement.  The  Companies  use the  accrual  method of  accounting  for
      postretirement  benefits and elected to amortize  the original  transition
      obligation over 20 years.

      The  following  table sets forth the Plan's  funded status at December 31,
1996 and 1995:

                                                    1996               1995

Accumulated postretirement benefits obligation:
  Fully eligible actives                           $  8,008,428     $ 9,071,511
  Retirees                                           76,135,759      72,687,982
                                                     -----------     ----------
                                                     84,144,187      81,759,493
Unrecognized transition obligation                  (64,293,839)    (69,716,631)
Unrecognized gain                                     7,928,001       9,951,187
                                                     -----------      ----------
           Total accrued                          $  27,778,349    $ 21,994,049
                                                  ==============   =============

Assumptions:
  Discount rate                                      7.50 %             7.25 %
  Health care cost trend rate:
    First year                                       8.50 %             8.50 %
    Ultimate                                         5.00 %             5.00 %
    Grading period                                    8 years           10 years


      The  Companies'  net periodic  postretirement  benefit  costs  include the
      following components at December 31, 1996, 1995 and 1994:

                                          1996           1995            1994

Eligibility costs                     $ 1,384,687   $ 1,654,470  $    1,839,420
Interest costs                          5,908,779     5,567,144       5,760,689
Net amortization and deferral               -          (683,259)           -
Amortization of transition obligation   4,018,365     4,100,979       4,100,979
                                      ------------   ----------       ---------
                                      $11,311,831   $10,639,334   $  11,701,088
                                      ===========  ============      ==========

      The health care cost trend rate assumption has a significant effect on the
      amounts reported.  To illustrate,  increasing the assumed health care cost
      trend  rate by one  percentage  point  in each  year  would  increase  the
      Companies' accumulated  postretirement  benefits obligation as of December
      31, 1996 by  approximately  $6,130,000 and the estimated  eligibility cost
      and interest components of the net periodic  postretirement  benefit costs
      for 1996 by approximately $799,000.

5.    RELATED PARTY TRANSACTIONS

      At December 31, 1996 and 1995,  approximately  $14,879,000 and $15,299,000
      of the  Company's  investments  in mortgage  loans were held through joint
      participants  with  United of Omaha.  In 1995,  United of Omaha  purchased
      approximately $3,287,000 of participating mortgage loans from the Company.

      United  of Omaha  provides  actuarial,  data  processing,  consulting  and
      various other services to the Company. Charges for these services amounted
      to approximately $7,164,000,  $6,320,000 and $5,640,000 for 1996, 1995 and
      1994,  respectively.  Included in other liabilities are unsettled balances
      related to these  services of  approximately  $555,000  and $885,000 as of
      December 31, 1996 and 1995, respectively.

      The Company  also leases its  principal  office  space from an  affiliated
      company under an operating lease. The lease,  whose original term ran from
      January 1, 1993 to  December 1, 1995 has been  renewed  for an  additional
      five-year  period  commencing on January 1, 1996 and terminating  December
      31,  2000.  The 1996,  1995 and 1994 rental  expense  under this lease was
      approximately $420,000, $380,000 and $381,000, respectively.

      In 1994,  the Company  received a $20,000,000  surplus  contribution  from
      United of Omaha.

      The Company also cedes group and  individual  life  insurance to United of
      Omaha.  The amounts  ceded by the Company  and  included in the  statutory
      statements of admitted assets, liabilities and surplus were as follows:

                                                   1996              1995

Amounts recoverable from reinsurance          $      28,945     $     142,596
                                              ================  =============

Policy and contract claims                     $  1,828,874      $  2,272,546
                                               ===============   ============

Aggregate reserve for policies and contracts   $  3,749,310      $  3,726,083
                                               ===============   ============

Funds held under reinsurance treaties          $  7,488,832      $  7,848,218
                                               ===============   ============


      The amounts ceded by the Company and included in the statutory  statements
of income were as follows:

                                           1996           1995          1994

Premium considerations                 $  2,644,523   $  4,369,203  $  5,072,349
                                       =============  ============= ============

Policyholder and beneficiary benefits  $  1,306,703   $  2,807,917  $  2,747,245
                                       =============  ============= ============


      The Company also ceded group and individual  accident and health insurance
      to Mutual of Omaha.  The amounts  ceded by the Company and included in the
      statutory  statements of admitted assets,  liabilities and surplus were as
      follows:

                                                    1996            1995

Amounts recoverable from reinsurance              $   2,556      $    4,328
                                                 ============     =========

Policy and contract claims                        $     403      $    1,560
                                                 ============    ==========

Aggregate reserves for policies and contracts     $ 127,823      $  135,395
                                                 =============   ==========

      The amounts ceded by the Company and included in the statutory  statements
of income were as follows:

                                           1996         1995           1994

Premium considerations                 $ 19,029      $ 25,034        $33,657
                                       =========     ========        ========

Policyholder and beneficiary benefits  $ 36,964      $ (3,386)       $51,454
                                       =========     ========        ========

      United World Life Insurance Company,  an affiliate  domiciled in the State
      of Nebraska,  had  reinsurance  funds withheld of $500,000 on deposit with
      the Company at December 31, 1995.

6.    REINSURANCE

      In  the  normal  course  of  business,   the  Company  assumes  and  cedes
      reinsurance.  The ceding of reinsurance does not discharge an insurer from
      its primary legal liability to a policyholder.  The Company remains liable
      to the extent that a reinsurer is unable to meet its obligations.

      The reconciliation of total premiums to net premiums is as follows:


                 1996                1995               1994

   Direct      $  93,379,787       $  76,428,002      $  53,458,412
   Assumed           646,451             598,903            591,132
   Ceded          (3,846,323)         (4,929,351)        (5,888,099)
              --------------         -----------         -----------

   Net         $  90,179,915       $  72,097,554      $  48,161,445
              ==============        ============       =============

7.    DEPOSIT FUNDS

      At December  31, 1996 and 1995,  the Company  held  annuity  reserves  and
      deposit fund  liabilities of $92,914,171  and  $93,259,277,  respectively,
      that  were  subject  to  discretionary  withdrawal  at book  value  with a
      surrender charge of less than 5%.

8.    CONTINGENT LIABILITIES

      Various  lawsuits  have  arisen in the  ordinary  course of the  Company's
      business.  The Company  believes that its defenses are meritorious and the
      eventual  outcome of those lawsuits will not have a material effect on the
      Company's financial position.

9.    STOCKHOLDER DIVIDENDS

      Dividends to the Company's  stockholder  are subject to prior  approval by
      the Superintendent of Insurance of the State of New York.

10.   BUSINESS RISKS

      The Company is subject to regulation by state insurance departments and it
      undergoes periodic  examinations by those departments.  The following is a
      description of the most significant  risks facing life and health insurers
      and how the Company manages those risks:

        Legal/Regulatory  Risk  is  the  risk  that  changes  in  the  legal  or
        regulatory  environment  in which an  insurer  operates  will  occur and
        create  additional  costs or expenses not  anticipated by the insurer in
        pricing its products.  The Company  mitigates this risk by  diversifying
        its line of products.

        Credit Risk is the risk that issuers of securities  owned by the Company
        will default, or that other parties,  including reinsurers which owe the
        Company money, will not pay. The Company minimizes this risk by adhering
        to  a  conservative   investment   strategy  and  by  maintaining  sound
        reinsurance, credit and collection policies.

        Interest-Rate Risk is the risk that interest rates will change and cause
        a  decrease  in the  value  of an  insurer's  investments.  The  Company
        mitigates this risk by attempting to match the maturity  schedule of its
        assets with the expected payouts of its liabilities.  To the extent that
        liabilities  come due more quickly than assets  mature,  the Company may
        have to sell assets prior to maturity and recognize a gain or loss.


<PAGE>

                           PART II - OTHER INFORMATION

                           UNDERTAKING TO FILE REPORTS

    Subject  to the terms and  conditions  of  Section  15(d) of the  Securities
Exchange Act of 1934, the undersigned  Registrant hereby undertakes to file with
the  Securities  and  exchange   Commission  such   supplementary  and  periodic
information,  documents,  and  reports  as may be  prescribed  by  any  rule  or
regulation of the Commission  heretofore or hereafter  duly adopted  pursuant to
authority conferred in that section.

                              RULE 484 UNDERTAKING

     The Bylaws of Companion,  adopted by Companion's  Stockholder's on November
9, 1971 and amended on December 13,  1996,  provides  for  indemnification  of a
director,  officer or employee to the full extent of the law. Generally, the New
York  Business  Corporation  Act  permits   indemnification   against  expenses,
judgments, fines and amounts paid in settlement actually and reasonably incurred
if the indemnitee acted in good faith and in a manner reasonably  believed to be
in or not  opposed  to  the  best  interests  of the  corporation.  However,  no
indemnification  shall  be made in any  type of  action  by or in the  right  of
Companion if the proposed  indemnitee is adjudged to be liable for negligence or
misconduct in the  performance  of his or her duty to Companion,  unless a court
determines otherwise.

     Insofar as  indemnification  for liability arising under the Securities Act
of 1933 may be  permitted to  directors,  officers  and  controlling  persons of
Companion pursuant to the foregoing provisions, or otherwise, Companion has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification may be against public policy as expressed in the Act and may be,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than payment by Companion of expenses  incurred or paid
by a director,  officer,  or  controlling  person of Companion in the successful
defense of any  action,  suite or  proceeding)  is  asserted  by such  director,
officer  or  controlling   person  in  connection  with  the  securities   being
registered,  Companion 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.

                    REPRESENTATION PURSUANT TO SECTION 26(E)

    Companion Life Insurance Company  represents that the fees and charges under
the Policy,  in the  aggregate,  are  reasonable  in  relation  to the  services
rendered,  the  expenses  expected  to be  incurred,  and the risks  assumed  by
Companion Life Insurance Company.

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement consists of the following papers and documents:

    The facing sheet.

    A reconciliation and tie of the information shown in the prospectus with the
items of Form N-8B-2.

    The prospectus.

    The undertaking to file reports.

    The Rule 484 Undertaking.

    The Section 26(e) Representation.

    The signatures.


    Written consents of the following persons:

    Independent Auditors (included in Exhibit 7) (to be filed by amendment)
    Kenneth W. Reitz, Esquire (included in Exhibit 2) (to be filed by amendment)
    Russell Wiltgen, F.S.A.,  M.A.A.A.  (included in Exhibit 6)  (to be filed by
    amendment)


    The following exhibits:
1.A.   (1)      Resolution of the Board of Directors of Companion Life Insurance
                Company establishing the Variable Account. *

       (2)      None.

       (3)(a)   Principal Underwriter Agreement  by and  between  Companion,  on
                its  own behalf  and on  behalf  of the  Variable  Account,  and
                Mutual of Omaha Investor Services. **

          (b)   Form of  Broker/Dealer  Supervision  and Sales  Agreement by and
                between  Mutual   of  Omaha  Investor  Services,  Inc. and   the
                Broker/Dealer. **

          (c)   Commission Schedule for Policies.

       (4)      None.

       (5)(a)   Form of  Policy  for the ULTRA  VARIABLE  LIFE  modified  single
                premium variable life insurance policy.

          (b)   None

       (6)(a)   Articles of Incorporation of Companion Life Insurance Company.**

          (b)   Bylaws of Companion Life Insurance Company.**

       (7)      None.

       (8)(a)   Participation  Agreement by and between Companion Life Insurance
                Company and the Alger American Fund. **

          (b)   Participation  Agreement by and between Companion Life Insurance
                Company and the Insurance Management Series. **

          (c)   Participation Agreement by and between  Companion Life Insurance
                Company and the Fidelity VIP Fund and Fidelity VIP Fund II. **

          (d)   Participation Agreement by and between  Companion Life Insurance
                Company and MFS Variable Insurance Trust. **

          (e)   Participation Agreement by and between  Companion Life Insurance
                Company and  Pioneer Variable Contracts Trust.**

          (f)   Participation Agreement by and between  Companion Life Insurance
                Company and the Scudder Variable Life Investment Fund. **

          (g)   Participation Agreement by and between  Companion Life Insurance
                Company  and T. Rowe Price International  Series,  T. Rowe Price
                Fixed Income Series, and T. Rowe Price Equity Series. **

        (9)     None.

        (10)    Form of  Application  for the Companion  Life  Insurance Company
                ULTRA  VARIABLE LIFE  Modified  Single  Premium  Variable   Life
                Insurance Policy.*

        (11)    Issuance, Transfer and Redemption Memorandum

2.              Opinion and Consent of Counsel.

3.              Not Applicable.

4.              Not Applicable.
      
5.              Not Applicable.
    
6.              Opinion and Consent of Actuary.

7.              Independent Auditor's Consent.

8.              None

9.              Powers of Attorney. **

* Incorporated by Reference to the Registration Statement for Companion Separate
Account B filed on January 27, 1996 (File No. 333-20443).

**  Incorporated  by  Reference  to the  Registration  Statement  for  Companion
Separate Account C filed on April 24, 1997 (File No. 33-98062).


<PAGE>


                                   SIGNATURES

As  required  by the  Securities  Act of 1933,  the  Registrant  has caused this
Registration  Statement  to be  signed on its  behalf,  in the City of Omaha and
State of Nebraska, on June 20, 1997.

                  COMPANION LIFE SEPARATE ACCOUNT B
                          (Registrant)

                  COMPANION LIFE INSURANCE COMPANY
                          (Depositor)

                                        /s/Kenneth W. Reitz

                                    By:  Kenneth W. Reitz

As required by the Securities Act of 1933, this Registration  Statement has been
signed by the following persons in the capacities and on the duties indicated:


Signatures                           Title                               Date

_____*____________________      Chairman of the Board              June 20, 1997
Thomas J. Skutt
_____*____________________      Vice-Chairman of the Board         June 20, 1997
John W. Weekly
_____*____________________      Vice-Chairman of the Board,        June 20, 1997
Ernest B. Johnston              President and Chief Executive Officer
_____*____________________
Fred C. Boddy                   Vice President & Treasurer         June 20, 1997
                                (Principal Financial Officer, and
                                 Principal Accounting Officer)
_____*____________________
William C. Campbell             Director                           June 20, 1997
_____*___________________
Samuel L. Foggie                Director                           June 20, 1997
_____*___________________
Charles T. Locke                Director                           June 20, 1997
_____*__________________
John Maginn                     Director                           June 20, 1997
- ------------------------
Thomas T. Sawicz                Director                           June 20, 1997
_____*___________________
Oscar S. Straus                 Director                           June 20, 1997
_____*___________________
John A. Sturgeon                Director                           June 20, 1997
- ------------------------
Daniel R. Varona                Director                           June 20, 1997



By:  /s/   Kenneth W. Reitz    Date:  June 20, 1997
    Kenneth W. Reitz


* Signed by Kenneth W. Reitz under  Powers of Attorney in July and August  1995,
filed as exhibits incorporated by reference in this registration statement.

<PAGE>


                                              REGISTRATION NO.  333 - 20443




                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                        COMPANION LIFE SEPARATE ACCOUNT B

                                       OF

                        COMPANION LIFE INSURANCE COMPANY




- --------------------------------------------------------------------------------
                                    EXHIBITS
- --------------------------------------------------------------------------------




                                       TO

                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
                     THE REGISTRATION STATEMENT ON FORM S-6

                                      UNDER

                           THE SECURITIES ACT OF 1933






                                  June 20, 1997


<PAGE>


                                  EXHIBIT INDEX

Exhibit No.    Description of Exhibit                               Page No.***\

1.A.   (1)      Resolution of the Board of Directors of Companion Life Insurance
                Company establishing the Variable Account. *

       (2)      None.

       (3)(a)   Principal Underwriter Agreement  by and  between  Companion,  on
                its  own behalf  and on  behalf  of the  Variable  Account,  and
                Mutual of Omaha Investor Services. **

          (b)   Form of  Broker/Dealer  Supervision  and Sales  Agreement by and
                between  Mutual   of  Omaha  Investor  Services,  Inc. and   the
                Broker/Dealer. **

          (c)   Commission Schedule for Policies.

       (4)      None.

       (5)(a)   Form of  Policy  for the ULTRA  VARIABLE  LIFE  modified  single
                premium variable life insurance policy.

          (b)   None

       (6)(a)   Articles of Incorporation of Companion Life Insurance Company.**

          (b)   Bylaws of Companion Life Insurance Company.**

       (7)      None.

       (8)(a)   Participation  Agreement by and between Companion Life Insurance
                Company and the Alger American Fund. **

          (b)   Participation  Agreement by and between Companion Life Insurance
                Company and the Insurance Management Series. **

          (c)   Participation Agreement by and between  Companion Life Insurance
                Company and the Fidelity VIP Fund and Fidelity VIP Fund II. **

          (d)   Participation Agreement by and between  Companion Life Insurance
                Company and MFS Variable Insurance Trust. **

          (e)   Participation Agreement by and between  Companion Life Insurance
                Company and  Pioneer Variable Contracts Trust.**

          (f)   Participation Agreement by and between  Companion Life Insurance
                Company and the Scudder Variable Life Investment Fund. **

          (g)   Participation Agreement by and between  Companion Life Insurance
                Company  and T. Rowe Price International  Series,  T. Rowe Price
                Fixed Income Series, and T. Rowe Price Equity Series. **

        (9)     None.

        (10)    Form of  Application  for the Companion  Life  Insurance Company
                ULTRA  VARIABLE LIFE  Modified  Single  Premium  Variable   Life
                Insurance Policy.*

        (11)    Issuance, Transfer and Redemption Memorandum

2.              Opinion and Consent of Counsel.

3.              Not Applicable.

4.              Not Applicable.
      
5.              Not Applicable.
    
6.              Opinion and Consent of Actuary.

7.              Independent Auditor's Consent.

8.              None

9.              Powers of Attorney. **

* Incorporated by Reference to the Registration Statement for Companion Separate
Account B filed on January 27, 1996 (File No. 333-20443).

**  Incorporated  by  Reference  to the  Registration  Statement  for  Companion
Separate Account C filed on April 24, 1997 (File No. 33-98062).

*** Page numbers included only in manually  executed original in compliance with
Rule 403(d) under the Securities Act of 1933.


SPVUL COMPENSATION - COMPANION


BROKER DEALER DISTRIBUTION

- --------------------------------------------------------------------------------
                               Maximum Commissions      Renewal Commission on
                  Issue Age  For Years 1&2 Premiums  Premiums Policys Years 3-10
                  --------------------------------------------------------------
                    0-75              7.00%                     0.50%
Total Commissions   76-80             6.00%                     0.50%
                    81-90             3.00%                     0.50%
- --------------------------------------------------------------------------------

A trailer  compensation  option is available to  Broker-Dealers,  the percent of
premium  commissions  are lowered .25% for each trailer  compensation of .05% of
account value.



CAPTIVE AGENT DISTRIBUTION

AGENTS
- --------------------------------------------------------------------------------
                                Maximum Commissions     Renewal Commission on
                   Issue Age  For Years 1&2 Premiums Premiums Policys Years 3-10
                   -------------------------------------------------------------
Total Commissions    0-80              3.00%                    0.50%
                     81-90             1.50%                    0.50%
- --------------------------------------------------------------------------------

MANAGERS (GMS AND DSMS)
- --------------------------------------------------------------------------------
                               Maximum Commissions      Renewal Commission on
                  Issue Age  For Years 1&2 Premiums  Premiums Policys Years 3-10
                  --------------------------------------------------------------
Total Commissions   0-80              0.18%                     0.18%
                    81-90             0.09%                     0.09%
- --------------------------------------------------------------------------------





                                                                     
                                           Exhibit 1.A.  (5)(a): Form of Policy.


COMPANION
LIFE INSURANCE
COMPANY
A STOCK COMPANY



    Insured         JOHN J. DOE         Date of Issue               JUNE 1, 1997

    Policy Number   1234567             Initial Specified Amount    $107,776


                             LIFE INSURANCE POLICY
- ----------------------------------------------------------------------------


THIS IS A MODIFIED SINGLE PREMIUM VARIABLE  UNIVERSAL LIFE INSURANCE POLICY. THE
POLICY'S  ACCUMULATION  VALUE IN THE VARIABLE ACCOUNT IS BASED ON THE INVESTMENT
EXPERIENCE  IN THAT  ACCOUNT AND WILL  INCREASE OR  DECREASE  DAILY.  THE DOLLAR
AMOUNT  IS NOT  GUARANTEED.  THE  AMOUNT OF THE  DEATH  BENEFIT  MAY BE FIXED OR
VARIABLE, DEPENDING ON THE INVESTMENT EXPERIENCE OF THE VARIABLE ACCOUNT. PLEASE
SEE THE DEATH  BENEFIT  PROVISION  ON PAGE 5. IF NO POLICY  LOANS ARE TAKEN,  WE
GUARANTEE  COVERAGE TO THE EARLIER OF THE FIFTH POLICY ANNIVERSARY OR THE POLICY
ANNIVERSARY  NEXT  FOLLOWING  THE  INSURED'S  75TH  BIRTHDAY.  NO DIVIDENDS  ARE
PAYABLE.

Companion  Life  Insurance  Company will pay the death benefit of this policy to
the beneficiary within two months after we receive proof at the Home Office that
the Insured died while this policy was in force.  On the  maturity  date we will
pay you the policy's Accumulation Value, less any loan and unpaid loan interest,
if the Insured is then living and this policy is in force.

                           READ YOUR POLICY CAREFULLY.
               IT INCLUDES THE PROVISIONS ON THE FOLLOWING PAGES.

              THIS POLICY IS A LEGAL CONTRACT BETWEEN THE OWNER AND
                        COMPANION LIFE INSURANCE COMPANY.

RIGHT TO EXAMINE THIS POLICY. IF YOU ARE NOT SATISFIED WITH YOUR POLICY,  RETURN
IT TO US OR OUR AGENT  WITHIN 10 DAYS  AFTER YOU  RECEIVE  THE POLICY OR 45 DAYS
AFTER YOU SIGNED THE APPLICATION, WHICHEVER IS LATER. WE WILL CANCEL YOUR POLICY
AS OF THE DATE ANY INSURANCE BECAME EFFECTIVE.  WE WILL REFUND THE PREMIUMS PAID
WITHIN SEVEN DAYS AFTER WE RECEIVE THE RETURNED POLICY.

For  customer   service  or   questions   about  your   coverage,   please  call
1-800-494-0067.

                                
                                        /S/ Ernest B. Johnston
                                        President and Chief Executive Officer

                                        /s/ M Jane Huerter
                                        Secretary

COMPANION OF NEW YORK
HOME OFFICE: 401 THEODORE FREMD AVENUE   
RYE, NEW YORK  10580-1493


<PAGE>


================================================================================
                                PLAN OF INSURANCE

            Modified Single Premium Variable Universal Life Insurance
================================================================================

                                   POLICY DATA

Insured                    JOHN J. DOE
Policy Number              1234567         Initial Specified Amount    $107,776
Age at Issue               35              Sex                         MALE
Rate Class                 PREFERRED
Date of Issue              JUNE 1, 1997
Maturity Date*             JUNE 1, 2062

Initial  Premium           $20,000.00

Policyowner                See Application or Endorsement
Beneficiary                See Application or Endorsement
- --------------------------------------------------------------------------------

                              SCHEDULE OF BENEFITS

                                            MONTHLY COST
                                            OF INSURANCE        BENEFIT         
FORM                 BENEFIT                AND RIDERS           YEARS

745Y 6/97         Life Insurance            See Data Pages        65

     * The maturity date is the policy  anniversary next following the Insured's
     100th birthday. If no policy loans are taken, coverage is guaranteed to the
     earlier of the fifth  policy  anniversary  or the policy  anniversary  next
     following the Insured's  75th birthday.  The policy may terminate  prior to
     the maturity  date if the premiums paid are  insufficient  to continue this
     policy in force, unless additional premium payments are made. If the policy
     does continue in force to the maturity  date, it is possible  there will be
     little or no cash  surrender  value at that  time.  Policy  values  will be
     affected by the investment experience of the Variable Account, any interest
     credited to the Fixed Account at a rate in excess of the guaranteed minimum
     interest rate,  and the extent to which cost of insurance  charges are more
     favorable than guaranteed charges.



<PAGE>


                                      INVESTMENTS


VARIABLE ACCOUNT:                                               Companion Life
Separate Account B


INVESTMENT OPTIONS:                                      INITIAL ALLOCATION (%):

Companion Fixed Account                                                     10
[Alger American Growth Portfolio]                                            0
[Alger American Small Capitalization Portfolio]                             30
[Federated Prime Money Fund II ("Money Market") Portfolio]                  30
[Federated Fund for US Government Securities II Portfolio]                   0
[Fidelity VIP II Asset Manager:  Growth Portfolio]                           0
[Fidelity VIP Equity-Income Portfolio]                                       0
[Fidelity Contrafund Portfolio]                                             30
[MFS Emerging Growth Portfolio]                                              0
[MFS High Income Fund Portfolio]                                             0
[MFS Research Portfolio]                                                     0
[MFS World Government Portfolio]                                             0
[Scudder International Portfolio]                                            0
[T. Rowe Price Equity Income Portfolio]                                      0
[T. Rowe Price International Stock Portfolio]                                0
[T. Rowe Price Limited-Term Bond Portfolio]                                  0
[T. Rowe Price New American Growth Portfolio]                                0
[T. Rowe Price Personal Strategy Balanced Portfolio]                         0




The guaranteed  minimum interest rate that will be credited to the Fixed Account
is 4.5%.

<PAGE>


                                 POLICY CHARGES


EXPENSE CHARGE:             0.1275% of the Accumulation Value, deducted  on each
                            Monthly Deduction Date during policy years 1 through
                            10.  0.0950% of the Accumulation Value, deducted  on
                            each Monthly  Deduction  Date during policy years 11
                            and later.


TRANSFER CHARGE:            After the 12th transfer each policy year, $10.


LOAN INTEREST RATE CHARGE:  5.7% in advance (6.0% effective annual rate)

                            Interested  will  be credited to the Loan Account at
                            4.5% for Nonpreferred  loans  and 6.0% for Preferred
                            loans.  Please see the POLICY  LOANS  AND REPAYMENTS
                            section of your policy for more information.


                                SURRENDER CHARGE

The surrender charge equals a percentage of premiums  withdrawn.  The percentage
varies  according  to the  length  of time  since  the  premium  was  paid.  Any
applicable  surrender  charge will be deducted on a full  surrender or a partial
withdrawal.

                 YEARS SINCE
               PREMIUM PAYMENT                           SURRENDER CHARGE

                      1                                        9.50%
                      2                                        9.50%
                      3                                        9.50%
                      4                                        9.00%
                      5                                        7.50%
                      6                                        6.00%
                      7                                        4.50%
                      8                                        3.00%
                      9                                        1.50%
                10 and later                                    0%


<PAGE>
<TABLE>
<CAPTION>


                 TABLE OF GUARANTEED MONTHLY COST OF INSURANCE CHARGES
                           PER $1,000 OF NET AMOUNT AT RISK

  The Guaranteed Monthly Cost of Insurance Charges Reflect the Insured's Age and Sex

<S>             <C>            <C>       <C>             <C>       <C>            <C>      <C>
    Age       Charge           Age      Charge           Age      Charge          Age      Charge
     35       0.1808           51       0.6358           67         2.6492         83      11.1533
     36       0.1933           52       0.6942           68         2.8875         84      12.1767
     37       0.2075           53       0.7608           69         3.1508         85      13.2483
     38       0.2233           54       0.8342           70         3.4475         86      14.3508
     39       0.2417           55       0.9133           71         3.7858         87      15.4775
     40       0.2625           56       0.9975           72         4.1733         88      16.6275
     41       0.2850           57       1.0867           73         4.6117         89      17.8075
     42       0.3092           58       1.1817           74         5.0917         90      19.0358
     43       0.3358           59       1.2850           75         5.6042         91      20.3425
     44       0.3642           60       1.4000           76         6.1417         92      21.7858
     45       0.3942           61       1.5300           77         6.6975         93      23.5108
     46       0.4267           62       1.6767           78         7.2767         94      25.8308
     47       0.4608           63       1.8408           79         7.8967         95      29.3217
     48       0.4975           64       2.0225           80         8.5783         96      35.0825
     49       0.5383           65       2.2183           81         9.3408         97      45.0833
     50       0.5833           66       2.4275           82       10.2008          98      62.0958
                                                                                   99      83.3333


</TABLE>



<PAGE>


================================================================================
                               TABLE OF CONTENTS
================================================================================

DEFINITIONS....................................................................1
GENERAL PROVISIONS.............................................................2
  The Contract.................................................................2
  Delay of Payments............................................................2
  Incontestability.............................................................2
  Misstatement of Age or Sex...................................................2
  Nonparticipating.............................................................2
  Periodic Reports.............................................................3
  Policy Dates.................................................................3
  Policy Exchange Option.......................................................3
EXCLUSION......................................................................3
  Suicide......................................................................3
POLICYOWNER AND BENEFICIARY....................................................3
  Ownership....................................................................3
  Change of Ownership and Assignment ..........................................4
  Beneficiary..................................................................4
  Beneficiary Change...........................................................4
PREMIUMS AND REINSTATEMENT.....................................................4
  Consideration................................................................4
  Premium Payments After the Initial Premium...................................4
  Allocation of  Premiums......................................................5
  Grace Period.................................................................5
  Reinstatement................................................................5
DEATH BENEFIT..................................................................5
  Death Benefit................................................................5
  Death Benefit Guarantee......................................................6
THE VARIABLE ACCOUNT...........................................................6
  General Description..........................................................6
  Investment Allocations to the Variable Account...............................6
  Valuation of Assets..........................................................6
  Transfers Between Subaccounts................................................6
  Dollar Cost Averaging........................................................7
  Asset Allocation Program.....................................................7
THE FIXED ACCOUNT..............................................................8
  General Description..........................................................8
  Transfers from the Fixed Account.............................................8
POLICY VALUES..................................................................8
  Accumulation Value...........................................................8
  Accumulation Unit............................................................8
  The Fixed Account............................................................9
  Partial Withdrawals..........................................................9
POLICY CHARGES................................................................10
  Monthly Deduction...........................................................10
  Cost of Insurance...........................................................10
POLICY LOANS AND REPAYMENTS...................................................10
  Policy Loans................................................................10
  Preferred Loan..............................................................11
  Loan Repayments.............................................................11
INSURANCE AND NONFORFEITURE OPTIONS...........................................11
  Surrender for Cash..........................................................11
  Continuation of Insurance...................................................11
  Paid-Up Insurance Option....................................................12
PAYOUT OPTIONS FOR PAYMENT OF POLICY PROCEEDS.................................12
  General Conditions..........................................................12
  Payout Options..............................................................12
  Variable Payout Options.....................................................15
  First Variable Payment......................................................15
  Second and Later Variable Payments..........................................15
  Variable Payment Unit Value.................................................15
  Number of Variable Payment Units............................................15
  Exchange of Variable Payment Units..........................................16


<PAGE>



================================================================================
                                   DEFINITIONS
================================================================================

ACCUMULATION  UNIT means an  accounting  unit of measure used to  calculate  the
accumulation value of the Variable Account.

ACCUMULATION  VALUE  means  the  dollar  value as of any  Valuation  Date of all
amounts accumulated under this policy.

AGE means age last birthday.

ALLOCATION  DATE means the first  business day following  the  completion of the
RIGHT TO EXAMINE  THIS POLICY  period or our approval of an  additional  premium
payment.

BENEFICIARY  means the  person,  persons or entity you name to receive the death
benefit of this policy.

EXECUTIVE  OFFICER  means  the  president,  vice  president,  the  secretary  or
assistant secretary of Companion Life Insurance Company.

FIXED  ACCOUNT  means the account which  consists of general  account  assets of
Companion Life Insurance Company.

INVESTMENT OPTIONS means the Series Funds currently  available under the policy,
plus the Fixed Account. Current Investment Options are shown on the data pages.

LOAN ACCOUNT means an account  established for any amounts  transferred from the
Fixed Account and Subaccounts as a result of loans. The Loan Account is credited
with interest and is not based on the experience of the Variable Account.

MONTHLY  DEDUCTION  DATE  means the date of issue  and the same date each  month
thereafter.

NET ASSETS OF THE VARIABLE  ACCOUNT  means the market  value of the  investments
held by the Variable Account.

NET ASSET VALUE PER SHARE means the market value of a Series  Fund's  investment
Portfolio divided by the number of shares in the Portfolio.

OUR, US AND WE refer to Companion  Life  Insurance  Company,  401 Theodore Fremd
Avenue, Rye, New York 10580-1498.

PAYEE means the person who receives payments under this policy.

PORTFOLIO  means a Series Fund's  separate  investment  series that is available
under the policy.

PROCEEDS means the death benefit, the cash surrender value or the amount payable
at maturity.

RIDER  means a policy  provision  added to this  policy  to  expand or limit the
benefits payable.

SERIES FUNDS means those open-ended  management  companies in which the Variable
Account invests.

SPECIFIED AMOUNT means the amount of insurance  selected.  The initial Specified
Amount is shown on the data pages.

SUBACCOUNT means that portion of the Variable Account which invests in shares of
mutual funds or any other investment Portfolios that we determine to be suitable
for this policy's purposes.

VALUATION  DATE  means  each day that the New York  Stock  Exchange  is open for
trading.

VALUATION PERIOD means the period commencing at the close of business of the New
York Stock  Exchange on each  Valuation Date and ending at the close of business
for the next succeeding Valuation Date.

VARIABLE ACCOUNT means a separate account maintained by us in which a portion of
our assets has been allocated for this and certain other  policies.  It has been
designated on the data pages.

YOU and YOUR refer to the owner of this policy.


                               GENERAL PROVISIONS

The Contract

The entire contract is this policy, any riders, endorsements and amendments, and
the signed  application(s),  a copy of which is attached. All statements made in
the application will, in the absence of fraud, be deemed representations and not
warranties. We will not use any statement to contest this policy or deny a claim
unless it is in the application.

Any change of this policy requires the written consent of an executive  officer.
No agent has the authority to change this contract or waive any of its terms.

We may amend  this  policy to qualify it as life  insurance  under the  Internal
Revenue  Code of 1986,  as amended.  Any  amendment  may be  effective as of the
policy's date of issue.


Delay of Payments

We will usually pay any amounts  payable  from the Variable  Account as a policy
loan,  partial  withdrawal or cash surrender  within seven days after we receive
your written request in a form satisfactory to us. We can postpone such payments
or any transfers of amounts between Subaccounts or into the Fixed Account or the
Loan Account if:

    (a) the New York Stock  Exchange  is closed for other than customary weekend
        and holiday closings;
    (b) trading on the New York Stock Exchange is restricted;
    (c) an  emergency  exists  as  determined  by the  Securities  and  Exchange
        Commission,  as a  result  of which it is not  reasonably  practical  to
        dispose of  securities,  or not  reasonably  practical to determine  the
        value of the Net Assets of the Variable Account;
    (d) the Securities and Exchange Commission  permits delay for the protection
        of security holders.

The applicable rules of the Securities and Exchange Commission will govern as to
whether the conditions in (c) or (d) exist.

We may defer payment of policy loans,  partial  withdrawals  or a cash surrender
from the  Fixed  Account  for up to six  months  from the date we  receive  your
written request.


Incontestability

We will not  contest  the  validity  of this  policy  after it has been in force
during the lifetime of the Insured for two years from the date of issue.

We will not contest the validity of an increase in  Specified  Amount after this
policy has been in force  during the  lifetime of the Insured for two years from
the  effective  date of the  increase.  Any contest of an increase in  Specified
Amount will be based on the application for that increase.


Misstatement of Age or Sex

If the age or sex of the Insured has been  misstated,  all payments and benefits
under the policy will be those which the premiums  paid would have  purchased at
the correct age and sex.


Nonparticipating

No dividends will be paid. This policy will not share in our surplus earnings or
profits.


Periodic Reports

At least  once each  calendar  year we will send you a  statement  showing  your
Accumulation Value and death benefit as of a date not more than two months prior
to the date of mailing.  We will also send such statements as may be required by
applicable state and federal laws, rules and regulations.


Policy Dates

The following dates are measured from the date of issue:

    (a) policy months;
    (b) policy years;
    (c) policy  anniversaries;  (d) Monthly  Deduction  Dates;  (e) the maturity
    date; and (f) the effective date of surrender.


Policy Exchange Option

Any time during the first 18 policy months,  as long as this policy is in force,
you may exchange  this policy for a general  account  universal  life  insurance
policy on the life of the  Insured  without  evidence of  insurability.  The new
policy will be subject to the following:

    (a) The specified amount of the new policy will equal the initial  specified
        amount of this policy.
    (b) The  date of  issue  of the new  policy  will be the same as the date of
        issue of this policy.
    (c) The  Insured's  issue age and rate class on the new  policy  will be the
        same as those on this policy.  The cost of insurance rates under the new
        policy will be those in effect on the date of issue of this policy.
    (d) The new policy will include any incidental  insurance benefits that were
        included in this policy,  if such benefits were then available for issue
        with the new policy.
    (e) The  accumulation  value and cash surrender value of the new policy will
        equal the Accumulation  Value and cash surrender value of this policy on
        the date of the exchange.


                                    EXCLUSION

Suicide

We will not pay the death benefit if the  Insured's  death results from suicide,
while sane or insane,  within two years from the date of issue.  Instead we will
pay the sum of the  premiums  paid since  issue  less any loans and unpaid  loan
interest and less any partial withdrawals.

We will not pay that portion of the death benefit  resulting from an increase in
Specified  Amount if the Insured's  death  results from  suicide,  while sane or
insane,  within two years from the effective  date of the  increase.  Instead we
will pay the sum of the premiums paid for the increase.


                           POLICYOWNER AND BENEFICIARY

Ownership

The owner is:

    (a) the Insured;
    (b) the applicant, if other than the Insured; or
    (c) any assignee of record.

While the Insured is alive,  only you may exercise the rights under this policy.
You may name a new owner as described in the CHANGE OF OWNERSHIP AND  ASSIGNMENT
provision.


Change of Ownership and Assignment

You may name a new owner of this policy or pledge it as  collateral by assigning
it. The assignment must be in writing. No assignment will be binding on us until
we record and  acknowledge it. We are not responsible for the validity or effect
of an assignment of this policy.  The rights of any Beneficiary  will be subject
to a collateral assignment.

If the  Beneficiary  of this policy is  irrevocable,  a change of ownership or a
collateral assignment may be made only by joint written request from you and the
irrevocable Beneficiary.


Beneficiary

The  Beneficiary is named in the application and may be changed as stated in the
BENEFICIARY CHANGE provision, unless the Beneficiary is irrevocable.


Beneficiary Change

To  change  a  Beneficiary,  send  us  a  written  request.  When  recorded  and
acknowledged  by us, the change will be  effective as of the date you signed the
request. The change will not apply to any payments made or other action taken by
us before recording.

If the Beneficiary is irrevocable,  you may change the Beneficiary only by joint
written request from you and the irrevocable Beneficiary.


                           PREMIUMS AND REINSTATEMENT

Consideration

The  consideration  for this  policy is the  application  and the payment of the
initial premium.


Premium Payments After the Initial Premium

After the  initial  premium  payment  you may make no more  than one  additional
premium  payment each policy year to our Home Office or to an authorized  agent.
Any additional  premium payment must be at least $5,000.  No additional  premium
payments  may be made  after  the  Insured's  90th  birthday,  except  as may be
required in the grace period.

Since any  additional  premium  payment  will result in an increase in Specified
Amount,  we will  accept  additional  premiums  only if you submit  satisfactory
evidence of insurability.

If there is a policy loan outstanding at the time a payment is received,  and in
the absence of other  instructions  from you, we will treat the payment first as
payment of loan interest,  then as repayment of the loan,  then as an additional
premium payment subject to evidence of insurability.

We will send you a receipt for any payment signed by an executive officer if you
request one.

We reserve the right to limit  premiums or refund any values in order to qualify
this  policy as life  insurance  under the  Internal  Revenue  Code of 1986,  as
amended.


Allocation of  Premiums

We will allocate premiums to the Money Market Fund until the Allocation Date. On
the  Allocation  Date the premium will be  allocated  to one or more  Investment
Options according to your instructions.

You may change your allocation  instructions by written request. The change will
be effective on the date we receive your  request.  The change will apply to any
additional premiums paid after the date of the change.


Grace Period

If there is no  outstanding  policy  loan,  the grace  period  will begin on any
Monthly  Deduction  Date when the  Accumulation  Value is not  enough to pay the
Monthly Deduction,  unless the death benefit guarantee is in effect as described
in the DEATH BENEFIT  GUARANTEE  provision.  If there is an  outstanding  policy
loan,  the grace period will begin on any Monthly  Deduction  Date when the cash
surrender value is not enough to pay the Monthly Deduction and any loan interest
due.

Written  notice will be sent to your last known address and that of any assignee
of record within 30 days after the start of the grace  period.  We will allow 61
days from the start of the  grace  period  for the  payment  of an amount  large
enough to pay all unpaid  Monthly  Deductions  and unpaid  loan  interest.  This
policy  will  remain in force  during the grace  period.  If the  payment is not
received by the end of the grace  period,  this policy will  terminate as of the
first day of the grace period. If the death of the Insured occurs on the Monthly
Deduction Date or during the grace period,  any past due Monthly  Deductions and
unpaid loan interest will be deducted in figuring the death benefit.


Reinstatement

If this policy  lapses,  you may  reinstate  it within five years of the date of
lapse and prior to the maturity date, subject to the following:

    (a) written application signed by you and the Insured;
    (b) evidence of insurability satisfactory to us;
    (c) payment of an amount large  enough to continue  this policy in force for
        three months; 
    (d) re-establishment  of   surrender  charges,  if  any, measured  from  the
        original date of issue to the date of reinstatement; and
    (e) repayment or  reinstatement  of any  outstanding  policy loan along with
        unpaid loan interest from the date of lapse.

The effective date of reinstatement  will be the date we approve the application
for reinstatement.

The  Specified  Amount of the  reinstated  policy may not  exceed the  Specified
Amount at the time of lapse.  The  Accumulation  Value on the effective  date of
reinstatement will reflect:

    (a) the Accumulation Value at the time of lapse, except that  the  value  in
        the Loan Account may be repaid prior to reinstatement; less
    (b) the Monthly Deduction for the current month.


                                  DEATH BENEFIT
Death Benefit

The death benefit equals the greater of:

    (a) the initial  Specified Amount plus any later increase and less any later
        decrease;  or 
    (b) the  policy's  Accumulation  Value  on the  date of  death multiplied by
        the corridor  percentage  from  the  table shown below for the Insured's
        attained age;

less any outstanding loans and unpaid loan interest.


- ---------------------------------------------------------
Attained  Corridor  Attained Corridor  Attained Corridor
   Age    Percentage  Age   Percentage  Age    Percentage
- ---------------------------------------------------------
  0-40      250%      54      157%       68      117%
   41       243%      55      150%       69      116%
   42       236%      56      146%       70      115%
   43       229%      57      142%       71      113%
   44       222%      58      138%       72      111%
   45       215%      59      134%       73      109%
   46       209%      60      130%       74      107%
   47       203%      61      128%     75-90     105%
   48        197%     62      126%       91      104%
   49        191%     63      124%       92      103%
   50        185%     64      122%       93      102%
   51        178%     65      120%       94      101%
   52        171%     66      119%     95-100    100%
   53        164%     67      118%
- ---------------------------------------------------------


DEATH BENEFIT GUARANTEE

If no policy loans are taken,  we guarantee  that  coverage will remain in force
until the earlier of the fifth policy anniversary or the policy anniversary next
following the Insured's 75th birthday.


                             THE VARIABLE ACCOUNT


General Description

The name of the Variable  Account is shown on the data pages.  The assets of the
Variable  Account are our  property.  These assets are not  chargeable  with the
liabilities  arising  out of any other  business we may  conduct,  except to the
extent that they exceed the  liabilities of the Variable  Account  arising under
the policies supported by the Variable Account.


Investment Allocations to the Variable Account

The assets of the Variable Account are divided by Portfolios. Where appropriate,
the  Portfolios are divided by Funds within the  Portfolio.  This  establishes a
series of Subaccounts within the Variable Account.

We may, from time to time, add other Investment  Options.  In such event you may
be permitted to select from these other Investment Options.  Your selections may
be limited by the terms and conditions we may impose on such transactions.

We may also substitute other  Investment  Options.  If required,  approval of or
change of any investment  policy will be filed with the Insurance  Department of
the state in which this policy was delivered.


Valuation of Assets

Assets of shares of Portfolios  within each  Subaccount  will be valued at their
Net Asset Value on each Valuation Date.


Transfers Between Subaccounts

After the end of the RIGHT TO EXAMINE THIS POLICY  period,  you may transfer all
or part of the  accumulation  value in a Subaccount to another  Subaccount or to
the  Fixed  Account.  Value is  transferred  out of a  Subaccount  by  canceling
Accumulation  Units and into a  Subaccount  by adding  Accumulation  Units.  The
number of Accumulation  Units canceled or added depends on the Accumulation Unit
value of the respective Subaccounts on the date of the transfer. (Please see the
ACCUMULATION UNIT provision on page 8 for additional information.)

You may make 12 transfers each policy year without charge.  We reserve the right
to charge a $10 fee for  additional  transfers,  to be deducted  from the amount
transferred.

The minimum transfer amount is $500 or the entire amount in the Subaccount if it
is less than $1,000.  The minimum amount that can remain in a Subaccount after a
transfer is $500.

We reserve the right at any time and without prior notice to any party to modify
the transfer privileges described above.


DOLLAR COST AVERAGING

Under the Dollar Cost  Averaging  program you may  instruct us to  automatically
transfer between Investment Options, on a periodic basis, a predetermined dollar
amount or percentage of accumulation value. The automatic transfers will be made
from any one Subaccount or the Fixed Account to any other Subaccount.

Automatic transfers can occur monthly, quarterly, semi-annually or annually. The
amount  transferred  each  time  must be at  least  $100  and at  least  $50 per
Subaccount.  At the time the  program  begins  there must be at least  $5,000 of
accumulation value in the applicable  Subaccount or the Fixed Account, or enough
to cover one year's transfers.

If transfers  are made from the Fixed  Account,  the maximum  periodic  transfer
amount  is 10% of that  account's  value at the time of  election,  or enough to
provided  transfers for 10 months.  There is no maximum  transfer amount for the
Subaccounts.

You may request  Dollar Cost  Averaging at the time of application or at a later
date.  Transfers  will  begin  on the  first or 15th  day of the  month,  as you
request. If the first or 15th day of the month is not a Valuation Date, then the
transfer will be processed on the next  following  Valuation  Date.  The program
will end when:

    (a) the number of transfers you have requested have been made; or
    (b) when the value in the applicable Subaccount or the Fixed Account is less
        than $500;

whichever occurs first.

You may increase or decrease the amount or  percentage  of the  transfers or end
the program by sending us written notice.  There is no charge for  participation
in this program.


ASSET ALLOCATION PROGRAM

Under the Asset  Allocation  Program you may  instruct  us to  allocate  premium
payments and the Accumulation  Value among the Subaccounts and the Fixed Account
according to your instructions,  or according to instructions  recommended by us
and  approved  by you. We will  allocate  your  premium  payments  and  transfer
accumulation  value among the  Investment  Options to maintain  conformity  with
current instructions. This will "rebalance" your investments.

At the time the program  begins,  there must be at least $20,000 of Accumulation
Value in the policy.  Rebalancing  will be done on a quarterly,  semi-annual  or
annual basis,  as you request.  Transfers  made in accordance  with this program
will not be counted toward the 12 free transfers allowed each policy year.

You may request  participation  in the Asset  Allocation  Program at the time of
application  or at a later date. You may change your  allocation  percentages or
end  the  program  by  sending  us  written  notice.  There  is  no  charge  for
participation in this program.


                                THE FIXED ACCOUNT

General Description

Any part of the premium  allocated to the Fixed  Account or  transferred  to the
Fixed Account  under the policy  becomes part of the general  account  assets of
Companion Life Insurance Company. The Fixed Account includes our assets that are
not segregated in separate  accounts.  We maintain sole discretion to invest the
assets of the Fixed Account, subject to applicable law.


Transfers from the Fixed Account

Once each policy year you may  transfer  part of the  accumulation  value in the
Fixed Account to the Subaccounts. The maximum percentage that may be transferred
is 10% of the value in the Fixed Account on the date of the  transfer.  There is
no charge for this transfer.

We  reserve  the  right  to  defer  transfers  from  the  Fixed  Account  to the
Subaccounts for up to six months from the date we receive your written request.

You may transfer  amounts from the Subaccounts to the Fixed Account at any time.
However,  we reserve the right to restrict  transfers  back to the Fixed Account
for up to six months immediately following a transfer to the Subaccounts.


                                  POLICY VALUES

Accumulation Value

On the date of issue the Accumulation  Value equals the initial premium less the
Monthly  Deduction for the first month. On any Monthly  Deduction Date after the
date of issue the Accumulation Value equals:

    (a) the total of the values in each  Subaccount;  plus 
    (b) the  accumulation value of the  Fixed  Account;  plus
    (c) the  accumulation value of the Loan Account; less
    (d) the Monthly Deduction for the current month.

The value for each Subaccount equals:

    (a) the current number of Accumulation Units; multiplied by
    (b) the current unit value.


Accumulation Unit

Each premium is converted into Accumulation  Units. This is done by dividing the
premium by the Accumulation Unit value for the Valuation Period during which the
premium is allocated  to the Variable  Account.  The initial  Accumulation  Unit
value for each Subaccount was set when the Subaccount was established.  The unit
value may increase or decrease from one Valuation Date to the next.

The Accumulation Unit value for a Subaccount on any Valuation Date is calculated
as follows:

    (a) the Net Asset  Value Per Share of the Fund  multiplied  by the number of
        shares held in the Subaccount,  before the purchase or redemption of any
        shares on that date; divided by
    (b) the total number of  Accumulation  Units held in the  Subaccount  on the
        Valuation Date,  before the purchase or redemption of any shares on that
        date.


The Fixed Account

The  accumulation  value of the Fixed  Account  on any  Monthly  Deduction  Date
equals:

    (a) the value as of the last Monthly  Deduction  Date; plus 
    (b) any premiums credited since the last Monthly  Deduction Date; plus 
    (c) any transfers from the Subaccounts to the Fixed Account since the last
        Monthly Deduction Date; plus
    (d) any  transfers  from the Loan  Account  to the Fixed  Account  since the
        last  Monthly Deduction Date; less
    (e) any  transfers  from the Fixed  Account  to the  Subaccounts  since  the
        last  Monthly Deduction Date; less
    (f) any  transfers  from the Fixed  Account  to the Loan  Account  since the
        last  Monthly  Deduction Date; less
    (g) any  partial  withdrawals  and  surrender  charge  taken  from the Fixed
        Account since the last Monthly Deduction Date; less
    (h) that part of the Monthly  Deduction  taken from the Fixed Account;  plus
    (i) interest credited on the balance.

We guarantee that the  accumulation  value in the Fixed Account will be credited
with an  effective  annual  interest  rate of at least  4.5%.  Using a procedure
approved by our Board of Directors,  we may credit interest to the Fixed Account
at  current  rates in excess  of the  guaranteed  minimum  interest  rate.  Once
interest is declared, it will become nonforfeitable.

Current  interest  rates will be determined by class  according to procedures on
file  with  the  Insurance  Department  of the  state in which  this  policy  is
delivered.  Any such current interest rate will be based on future  expectations
of expenses as well as investment  earnings of our general account assets.  Each
current interest rate increase reflects a corresponding decrease in our holdback
margin for profit and expenses.

We will  review the rates for new funds on a monthly  basis.  Funds added to the
Fixed Account on different dates may be credited at different interest rates.


Partial Withdrawals

After the first policy year you may  withdraw  part of the  Accumulation  Value.
Withdrawals are made first from earnings and then from premiums paid,  beginning
with the earliest  premium  payment.  The minimum partial  withdrawal  amount is
$500. The maximum partial withdrawal amount is an amount such that the remaining
Accumulation Value is not less than $20,000.

Each policy year you may withdraw, without a surrender charge, the greater of:

    (a) 15% of the  Accumulation  Value as of the first  withdrawal  that policy
        year; or 
    (b) that part of the Accumulation Value which is in excess of total premiums
        paid.

Partial  withdrawals  in excess of this  amount may be  subject  to a  surrender
charge.  The  surrender  charge is a percentage of the premiums  withdrawn.  The
applicable  percentage  varies according to the length of time since the premium
was paid. The percentages are shown on the data pages.

The  amount  of cash  withdrawal  requested  and any  surrender  charge  will be
deducted  from  the  Accumulation  Value  on the date we  receive  your  written
request.  Partial  withdrawals will result in cancellation of Accumulation Units
from each  applicable  Subaccount.  In the  absence  of  instructions  from you,
amounts will be deducted  from the  Subaccounts  and the Fixed  Account on a pro
rata  basis.  No more than a pro rata  amount  may be  withdrawn  from the Fixed
Account for any partial  withdrawal.  We reserve the right to defer  withdrawals
from the  Fixed  Account  for up to six  months  from the date we  receive  your
written request.

The Specified  Amount will be reduced in the same proportion as the Accumulation
Value is reduced as a result of any partial withdrawal.


                                 POLICY CHARGES

Monthly Deduction

The Monthly Deduction equals:

    (a) the cost of insurance  for the current  month;  plus (b) the cost of any
    riders for the current month;  plus (c) the expense charge shown on the data
    pages.

The Monthly  Deduction will be deducted from the Subaccounts,  the Fixed Account
and the Loan Account on a pro rata basis on each Monthly  Deduction  Date.  That
portion of the Monthly  Deduction  applicable to the  Subaccounts is deducted by
canceling Accumulation Units on a pro rata basis.


Cost of Insurance

The  guaranteed  cost of insurance  each month used in  calculating  the Monthly
Deduction equals:

    (a) the net amount at risk for the month; multiplied by
    (b) the guaranteed cost of insurance charge per $1,000 of Specified Amount;
        divided by
    (c) 1,000.

The guaranteed  monthly cost of insurance charge for each $1,000 is shown on the
data pages. The charge is based on the Insured's attained age and sex.

The net amount at risk in any month equals:

    (a) the death benefit; less
    (b) the Accumulation Value on the Monthly Deduction Date after deducting the
        rider charge, if any, and the expense charge for the current month.

We may use current cost of insurance charges less than those shown. Current cost
of insurance charges are based on the Insured's rate class. We reserve the right
to change current cost of insurance charges.  Changes in cost of insurance rates
will be by class and will be based on changes in future  expectations of factors
such as:

    (a) investment earnings;
    (b) mortality;
    (c) persistency;
    (d) expenses; and
    (e) taxes.

Any  changes in  current  cost of  insurance  rates  will be made  according  to
procedures on file with the Insurance  Department of the state where this policy
is delivered.


                           POLICY LOANS AND REPAYMENTS


Policy Loans

After the first  policy year you may obtain a  loan for up  to  90% of  the cash
surrender  value less:

    (a) the loan interest to the end of the policy year; and
    (b) the Monthly Deduction large enough to continue this policy in force  for
        one month.

This policy must be assigned to us as sole security for the loan.

We will transfer all loan amounts from the  Subaccounts and the Fixed Account to
the Loan Account. The amounts will be transferred on a pro rata basis.

Loan  interest  is payable at the rate of 5.7% in advance (6%  effective  annual
rate).  Interest is due on each policy anniversary.  If the interest is not paid
when due, we will  transfer an amount equal to the unpaid loan interest from the
Subaccounts and the Fixed Account to the Loan Account on a pro rata basis.

If at any time the remaining cash surrender  value is not enough to pay the loan
interest  and the monthly  deduction  amount,  we will notify you of the payment
sufficient to continue this policy as described in the GRACE PERIOD provision.

We will credit 4.5% interest to any amounts in the Loan Account,  except amounts
equal to a Preferred Loan as described below.

The death benefit will be reduced by the amount of any loan  outstanding  on the
date of the Insured's death.

Policy loans may have  associated tax  consequences.  Please consult a qualified
tax advisor before obtaining a loan.

We may defer making a loan for six months  unless the loan is to pay premiums to
us.


Preferred Loan

A  Preferred  Loan  will be  available  on any  date  when  the sum of the  cash
surrender  value plus any  outstanding  non-preferred  loans  exceeds the sum of
premiums paid since the date of issue. The amount available for a Preferred Loan
is the  amount  of such  excess.  A  Preferred  Loan  will be  credited  with 6%
interest.


Loan Repayments

All or part of the loan may be repaid at any time while this policy is in force.
The amount of a loan repayment  will be deducted from the Loan Account.  It will
be allocated among the Fixed Account and the Subaccounts in the same percentages
as premiums are allocated.


                       INSURANCE AND NONFORFEITURE OPTIONS


Surrender for Cash

While the Insured is alive, you may terminate this policy for its cash surrender
value.  The policy must be returned to us to receive the cash  surrender  value.
The cash surrender value equals:

    (a) the  Accumulation  Value at the end of the  Valuation Period in which we
        receive your written request; less
    (b) any outstanding  policy loan and unpaid loan interest;  and less 
    (c) any applicable surrender charge.

With regard to amounts allocated to the Fixed Account,  the cash surrender value
will be equal to or greater than the minimum cash  surrender  value  required by
the  state  in  which  this  policy  was  delivered.  The  value is based on the
Commissioners 1980 Standard Mortality Table, age last birthday, with interest at
4.5%.

We may defer payment of a cash surrender from the Fixed Account for six months.


Continuation of Insurance

If no additional premiums are paid, this policy will continue as follows:
    (a) if there are no outstanding  policy loans,  until the Accumulation Value
        is not enough to pay the Monthly Deduction, subject to the DEATH BENEFIT
        GUARANTEE provision and the GRACE PERIOD provision;
    (b) if there are any  outstanding  policy  loans,  until the cash  surrender
        value is not enough to pay the Monthly  Deduction  and any loan interest
        due, subject to the GRACE PERIOD provision; or
    (c) until the maturity date,

whichever occurs first.

We will pay you any remaining  Accumulation  Value less any  outstanding  policy
loan and unpaid loan interest at maturity if the Insured is then living.


Paid-Up Insurance Option

On any policy  anniversary you may transfer all of the accumulation value in the
Subaccounts  to the  Fixed  Account,  then  apply  the cash  surrender  value to
purchase  guaranteed  paid-up  life  insurance.  The  amount  of life  insurance
provided will be the lesser of:

    (a) the amount provided by applying the cash surrender value as a net single
        premium  based on the  Commissioners  1980 Standard  Ordinary  Mortality
        Table, age last birthday, and 4.5% interest; or
    (b) the death benefit at the time this option is elected.

Any cash surrender value in excess of what is needed to provide the paid-up life
insurance will be paid to you.


                  PAYOUT OPTIONS FOR PAYMENT OF POLICY PROCEEDS

GENERAL CONDITIONS

While the Insured is alive,  you may choose to have the Proceeds  paid under any
combination  of the fixed and variable  payout  options shown in this policy.  A
Beneficiary  may also have the death  benefit  applied  to a payout  option.  If
another  option is not chosen within 60 days of the date we receive due proof of
death, we will make payment in a lump sum.

We reserve the right to pay the Proceeds in one sum:

    (a) when the Proceeds are less than $2,000; or
    (b) when the option of payment  chosen would result in periodic  payments of
        less than $20.

Payees  must be  individuals  who receive  payments  in their own behalf  unless
otherwise  agreed  to by us.  Any  option  chosen  will  be  effective  when  we
acknowledge it.

We may  require  proof of your age or  survival  or the age or  survival  of the
Payee.

The  guaranteed  minimum  interest rate used in the fixed payout  options is 3%.
Using a  procedure  approved  by our  Board of  Directors,  we may pay or credit
additional interest annually.

When the last Payee dies, we will pay to the estate of that Payee:

    (a) any amount on deposit; or
    (b) the then  present  value  of  any  remaining guaranteed payments under a
        fixed option.


PAYOUT OPTIONS

1.  PROCEEDS HELD ON DEPOSIT AT INTEREST

    This option is available  on a fixed  basis.  While the Proceeds are held by
    us, we will annually:

        (a)pay interest to any Payee; or
        (b)add interest to the Proceeds.

2.  INCOME OF A SPECIFIED AMOUNT

    This option is  available on either a fixed or variable  basis.  We will pay
    the Proceeds in installments  of a specified  amount until the Proceeds with
    interest have been fully paid.

3.  INCOME FOR A SPECIFIED PERIOD

    This  option is  available  on a fixed  basis.  We will pay the  Proceeds in
    installments  for the number of years you choose.  The  monthly  incomes for
    each $1,000 of Proceeds  are shown in the  following  table.  These  amounts
    include interest. We will provide the income amounts for payments other than
    monthly upon request.



- ------------------------------------------------
 Years  Monthly  Years  Monthly  Years  Monthly
Chosen   Income  Chosen Income  Chosen  Income
- ------------------------------------------------
   1     $84.47    8     $11.68   15      $6.87
   2      42.86    9      10.53   16       6.53
   3      28.99    10      9.61   17       6.23
   4      22.06    11      8.86   18       5.96
   5      17.91    12      8.24   19       5.73
   6      15.14    13      7.71   20       5.51
   7      13.16    14      7.26
- ------------------------------------------------


4.  LIFETIME INCOME

    This option is  available on either a fixed or variable  basis.  We will pay
    the  Proceeds  as a  monthly  income  for as long as the  Payee  lives.  The
    following guarantees are available:

        (a)GUARANTEED  PERIOD - The  monthly  income  will be paid for a certain
           number of years and as long thereafter as the Payee lives; or
        (b)GUARANTEED AMOUNT  (INSTALLMENT  REFUND) - The monthly income will be
           paid until the sum of all payments  equals the Proceeds  placed under
           this option and as long thereafter as the Payee lives.

    The monthly  income as a fixed payout will be the amount  computed using one
of the following bases:

        (a)the Lifetime  Monthly  Income Table for Fixed  Payout Option  4 shown
           in this policy; or
        (b)if more  favorable to the Payee,  our then current  lifetime  monthly
           income rates for payment of Proceeds.  Payments will not be less than
           payments made if the proceeds were used to purchase a single  premium
           immediate annuity available from us at that time to the same class of
           payees.

    The Lifetime  Monthly Income Table for Fixed Payout Option 4 is based on the
    1983a Mortality Table and interest at 3%.

5.  LUMP SUM

    The Proceeds will be paid in one sum.

6.  OTHER OPTIONS

    Upon request and if available,  we will provide  payments for other options,
    including joint and survivor periods.

Additional  information  about any of the options may be obtained by  contacting
us.


<PAGE>
<TABLE>
<CAPTION>

                   LIFETIME MONTHLY INCOME TABLE FOR FIXED PAYOUT OPTION 4
                          MONTHLY INCOME FOR EACH $1,000 OF PROCEEDS


- ----------------------------------------------------------------------------------------------
Age Last Guaranteed Guaranteed  Age Last Guaranteed Guaranteed  Age Last Guaranteed  Guaranteed
Birthday   Period     Amount    Birthday   Period     Amount    Birthday   Period       Amount
of Payee Male Female Male Femal of Payee Male Female Male Female of Payee Male Female Male Female
- ----------------------------------------------------------------------------------------------
<S>       <C>   <C>   <C>  <C>    <C>   <C>   <C>    <C>  <C>   <C>    <C>    <C>   <C>   <C> 
 7 and
 under   $2.84 $2.77 $2.83$2.76
   8      2.85  2.78  2.84 2.77   34    $3.40$3.23  $3.36$3.20   60   $5.14  $4.66 $4.86 $4.48
   9      2.86  2.79  2.85 2.78   35     3.44 3.26   3.39 3.23   61    5.27   4.76  4.96  4.56
   10     2.87  2.80  2.86 2.79   36     3.48 3.29   3.42 3.26   62    5.39   4.87  5.07  4.66
   11     2.89  2.81  2.88 2.80   37     3.52 3.32   3.46 3.29   63    5.53   4.98  5.19  4.75
   12     2.90  2.82  2.89 2.82   38     3.56 3.35   3.49 3.32   64    5.66   5.10  5.30  4.86

   13     2.91  2.83  2.90 2.83   39     3.60 3.38   3.53 3.35   65    5.81   5.22  5.43  4.96
   14     2.93  2.85  2.92 2.84   40     3.65 3.42   3.57 3.38   66    5.96   5.36  5.56  5.08
   15     2.95  2.86  2.93 2.85   41     3.69 3.46   3.61 3.42   67    6.12   5.50  5.70  5.20
   16     2.96  2.87  2.95 2.86   42     3.74 3.50   3.66 3.45   68    6.28   5.65  5.85  5.33
   17     2.98  2.89  2.96 2.88   43     3.79 3.54   3.70 3.49   69    6.44   5.80  6.00  5.47

   18     3.00  2.90  2.98 2.89   44     3.85 3.58   3.75 3.53   70    6.61   5.97  6.16  5.61
   19     3.01  2.92  3.00 2.91   45     3.90 3.63   3.80 3.57   71    6.79   6.14  6.33  5.76
   20     3.03  2.93  3.02 2.92   46     3.96 3.67   3.85 3.61   72    6.96   6.32  6.51  5.93
   21     3.05  2.95  3.04 2.94   47     4.02 3.72   3.90 3.66   73    7.14   6.50  6.69  6.10
   22     3.07  2.96  3.06 2.95   48     4.09 3.78   3.96 3.70   74    7.32   6.69  6.90  6.28

   23     3.09  2.98  3.08 2.97   49     4.15 3.83   4.01 3.75   75    7.50   6.89  7.10  6.47
   24     3.12  3.00  3.10 2.99   50     4.22 3.89   4.07 3.80   76    7.67   7.09  7.32  6.68
   25     3.14  3.02  3.12 3.01   51     4.30 3.95   4.14 3.86   77    7.84   7.29  7.54  6.90
   26     3.16  3.04  3.14 3.02   52     4.37 4.01   4.20 3.91   78    8.01   7.49  7.78  7.12
   27     3.19  3.06  3.16 3.04   53     4.45 4.08   4.27 3.97   79    8.18   7.69  8.03  7.37

   28     3.22  3.08  3.19 3.06   54     4.54 4.15   4.34 4.03   80    8.33   7.89  8.30  7.64
   29     3.24  3.10  3.21 3.09   55     4.62 4.22   4.42 4.10   81    8.48   8.08  8.58  7.90
   30     3.27  3.12  3.24 3.11   56     4.72 4.30   4.50 4.17   82    8.61   8.26  8.88  8.20
   31     3.30  3.15  3.27 3.13   57     4.82 4.38   4.58 4.24   83    8.74   8.43  9.19  8.50
   32     3.33  3.17  3.30 3.15   58     4.92 4.47   4.67 4.31   84    8.86   8.59  9.53  8.81
   33     3.37  3.20  3.33 3.18   59     5.03 4.56   4.77 4.39   85    8.97   8.74  9.83  9.18
                                                              and over
- -----------------------------------------------------------------------------------------------

</TABLE>


Variable Payout Options

You  may  choose  payout  options  2, 4 or 6 to be paid  as  variable  payments.
Variable payments vary according to the net investment return of the Subaccounts
chosen. The smallest annual rate of investment return that must be earned on the
assets  of the  Variable  Account  so that the  dollar  amount  of the  variable
payments will not decrease is 5.20%.

If variable  payments are being made under Option 2 or 6 and do not involve life
contingencies,  then you may surrender the policy and receive the commuted value
of any unpaid payments.


First Variable Payment

We will  compute  the dollar  amount of the first  monthly  variable  payment by
applying all or part of the Proceeds to the Variable  Payout Options table shown
in this  policy for the payout  option you  choose.  The table  shows the dollar
amount of monthly payment that you can buy with each $1,000 of Proceeds.

If you have  chosen  more than one  Subaccount,  we will apply the  accumulation
value of each Subaccount  separately to the Variable  Payout Options table.  The
total amount of the first variable payment equals the sum of the payment amounts
payable for each Subaccount.


SECOND AND LATER VARIABLE PAYMENTS

The dollar amount of the second and later  variable  payments is not set. It may
change from month to month.  We will  compute the payment on the 10th  Valuation
Date before the payment is due.

The amount of each variable payment after the first equals:

    (a) the sum of the number of variable  payment units under each  Subaccount;
        multiplied  by  
    (b) the  current  variable  payment  unit  value  for  each Subaccount as of
        the date we compute the payment.

A variable  payment unit is a measuring unit used in computing the amount of the
variable payments. The value of a variable payment unit for each Subaccount will
vary with the net investment return of the Subaccount.


Variable Payment Unit Value

The current value of a variable payment unit for each Subaccount is:

    (a) the value as of the date we computed the last payment; multiplied by
    (b) the Net Investment  Factor for the Subaccount as of the date on which we
        are computing the current payment.

The Net  Investment  Factor is figured by dividing (a) by (b), then  subtracting
(c) from the result,  then multiplying by the offset factor described below. The
values of (a), (b) and (c) are defined as follows:

    (a) is the net result of
        (1)the Net  Asset  Value of a Fund  share  held in a  Subaccount  as of
           the end of the current payment period; plus or minus
        (2)a per share credit or charge for any taxes we incurred since the last
           computation   date  that  were  charged  to  the   operation  of  the
           Subaccount.
    (b) is the Net Asset Value of a Fund share held in the  Subaccount as of the
        beginning of the current payment period.
    (c) is the asset charge  factor that reflects the expense  charges  deducted
        from the Variable Account.  This factor is equal, on an annual basis, to
        1.20% of the daily net asset value of the Variable Account.

The result of the  calculation  described  above is then  multiplied by a factor
that offsets the assumed  investment rate upon which the Variable Payout Options
table is based.  This allows the actual  investment  rate to be credited.  For a
one-day Valuation Period the factor is 0.99989255,  using an assumed  investment
rate of 4% per year.


Number of Variable Payment Units

The number of variable payment units payable for each Subaccount equals:

    (a) the  amount  of  the  first  monthly  variable  payment payable for that
        Subaccount;  divided by
    (b) the  variable  payment  unit  value for that  Subaccount  as of the 10th
        Valuation Date before the first variable payment is made.

The number of variable  payment units payable for each  Subaccount is fixed when
we compute the first  variable  payment.  The number  remains  fixed  unless you
exchange  variable  payment  units between  Subaccounts.  The number of variable
payment units will not change as a result of investment experience.

We guarantee  that the dollar  amount of each  variable  payment after the first
will not be affected by actual expenses or changes in mortality experience.


Exchange of Variable Payment Units

After  the first  variable  payment  is made,  you may  exchange  the value of a
specified  number of  variable  payment  units of one  Subaccount  for  variable
payment units of another  Subaccount or the Fixed Account.  You may not exchange
variable  payment units of the Fixed  Account for variable  payment units of the
Subaccounts.

The value of the variable  payment units being  exchanged  will be the value for
the Valuation Period during which we receive your request for the exchange.  The
value of the new variable payment units will be such that the dollar amount of a
payment  made on the date of the  exchange  would not  change as a result of the
exchange.

No more than four exchanges may be made each policy year.

<TABLE>
<CAPTION>


                          VARIABLE PAYOUT OPTIONS TABLE

             MONTHLY PAYOUTS PER $1,000 BASED ON 4.00% INTEREST AND
                1983A MORTALITY TABLE ALB PROJECTED 20 YEARS WITH
                              PROJECTION SCALE 'G'

- -------------------------------------------------------------------------------------------------------
- ---------------------------------------------------- --------------------------------------------------
                   FEMALE RATES                                         MALE RATES
- ---------------------------------------------------- --------------------------------------------------
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
   Age      20 Year   10 Year   Life Only  Installmen20 Year   10 Year   Life Only  Installment Age
            Certain   Certain               Refund   Certain   Certain               Refund
             & Life    & Life                         & Life    & Life
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
<S>            <C>       <C>       <C>       <C>        <C>       <C>       <C>       <C>        <C>   
    0         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       0
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    1         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       1
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    2         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       2
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    3         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       3
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    4         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       4
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    5         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       5
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    6         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       6
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    7         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       7
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    8         3.44      3.45      3.45       3.44      3.50      3.50      3.51       3.50       8
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    9         3.45      3.45      3.45       3.45      3.51      3.51      3.51       3.50       9
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    10        3.46      3.46      3.46       3.46      3.52      3.52      3.53       3.51       10
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    11        3.47      3.47      3.47       3.47      3.53      3.53      3.53       3.52       11
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    12        3.48      3.48      3.48       3.47      3.54      3.54      3.54       3.53       12
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    13        3.48      3.49      3.49       3.48      3.55      3.55      3.56       3.54       13
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    14        3.49      3.50      3.50       3.49      3.56      3.57      3.57       3.56       14
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    15        3.50      3.51      3.51       3.50      3.57      3.58      3.58       3.57       15
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    16        3.51      3.51      3.52       3.51      3.58      3.59      3.59       3.58       16
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    17        3.52      3.53      3.53       3.52      3.60      3.60      3.60       3.59       17
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    18        3.53      3.54      3.54       3.53      3.61      3.62      3.62       3.60       18
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    19        3.54      3.55      3.55       3.54      3.62      3.63      3.63       3.62       19
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    20        3.55      3.56      3.56       3.55      3.64      3.64      3.65       3.63       20
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    21        3.57      357       3.57       3.56      3.65      3.66      3.66       3.65       21
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    22        3.58      3.58      3.58       3.58      3.67      3.67      3.68       3.66       22
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    23        3.59      3.60      3.60       3.59      3.68      3.69      3.70       3.68       23
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    24        3.61      3.61      3.61       3.60      3.70      3.71      3.71       3.70       24
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    25        3.62      3.62      3.63       3.62      3.72      3.73      3.73       3.71       25
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    26        3.63      3.64      3.64       3.63      3.74      3.75      3.75       3.73       26
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    27        3.65      3.65      3.66       3.65      3.76      3.77      3.77       3.75       27
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    28        3.67      3.67      3.67       3.66      3.78      3.79      3.79       3.77       28
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    29        3.68      3.69      3.69       3.68      3.80      3.81      3.81       3.79       29
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    30        3.70      3.71      3.71       3.70      3.82      3.83      3.84       3.81       30
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    31        3.72      3.73      3.73       3.72      3.84      3.86      3.86       3.84       31
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    32        3.74      3.75      3.75       3.74      3.87      3.88      3.89       3.86       32
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    33        3.76      3.77      3.77       3.76      3.89      3.91      3.91       3.89       33
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    34        3.78      3.79      3.79       3.78      3.92      3.94      3.94       3.92       34
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    35        3.80      3.81      3.81       3.80      3.95      3.97      3.97       3.94       35
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    36        3.82      3.84      3.84       3.82      3.97      4.00      4.00       3.97       36
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    37        3.85      3.86      3.86       3.85      4.00      4.03      4.04       4.00       37
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    38        3.87      3.89      3.89       3.87      4.04      4.07      4.07       4.03       38
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    39        3.90      3.92      3.92       3.90      4.07      4.10      4.11       4.06       39
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    40        3.93      3.95      3.95       3.93      4.10      4.14      4.15       4.10       40
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    41        3.96      3.98      3.98       3.96      4.14      4.18      4.19       4.14       41
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    42        3.99      4.01      4.01       3.99      4.18      4.22      4.24       4.18       42
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    43        4.02      4.04      4.05       4.02      4.22      4.27      4.28       4.21       43
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    44        4.05      4.08      4.09       4.05      4.25      4.32      4.33       4.25       44
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    45        4.09      4.12      4.13       4.09      4.30      4.36      4.38       4.30       45
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    46        4.13      4.16      4.17       4.13      4.34      4.41      4.43       4.35       46
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    47        4.16      4.20      4.21       4.16      4.38      4.47      4.49       4.39       47
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    48        4.20      4.24      4.25       4.20      4.43      4.52      4.55       4.44       48
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    49        4.24      4.29      4.30       4.24      4.48      4.58      4.61       4.49       49
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    50        4.29      4.34      4.35       4.29      4.53      4.64      4.68       4.55       50
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    51        4.33      4.39      4.40       4.34      4.58      4.70      4.74       4.61       51
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    52        4.38      4.44      4.46       4.39      4.63      4.77      4.81       4.67       52
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    53        4.43      4.50      4.52       4.44      4.69      4.84      4.89       4.73       53
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    54        4.48      4.56      4.58       4.49      4.74      4.91      4.97       4.80       54
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    55        4.53      4.62      4.65       4.56      4.80      4.99      5.06       4.87       55
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    56        4.59      4.69      4.72       4.62      4.86      5.08      5.14       4.94       56
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    57        4.65      4.76      4.79       4.68      4.92      5.16      5.24       5.02       57
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    58        4.71      4.83      4.87       4.74      4.98      5.25      5.34       5.10       58
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    59        4.77      4.91      4.96       4.82      5.04      5.35      5.45       5.19       59
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    60        4.83      5.00      5.05       4.89      5.01      5.45      5.57       5.28       60
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    61        4.89      5.08      5.14       4.97      5.17      5.56      5.69       5.37       61
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    62        4.96      5.18      5.24       5.06      5.23      5.67      5.82       5.47       62
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    63        5.03      5.28      5.35       5.14      5.29      5.79      5.97       5.58       63
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    64        5.09      5.38      5.47       5.24      5.35      5.92      6.11       5.69       64
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    65        5.16      5.49      5.59       5.34      5.41      6.05      6.28       5.81       65
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    66        5.23      5.61      5.72       5.45      5.47      6.19      6.45       5.93       66
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    67        5.30      5.74      5.86       5.56      5.52      6.32      6.63       6.06       67
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    68        5.37      5.86      6.02       5.68      5.58      6.47      6.84       6.20       68
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    69        5.43      6.00      6.18       5.80      5.63      6.62      7.05       6.35       69
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    70        5.50      6.15      6.36       5.93      5.67      6.78      7.28       6.50       70
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    71        5.56      6.30      6.55       6.07      5.72      6.94      7.51       6.64       71
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    72        5.61      6.46      6.76       6.22      5.76      7.10      7.77       6.82       72
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    73        5.67      6.63      6.99       6.37      5.80      7.27      8.04       6.99       73
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    74        5.72      6.80      7.23       6.55      5.83      7.43      8.33       7.17       74
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    75        5.76      6.99      7.49       6.72      5.86      7.60      8.64       7.37       75
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    76        5.80      7.17      7.77       6.91      5.89      7.77      8.97       7.57       76
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    77        5.83      7.36      8.07       7.11      5.91      7.94      9.32       7.78       77
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    78        5.86      7.55      8.40       7.33      5.93      8.11      9.70       8.01       78
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    79        5.89      7.74      8.75       7.55      5.94      8.28      10.10      8.25       79
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    80        5.91      7.93      9.14       7.78      5.96      8.44      10.54      8.50       80
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    81        5.93      8.12      9.55       8.03      5.97      8.60      10.99      8.76       81
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    82        5.95      8.31      9.99       8.30      5.98      8.75      11.49      9.03       82
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    83        5.96      8.49      10.47      8.57      5.98      8.89      12.01      9.33       83
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    84        5.97      8.66      10.99      8.86      5.99      9.03      12.57      9.62       84
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    85        5.98      8.82      11.56      9.18      6.00      9.16      13.14      9.94       85
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    86        5.99      8.97      12.17      9.49      6.00      9.28      13.77     10.28       86
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    87        5.99      9.11      12.80      9.82      6.00      9.38      14.44     10.62       87
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    88        6.00      9.24      13.51     10.17      6.00      9.48      15.18     11.00       88
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    89        6.00      9.35      14.25     10.53      6.00      9.58      16.96     11.38       89
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    90        6.00      9.46      15.04     10.90      6.00      9.66      15.80     11.81       90
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    91        6.00      9.56      15.81     11.29      6.00      9.74      17.62     12.22       91
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    92        6.00      9.63      16.60     11.69      6.00      9.79      18.52     12.65       92
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    93        6.00      9.71      17.43     12.10      6.00      9.85      19.47     13.15       93
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    94        6.00      9.78      18.32     12.53      6.00      9.90      20.48     13.66       94
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    95        6.00      9.84      19.20     12.99      6.00      9.94      21.59     14.21       95
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------

</TABLE>




THIS IS A MODIFIED SINGLE PREMIUM VARIABLE  UNIVERSAL LIFE INSURANCE POLICY. THE
POLICY'S  ACCUMULATION  VALUE IN THE VARIABLE ACCOUNT IS BASED ON THE INVESTMENT
EXPERIENCE  IN THAT  ACCOUNT AND WILL  INCREASE OR  DECREASE  DAILY.  THE DOLLAR
AMOUNT  IS NOT  GUARANTEED.  THE  AMOUNT OF THE  DEATH  BENEFIT  MAY BE FIXED OR
VARIABLE,  DEPENDING ON THE INVESTMENT EXPERIENCE OF THE VARIABLE ACCOUNT. IF NO
POLICY LOANS ARE TAKEN, WE GUARANTEE COVERAGE TO THE EARLIER OF THE FIFTH POLICY
ANNIVERSARY  OR  THE  POLICY  ANNIVERSARY  NEXT  FOLLOWING  THE  INSURED'S  75TH
BIRTHDAY. NO DIVIDENDS ARE PAYABLE.







                                                                    June 1997


                            DESCRIPTION OF ISSUANCE,
                TRANSFER, AND REDEMPTION PROCEDURES FOR CONTRACTS
                      PURSUANT TO RULE 6E-3(T)(B)(12)(III)
                           FOR MODIFIED SINGLE PREMIUM
                        VARIABLE LIFE INSURANCE POLICIES
                                    ISSUED BY
                        COMPANION LIFE INSURANCE COMPANY


This  document  sets forth the current  administrative  procedures  that will be
followed by Companion Life Insurance Company (the "Company",  "we", "us", "our")
in connection with its issuance of individual  modified single premium  variable
life  insurance   policies  (the  "Policies"),   the  transfer  of  assets  held
thereunder,  and the redemption by Policyowners ("Owners") of their interests in
those  Policies.  Capitalized  terms used herein have the same meaning as in the
prospectus for the Policy that is included in the current registration statement
on Form S-6 for the Policy as filed with the Securities and Exchange  Commission
("Commission").

I.   PROCEDURES RELATING TO PURCHASE AND ISSUANCE OF THE POLICIES AND ACCEPTANCE
     OF PREMIUMS

        A.   OFFER OF THE POLICIES, APPLICATIONS, INITIAL PREMIUMS, UNDERWRITING
             REQUIREMENTS, AND ISSUANCE OF THE POLICIES

               1. OFFER OF THE  POLICIES.  The Policies will be offered and sold
               for  premiums  pursuant  to  established  premium  schedules  and
               underwriting  standards in accordance  with state insurance laws.
               Initial premium  payments for the Policies and related  insurance
               charges will not be the same for all Owners whose  Policies  have
               the same Specified Amount. Insurance is based on the principle of
               pooling and distribution of mortality  risks,  which assumes that
               each  Owner  pays  a  premium  and  related   insurance   charges
               commensurate  with the Insured's  mortality  risk as  actuarially
               determined  utilizing  factors  such  as  age,  sex,  health  and
               occupation.  A  uniform  premium  and  insurance  charge  for all
               Insureds would  discriminate  unfairly in favor of those Insureds
               representing  greater  risk.  Although  there  will be no uniform
               insurance  charges  for all  Insureds,  there  will be a  uniform
               insurance  rate  for all  Insureds  of the  same  risk  class.  A
               description  of the  Expense  Charges  under  the  Policy,  which
               includes a cost of  insurance  charge  and  Expense  Charges.  2.
               APPLICATION.  To purchase a Policy,  an individual must submit an
               application and provide  evidence of insurability of the Company.
               The initial  premium  also must be paid  before the Company  will
               issue  the  Policy.  The  Company  will not issue a Policy if the
               Insured is older than age 90.  Before  accepting an  application,
               the Company conducts underwriting to determine insurability.  The
               Company  reserves the right to reject an  application  or premium
               for any  reason.  If a Policy is not  issued,  the  Company  will
               return any premium  payment the Owner  submitted.  If a Policy is
               issued, it will be effective on the date of issue.

               3. PAYMENT OF INITIAL PREMIUM.  The minimum initial premium for a
               Policy is $20,000.  The initial  premium  will be credited to the
               Policy  on the  date  the  Policy  is  issued.  Premiums  will be
               allocated  to the Money  Market  portfolio  until the  Allocation
               Date. The Policy Owner may purchase a Policy with the proceeds of
               another life  insurance  policy,  provided a new  application  is
               completed.  It  may  not  be  advantageous  to  replace  existing
               insurance with a Policy.

               4. UNDERWRITING  REQUIREMENTS.  Under current underwriting rules,
               which are subject to change,  proposed  insureds between the ages
               of 45 - 80,  with  initial  premiums  of  $100,000  or less,  are
               eligible   for   simplified   underwriting   without   a  medical
               examination  if  their  application   responses  meet  simplified
               underwriting standards. Full underwriting standards will apply to
               all other proposed Insureds.

               5. ISSUANCE OF THE POLICY AND  DETERMINATION OF POLICY DATE. Once
               the Company has received the initial premium and underwriting has
               been approved,  the Policy will be issued on the date the Company
               has  received  the final  requirement  for issue.  In the case of
               simplified  underwriting,  the Policy  will be issued or coverage
               denied  within 3 business  days of receipt of premium.  Since the
               Policy Date will  generally be the date the Company  receives the
               initial  premium,  coverage under a Policy may begin before it is
               actually issued. In addition to determining when coverage begins,
               the  Policy  Date  determines  Monthly  Deduction  Dates,  Policy
               years/months/anniversaries.

        B.     DETERMINATION  OF OWNER OF THE POLICY. The Policy Owner possesses
        the  rights  to  benefits  under the Policy  during the lifetime  of the
        Insured;  the Policy Owner may or may not be the Insured.

        C.     PAYMENT AND ACCEPTANCE OF ADDITIONAL PREMIUMS.


                1.  PROCEDURES  FOR  ACCEPTING   ADDITIONAL   PREMIUM  PAYMENTS.
                Additional  payments  may be made until the Insured  attains age
                90, subject to our  underwriting  requirements and the following
                rules.  Except with respect to additional payments required in a
                grace period, an additional payment must be at least $5,000, and
                only one  additional  payment  may be made each Policy  Year.  A
                payment  received  after  issuance of the Policy while a loan is
                outstanding  generally  is treated  first as repayment of Policy
                loan interest, second as repayment of a Policy loan, and last as
                additional Premium,  unless the Policy Owner designate otherwise
                in writing when submitting the payment to us.

               No additional  Premium payments may be made on or after age 90 of
               the Insured, except as may be required in a grace period. The tax
               consequences associated with continuing a Policy beyond age 90 of
               the Insured are  unclear.  A tax advisor  should be  consulted on
               this issue.

               Because any additional premium payment will result in an increase
               in the Policy's  Specified Amount,  we will require  satisfactory
               evidence of insurability  before  accepting  additional  premiums
               after the date of issue.  However, we reserve the right to reject
               an additional  payment for any reason.  If additional  Premium is
               accepted,  we will credit it to the Policy's  Accumulation  Value
               pursuant to the  current  accumulation  instructions,  unless the
               Policy  Owner  provides  other   instructions   as  of  the  date
               underwriting was completed.

               2.  GRACE  PERIOD.  LAPSE.  AND  REINSTATEMENT.  If  there  is no
               outstanding  Policy loan,  the Policy will lapse if, on a Monthly
               Deduction Date, the  Accumulation  Value is insufficient to cover
               the Monthly Deduction due on that date (subject to the Guaranteed
               Death Benefit  provision;  and a grace period  expires  without a
               sufficient premium payment.  If there is an outstanding loan, the
               Policy  will lapse on any  Monthly  Deduction  Date when the Cash
               Surrender Value is  insufficient  to cover the Monthly  Deduction
               and any loan interest due, subject to the Grace Period provision.
               The  Company  allows  a 61 day  grace  period  to make a  premium
               payment  sufficient  to cover the Monthly  Deduction and any loan
               interest  due. The grace period  begins the day the Company mails
               notice to the Policy Owner of the insufficiency.  The Policy will
               terminate  as of the first day of the grace  period if  necessary
               additional premium is not paid. Payment received during the grace
               period is first applied to repay Policy debt before the remaining
               amount of the  payment is applied as  additional  Premium to keep
               the Policy in force.

               Insurance  coverage  continues  during the grace period,  but the
               Policy will be deemed to have no Accumulation  Value for purposes
               of Policy loans,  surrender and withdrawals.  If the Insured dies
               during  the grace  period,  the Death  Benefit  proceeds  payable
               during  the  grace  period  will  equal  the  amount of the Death
               Benefit in effect  immediately  prior to the  commencement of the
               grace period less any due and unpaid Monthly  Deduction.  A lapse
               of the Policy may result in adverse tax consequences.


<PAGE>

        D.     ALLOCATION AND CREDITING OF INITIAL AND ADDITIONAL PREMIUMS

               1. THE VARIABLE ACCOUNT. The variable benefits under the Policies
               are supported by the Companion Life Insurance  Company's Separate
               Account B (the  "Variable  Account").  The Variable  Account will
               invest  in  shares of one or more  managed  investment  companies
               ("Funds"),   each  of  which   will  have   multiple   investment
               portfolios.

               2.     ALLOCATIONS AMONG THE  SUB-ACCOUNTS.  The Variable Account
               consists of sub-accounts  (the  "Sub-Accounts"),   each  of which
               invests in a portfolio of a Fund.   Premiums  and  Policy   Value
               are  allocated  to  the  Sub-Accounts  in  accordance with    the
               following procedures.

                      A.  ALLOCATION  OF INITIAL  PREMIUM.  Upon  completion  of
                      underwriting,  the Company will either issue a Policy,  or
                      deny  coverage  and  return all  premiums.  If a Policy is
                      issued, the initial premium payment,  plus an amount equal
                      to the  interest  that would have been  earned  during the
                      freelook  period had the initial  premium been invested in
                      the Money Market  Sub-Account since the date of receipt of
                      the  premium,  will be allocated on the date the Policy is
                      issued   according  to  the  initial  premium   allocation
                      instructions specified on the application.

                      B.  ALLOCATION  OF  ADDITIONAL  PREMIUMS.  The  number  of
                      Accumulation  Units to be  credited  to a Policy with each
                      premium,  other than the initial  premium  and  additional
                      premiums requiring underwriting, will be determined on the
                      date the  request or payment is  received in good order by
                      the  Company if such date is a  Valuation  Day;  otherwise
                      such  determination  will be made on the  next  succeeding
                      date which is a Valuation Day.

                      C. CALCULATION OF ACCUMULATION UNIT VALUE. After the first
                      Policy year (Date of Issue in Indiana), loans may be taken
                      for  amounts up to 90% of Cash  Surrender  Value  (100% in
                      Florida) at a net interest rate charge of 1.5%.  Preferred
                      loans are  currently  available  (with a net interest rate
                      charge of 0%).  The Policy may be  surrendered  in full at
                      any  time  for its Cash  Surrender  Value,  or part of the
                      Accumulation  Value  may be  withdrawn.  After  the  first
                      Policy year, up to 15% of the Accumulation Value as of the
                      first  withdrawal  that Policy Year may be withdrawn  each
                      Policy  year  without   charge.   A  nine  year  declining
                      surrender  charge of up to 9.5% of each  premium paid will
                      apply  to  a  full   surrender   and  all  other   partial
                      withdrawals.  Federal  taxes  and tax  penalties  may also
                      apply. Fixed and variable payment options are available.


<PAGE>


II.     TRANSFERS AMONG ACCOUNTS

        A.     TRANSFER PRIVILEGE
        Subject to the limitations and restrictions  described below,  transfers
        out of a Subaccount  of the Variable  Account may be made any time after
        the Right to Examine  period  and prior to death or the Policy  Maturity
        Date, by sending  written  notice,  signed by the Policy  Owner,  to the
        Company.  The  Policy  Owner may make  transfers,  partial  withdrawals,
        and/or  change  the  allocation  of  subsequent  Premium  payments,   by
        telephone  if  the  Policy   Owner   previously   authorized   telephone
        transactions  in  writing  to us.  We will not be liable  for  following
        instructions  communicated  by telephone  that we believe to be genuine.
        However,   we  will  employ   reasonable   procedures  to  confirm  that
        instructions communicated by telephone are genuine. If we fail to do so,
        we may be  liable  for any  losses  due to  unauthorized  or  fraudulent
        instructions.  All telephone requests will be recorded on voice recorder
        equipment  for the Policy  Owner's  protection.  When  making  telephone
        requests,  the Policy Owner will be required to provide  his/her  social
        security number and/or other  information for  identification  purposes.
        The Company  reserves the right,  at any time and without  notice to any
        party, to modify the transfer privileges under the Policy. Transfers are
        effective on the date we receive the Policy Owner's request.

        After  the Right to  Examine  period,  the  Policy  Owner  can  transfer
        Accumulation  Value  from one  Subaccount  of the  Variable  Account  to
        another,  or from the Variable  Account to the Fixed Account or from the
        Fixed Account to any  Subaccount of the Variable  Account within certain
        limits.  The minimum  amount which may be  transferred  is the lesser of
        $500 or the entire  Subaccount  Value. If the Subaccount Value remaining
        after a transfer is less than $500, the Company will include that amount
        as part of the transfer.  Transfers out of a Subaccount currently may be
        made as often as the Policy Owner wishes,  subject to the minimum amount
        specified  above (the Company  reserves the right to otherwise  limit or
        restrict   transfers  in  the  future  or  to  eliminate   the  transfer
        privilege).  The Company  reserves the right to restrict  transfers from
        the  Variable  Account  to  the  Fixed  Account  of  amounts  previously
        transferred from the Fixed Account for up to six months.

        A transfer  fee of $10 may be imposed  for any  transfer in excess of 12
        per  Policy  Year.   The  transfer  fee  is  deducted  from  the  amount
        transferred. The first 12 transfers each Policy year are free.

        Transfers from the Fixed Account  currently may be made once each Policy
        Year.  Transfers  from the Fixed Account do not count toward the 12 free
        transfer limit described  above,  and no transfer charge will be imposed
        on transfers from the Fixed Account.  Moreover,  the maximum amount that
        can be  transferred  out of the Fixed Account  during any Policy Year is
        10% of the Fixed Account Value on the date of the transfer.

        The Policy is  designed  as a  long-term  investment  to  provide  death
        benefit protection, and may also be used as a part of the Policy Owner's
        other financial planning.  The Policy is not intended for active trading
        or "market timing."  Excessive  transfers could harm other Policy Owners
        by having a  detrimental  effect on  portfolio  management  (which could
        occur, for example, if it caused excessive  commission expense or caused
        the manager to keep higher cash reserves than otherwise). Therefore, the
        Company  reserves  the right to limit the number of  transfers  from the
        Subaccounts  of the Variable  Account and the Fixed  Account if: (a) the
        Company  believes  that  excessive  trading  by the  Policy  Owner  or a
        specific   transfer   request  would  have  a   detrimental   effect  on
        Accumulation  Value or the share  prices of the  Portfolios;  or (b) the
        Company is informed by one or more of the Series Funds that the purchase
        or redemption of shares is to be restricted because of excessive trading
        or a  transfer  or group of  transfers  is deemed to have a  detrimental
        effect  on  share  prices  of one or  more  Portfolios  or the  Variable
        Account.

        Where  permitted  by law,  the  Company  may accept  the Policy  Owners'
        authorization of third party  reallocation on the Policy Owner's behalf,
        subject to the Company's  rules.  The Company may suspend or cancel such
        acceptance at any time. For example, third party reallocation by "market
        timers"  could be suspended  if they cause harm to other Policy  Owners.
        The  Company  will  notify the Policy  Owner of any such  suspension  or
        cancellation.  The Company may restrict the  availability of Subaccounts
        and the Fixed  Account  for  Transfers  during  any  period in which the
        Policy  Owner  authorize  such third party to act on the Policy  Owner's
        behalf. The Company will give the Policy Owner prior notification of any
        such   restrictions.   However,   the  Company  will  not  enforce  such
        restrictions if the Company is provided with satisfactory evidence that:
        (a)  such  third  party  has  been  appointed  by a court  of  competent
        jurisdiction  to act on the  Policy  Owner's  behalf;  or (b) such third
        party has been appointed by the third-party to act on the  third-party's
        behalf for all the Policy Owner's financial affairs.

        B.     TRANSFER CHARGES
        A transfer  fee of $10 may be imposed  for any  transfer in excess of 12
        per  Policy  Year.   The  transfer  fee  is  deducted  from  the  amount
        transferred. The first 12 transfers each Policy Year are free.

        C.     DOLLAR COST AVERAGING PLAN

        Dollar  cost  averaging  is a  process  whose  objective  is  to  shield
        investments  from short term price  fluctuations.  Since the same dollar
        amount is transferred to selected Subaccounts each month, over time more
        purchases of Portfolio shares are made when the value of those shares is
        low, and fewer shares are purchased when the value is high. As a result,
        a lower than  average cost of  purchases  may be achieved  over the long
        term.  While this process  allows the Policy Owner to take  advantage of
        investment  price  fluctuations,  it does not assure a profit or protect
        against a loss in declining markets.

        The Company's  dollar cost averaging  program allows the Policy Owner to
        automatically  transfer,  on a periodic basis, a predetermined amount or
        percentage  specified by the Policy Owner from any one Subaccount or the
        Fixed  Account  to  any  Subaccount(s)  of  the  Variable  Account.  The
        automatic  transfers can occur  monthly,  quarterly,  semi-annually,  or
        annually, and the amount transferred each time must be at least $100 and
        must be $50 per Subaccount.  At the time the program begins,  there must
        be at least $5,000 of Accumulation Value in the applicable Subaccount or
        the Fixed Account being transferred from. If transfers are made from the
        Fixed  Account,  the  maximum  periodic  transfer  amount is 10% of that
        account's  value at the time of  election,  or a  sufficient  amount  to
        provide  transfers for 10 months.  There is no maximum  transfer  amount
        requirement out of the Subaccounts of the Variable Account.

        The Policy Owner can request  participation in the Dollar Cost Averaging
        program when  purchasing  the Policy or at a later date.  Transfers will
        begin on the first or 15th day (or,  if not a Valuation  Date,  the next
        following  Valuation  Date) of the  month,  as  specified  by the Policy
        Owner,  during  which the  request is  processed.  The Policy  Owner can
        specify that only a certain  number of transfers  will be made, in which
        case the program will  terminate  when that number of transfers has been
        made. Otherwise, the program will terminate when the amount remaining in
        the applicable Subaccount or, if applicable,  the Fixed Account, is less
        than $500.

        The Policy Owner can increase or decrease  the amount or  percentage  of
        the transfers or discontinue the program by notifying the Company of the
        change. There is no charge for participation in this program.

        D.     ASSET ALLOCATION PROGRAM

        Under the Asset Allocation Program,  the Policy Owner can instruct us to
        allocate  premium and  Accumulation  Value among the  Subaccounts of the
        Variable   Account  and  the  Fixed   Account   pursuant  to  allocation
        instructions you specify or recommended by us and approved by the Policy
        Owner.  We will  rebalance  the  Policy  Owner's  Policy's  assets  on a
        quarterly,  semi-annual  or annual  basis,  as  specified  by the Policy
        Owner,  to  ensure   conformity  with  the  Policy  Owner's   allocation
        instructions.  Such asset rebalancing is intended to transfer cash value
        from  Subaccounts  that  have  increased  in value to  those  that  have
        declined,  or not increased as much, in value. Over time, this method of
        investing may help the Policy Owner to "buy low and sell high," although
        there can be no assurance this objective will be achieved.

        Transfers of  Accumulation  Value made pursuant to this program will not
        be counted in determining  whether the Transfer Fee applies. At the time
        the program begins, there must be at least $20,000 of Accumulation Value
        under the Policy.

        The  Policy  Owner can  request  participation  in the Asset  Allocation
        Program when  purchasing the Policy or at a later date. The Policy Owner
        can change the Policy Owner's  allocation  percentage or discontinue the
        program  by  notifying  us  of  the  change.  There  is  no  charge  for
        participation in this program.

III.    "REDEMPTION"  PROCEDURES:  RIGHT TO EXAMINE.  DEATH BENEFIT.  GUARANTEED
        DEATH BENEFIT. POLICY LOANS. SURRENDERS. PARTIAL WITHDRAWALS.  SURRENDER
        CHARGE.  WAIVER OF SURRENDER  CHARGE.  REDEMPTION'S FOR CHARGES DEDUCTED
        UNDER THE POLICY.  PAYMENT OPTIONS.  SUSPENSION OF VALUATION.  PAYMENTS.
        AND TRANSFERS. AND MATURITY DATE.

        A.     RIGHT TO EXAMINE

        If the Policy Owner is not satisfied  with the Policy,  the Policy Owner
        may return it to us or our agent within 10 days (or more where  required
        by applicable  State  insurance law) after the Policy Owner receives the
        Policy  or 45 days  after  the  Policy  Owner  signed  the  application,
        whichever  is  later.  We will  cancel  the  Policy  as of the  date any
        insurance  became  effective  and refund the premiums  paid within seven
        days after we receive the returned policy.

        B.     DEATH BENEFIT

        The death benefit equals the greater of:

               (a)    the initial Specified  Amount plus any  later increase and
                      less any later decrease;
               (b)    the policies' Accumulation  Value  on  the  date  of death
                      multiplied by the corridor  percentage  for  the Insured's
                      attained age; or
               (c)    Proceeds paid would be reduced by any Policy loan  balance
                      and unpaid loan interest.

        C.     GUARANTEED DEATH BENEFIT

        If no Policy loans are taken, we guarantee coverage will remain in force
        until the 15th policy  anniversary  (or the maximum lesser  duration the
        Policy  Owner's State allows) or the policy  anniversary  next following
        the Insured's 75th birthday, whichever is earlier.

        D.     POLICY LOANS

        After the first  Policy  Year (from the Date of Issue in  Indiana),  the
        Policy Owner may obtain a loan for up to 90% of the Cash Surrender Value
        less loan  interest to the end of the Policy Year,  and less the Monthly
        Deduction  amount  sufficient  to continue  this Policy in force for one
        month.  This Policy must be assigned to the Company as sole security for
        the loan.  The Company  will  transfer  all loan  amounts from the Fixed
        Account and the  Subaccounts  to the Loan  Account.  The amounts will be
        transferred on a pro rata basis.

        Loan  interest is payable at a rate of 5.7% in advance  (6.0%  effective
        annual  rate).  Interest  is  due on  each  Policy  Anniversary.  If the
        interest is not paid when due, the Company will transfer an amount equal
        to the unpaid loan interest from the Fixed Account and the  Subaccounts,
        to the Loan  Account on a pro rata basis.  The Company  will credit 4.5%
        interest to any amounts in the Loan Account,  except  amounts equal to a
        Preferred Loan as described  below,  for a net annual Loan interest rate
        of 1.5%.

        The death benefit will be reduced by the amount of any loan  outstanding
        on the date of the Insured's  death. The Company may defer making a loan
        for six months unless the loan is to pay premiums to the Company.

        A  Preferred  Loan is  available  on any  date  when the sum of the Cash
        Surrender  Value plus any  outstanding  non-preferred  loans exceeds the
        total of all  premiums  paid since  issue.  The amount  available  for a
        Preferred  Loan is the amount of such excess.  A Preferred  Loan will be
        credited with 6% interest, for a net annual Preferred Loan interest rate
        of 0%.

        All or part of a loan may be repaid at any time  while the  Policy is in
        force.  The amount of a loan  repayment  will be deducted  from the Loan
        Account  and  will  be  allocated   among  the  Fixed  Account  and  the
        Subaccounts in the same percentages as premiums are currently allocated.

        E.     SURRENDERING THE POLICY FOR CASH SURRENDER VALUE

        While the Insured is alive,  the Policy Owner may terminate  this Policy
        for its Cash  Surrender  Value.  If the  Policy  Owner  requests  a cash
        surrender,  the Policy  must be  returned  to the Company to receive the
        Cash Surrender Value

        With  regard  to  amounts  allocated  to the  Fixed  Account,  the  Cash
        Surrender  Value  will be equal to or  greater  than  the  minimum  Cash
        Surrender  Values  required  by the  State  in  which  this  Policy  was
        delivered.  The  value  is  based  on the  Commissioners  1980  Standard
        Mortality  Table,  the insured's age at last birthday,  with interest at
        4.5%.  The maximum  applicable  Surrender  Charge is 9.50%.  Also, a 10%
        federal tax penalty may apply.  The Company may defer  payment of a cash
        surrender from the Fixed Account for up to six months.

        F.     PARTIAL WITHDRAWALS

        After the first Policy Year,  the Policy Owner may withdraw  part of the
        Accumulation  Value.  Withdrawals  are made first from earnings and then
        from Premiums paid,  beginning with the earliest  Premium  payment.  The
        minimum  partial   withdrawal   amount  is  $500.  The  maximum  partial
        withdrawal  amount is an amount  such  that the  remaining  Accumulation
        Value is not less than $20,000.

        Each  Policy  year the Policy  Owner may  withdraw,  without a surrender
        charge, the greater of:

               (a)    15% of the  Accumulation  Value as of the first withdrawal
                      that Policy year; or
               (b)    that portion of the Accumulation Value which is in  excess
                      of total premiums paid.

        Partial  withdrawals  in  excess  of this  amount  may be  subject  to a
        Surrender  Charge of up to 9.5%. The Surrender Charge is a percentage of
        the premiums  withdrawn.  The applicable  percentage varies according to
        the length of time since the premium was paid. The percentages are shown
        on the data pages.

        The amount of cash withdrawal requested and any Surrender Charge will be
        deducted from the  Accumulation  Value on the date we receive the Policy
        Owner's written request. Partial withdrawals will result in cancellation
        of Accumulation Units from each applicable Subaccount. In the absence of
        instructions  from the Policy  Owner,  amounts will be deducted from the
        Subaccounts  and the Fixed  Account on a pro rata basis.  No more than a
        pro rata amount may be  withdrawn  from the Fixed  Account for a partial
        withdrawal. The Company reserves the right to defer withdrawals from the
        Fixed  Account for up to six months  from the date the Company  receives
        the Policy Owner's written request.

        The  Specified  Amount  will be  reduced in the same  proportion  as the
        Accumulation Value is reduced as a result of any partial withdrawal.

        G.     SURRENDER CHARGE

        If a Policy is totally  surrendered or lapses or a partial withdrawal is
        made,  the  Company  may  deduct a  Surrender  Charge  from  the  amount
        requested to be  surrendered.  The  percentage  varies  according to the
        length of time since each  premium was paid.  Any  applicable  Surrender
        Charge will be deducted on a full surrender or a partial withdrawal. The
        Surrender Charge period and the amount of the Surrender Charge are shown
        in the following table:

          YEARS SINCE
         PREMIUM PAYMENT       SURRENDER CHARGE
               1                     9.50%
               2                     9.50
               3                     9.50
               4                     9.00
               5                     7.50
               6                     6.00
               7                     4.50
               8                     3.00
               9                     1.50
          10 & later                   0


        H.     REDEMPTION CHARGES DEDUCTED UNDER THE POLICY

               1.  DEDUCTIONS  FOR  INITIAL  AMOUNT.  We deduct no charges  from
               Premium before allocation to the Variable  Account,  although the
               Monthly  Deduction  includes  deductions  for  cost of  insurance
               charges and for expense charges,  and a Surrender Charge based on
               Premium may apply to surrenders or partial withdrawals during the
               Surrender Charge period.

               2.  MONTHLY  DEDUCTION.  We  deduct  a  charge  from  the  entire
               Accumulation  Value on each Monthly  Deduction Date. This Monthly
               Deduction  equals the cost of  insurance  charge for the  current
               month,  plus the expense charge  (annualized  charge is 1.53% for
               the  first  ten  Policy   Years  and  1.14%  for   Policy   Years
               thereafter).

               Each charge is calculated as a percentage of  Accumulation  Value
               (including  amounts  of  Accumulation  Value  moved  to the  Loan
               Account as collateral for Policy loans) in the following  manner:
               first, all charges,  other than the cost of insurance charge, are
               calculated,  based  on the  Accumulation  Value  on  the  Monthly
               Deduction  Date  (before  monthly   charges  are  deducted,   but
               reflecting  charges  deducted from Subaccount  assets),  and then
               deducted.  The cost of insurance  charge is then calculated based
               on the Accumulation  Value for that date, as reduced by all other
               charges deducted that day. The Monthly  Deduction is deducted pro
               rata from the Accumulation  Value in the  Subaccounts,  the Fixed
               Account, and the Loan Account.

               3. CHARGES  DEDUCTED ON SURRENDER OR PARTIAL  WITHDRAWAL.  If the
               Policy is surrendered or lapses or a partial  withdrawal is taken
               during the Surrender Charge period (which is the first nine Years
               after each premium payment),  a Surrender Charge may be deducted.
               This  charge  declines  over the course of the  Surrender  Charge
               period.  Any Surrender Charge deduction is deducted pro rata from
               the Accumulation Value in the Subaccounts and the Fixed Account.

               4. COST OF  INSURANCE  CHARGE This  charge is  deducted  from the
               Policy's  Accumulation  Value on each Monthly  Deduction Date, as
               part of the Monthly Deduction.

               The  cost of  insurance  charge  covers  the  cost  of  providing
               insurance protection under the Policy.  Currently,  the amount of
               this  charge is based on the rate class of the Insured and Policy
               accumulation value and duration.  The Company assigns Insureds to
               rate classes based on  underwriting  conducted when it receives a
               Policy  application.  Currently,  the Company assigns Insureds to
               the following rate classes: preferred and standard. Once a Policy
               is issued,  an Insured's  rate class does not change except if an
               additional  premium  is  submitted  and the  underwriting  review
               determines that the Insured qualifies for a better rate class. If
               the Insured qualifies for a better rate class, the rate class for
               the additional premium will be used for cost of insurance charges
               under the entire Policy.

               Currently,   the  cost  of  insurance  charge  for  a  Policy  is
               calculated  as a  percentage  of the  Accumulation  Value  on the
               Monthly  Deduction  Date.  The charge is based on the duration of
               the Policy,  and the Insured's  rate class.  The current  monthly
               rates for these classes are  equivalent to the annual  percentage
               rates shown in the following table:

                         POLICY YEAR(S)      ACCUMULATION VALUE  ACCUMULATION
                                             OF   $45,000  OR    VALUE
                                             LESS.               GREATER  THAN
                                                                 $45,000.
                 PREFERRED RATE CLASS
                 1-10                        0.70%               0.60%
                 11 and later                0.60%               0.50%
                 STANDARD RATE CLASS
                 1-10                        1.30%               1.20%
                 11 and later                0.94%               0.84%

               The Company  reserves  the right to change the cost of  insurance
               charges upon appropriate regulatory approval.

               For purposes of determining the current cost of insurance  charge
               on a Monthly  Deduction  Date, all other charges  included in the
               Monthly  Deduction are  calculated and deducted from the Policy's
               Accumulation  Value,  and then the  applicable  cost of insurance
               percentage is applied to the remaining Accumulation Value.

               The cost of insurance charge deducted on a Monthly Deduction Date
               is  guaranteed  not to exceed  the  amount  calculated  using the
               guaranteed  cost of  insurance  rates set forth in the Policy for
               that date.  The maximum  cost of  insurance  charge for a Monthly
               Deduction  Date  determined  is equal to the "net amount at risk"
               under the Policy,  multiplied by the guaranteed cost of insurance
               rate for that date.  The net amount at risk is  determined on the
               last day of the Policy Month.  The amount at risk at any point in
               time is just the death  benefit at that  point in time,  less the
               Accumulation  Value at that  point in time  after  deducting  the
               Expense Charge and the cost of any Policy riders.

               The  guaranteed  cost of insurance  rate for a Monthly  Deduction
               Date under a Policy  depends on the  Insured's sex and age on the
               first day of a Policy Year.

               Current cost of insurance  rates are more favorable for preferred
               rate class than for standard rate class Insureds.  Within a given
               class,  guaranteed  cost of insurance  rates are  generally  more
               favorable  for Insureds of lower ages than for Insureds of higher
               ages, and are generally  more favorable for female  Insureds than
               for male Insureds.

               If a Policy loan is outstanding,  and the Cash Surrender Value on
               a  Monthly  Deduction  Date is not  enough  to cover  the  entire
               Monthly Deduction and any loan interest due for the Policy Month,
               the Company will notify the Policy Owner that the Policy is going
               to  terminate  unless a  sufficient  payment  is made  within the
               61-day grace period.

               5. TAX EXPENSE  CHARGE.  The  Company  will deduct this charge as
               part of the Monthly Deduction from the Accumulation Value on each
               Monthly Deduction Date for the first ten Policy Years. The annual
               rate of this charge is 0.39% of the Accumulation  Value and is to
               reimburse the Company for State premium taxes,  federal  deferred
               acquisition cost taxes, and related administrative expenses.

               6.  ADMINISTRATIVE  EXPENSE CHARGE.  This charge is deducted from
               the Policy's  Accumulation  Value on each Monthly Deduction Date,
               as part of the Monthly Deduction. This charge is currently set at
               an annual rate of 0.24% of the Accumulation Value on each Monthly
               Deduction Date. This charge is for the cost of administering  the
               Policies  (such as the cost of  processing  Policy  transactions,
               issuing Policy Owner statements and reports, and record keeping),
               as well as legal, actuarial,  systems, mailing and other overhead
               costs connected with our variable life insurance operations.

               7. ANNUAL  MAINTENANCE  FEE. If the aggregate  premiums paid on a
               Policy are less than  $50,000,  the Company  will deduct from the
               Account  Value an Annual  Maintenance  Fee of $35 on each  Policy
               Anniversary.  This  fee  will  help  reimburse  the  Company  for
               administrative and maintenance costs of the Policies.  The sum of
               the monthly administrative charges and the annual maintenance fee
               is designed not to exceed the anticipated cost the Company incurs
               in providing administrative services under the Policies.

               8.     DUE AND UNPAID PREMIUM TAX CHARGE.  During  the first nine
               Policy Years,  a charge  for due and unpaid  premium  tax will be
               imposed on full  or  partial  withdrawals in excess  of  the Free
               Withdrawal Amount. This charge is shown below, as a percentage of
               the Account Value withdrawn:

                         --------------------- --------------------------
                         YEAR                  PERCENTAGE OF ACCOUNT
                                               VALUE WITHDRAWN
                         --------------------- --------------------------
                          1                     2.25%
                         --------------------- --------------------------
                         2                     2.00%
                         --------------------- --------------------------
                         3                     1.75%
                         --------------------- --------------------------
                         4                     1.50%
                         --------------------- --------------------------
                         5                     1.25%
                         --------------------- --------------------------
                         6                     1.00%
                         --------------------- --------------------------
                         7                     0.75%
                         --------------------- --------------------------
                         8                     0.50%
                         --------------------- --------------------------
                         9                     0.25%
                         --------------------- --------------------------
                         10                    0.00%
                         --------------------- --------------------------

               After the ninth Policy Year, no due and unpaid premium tax charge
               will be imposed.
        I.     PAYMENT OPTIONS

               OPTION 1 --  PROCEEDS  HELD ON  DEPOSIT  AT  INTEREST.  While the
               Proceeds are held by the Company, the company will annually:
                       (a)  pay interest to the Payee; or
                       (b)  add interest to the Proceeds.
                OPTION 2 -- INCOME OF A SPECIFIED  AMOUNT.  The Company will pay
               the Proceeds in monthly  installments of a specified amount until
               the Proceeds, with interest, have been fully paid.
                OPTION 3 -- INCOME FOR A SPECIFIED PERIOD.  The Company will pay
               the Proceeds in  installments  for the number of years the Policy
               Owner chooses.  The monthly  incomes for each $1,000 of Proceeds,
               shown in the table set forth in the Policy, include interest. The
               Company will provide the income  amounts for payments  other than
               monthly upon request.
                OPTION 4 -- LIFETIME  INCOME.  The Company will pay the Proceeds
               as a monthly income for as long as the Payee lives. The following
               guarantees are available:

                       GUARANTEED PERIOD - The monthly income will be paid for a
                      certain  number  of years  and as long  thereafter  as the
                      Payee lives; or
                       GUARANTEED  AMOUNT  (INSTALLMENT  REFUND)  - The  monthly
                      income will be paid until the sum of all  payments  equals
                      the  Proceeds   placed  under  this  option  and  as  long
                      thereafter as the Payee lives.

                If a fixed Payment Option is chosen,  the monthly income will be
                the amount  computed  using either the Lifetime  Monthly  Income
                Table  set  forth in the  Policy  (which  is based on the  1983a
                Mortality  Table and interest at 3% or, if more favorable to the
                Payee,  our then  current  lifetime  monthly  income  rates  for
                payment of Proceeds.  If a variable Payout Option is chosen, all
                variable payments,  other than the first variable payment,  will
                vary in amount  according to the  investment  performance of the
                applicable Subaccounts.

               NOTE  CAREFULLY.  If no guarantee  is elected,  then IT WOULD BE
               POSSIBLE FOR ONLY ONE PAYMENT TO BE MADE if the Payee(s)  were to
               die before the due date of the second payment;  only two Payments
               if the  Payee(s)  were to die  before  the due date of the  third
               payment;  and so forth.  When the last Payee dies, we will pay to
               the estate of that Payee any remaining  guaranteed Payments under
               a fixed payout option.

                OPTION  5 -- LUMP  SUM.  The  Proceeds  will be paid in one sum.
               OPTION 6 -- ALTERNATIVE SCHEDULE.  Upon request and if available,
               the Company will provide  payments for other  options,  including
               joint and survivor periods.  Certain options may not be available
               in some States.

               If variable  payments  are being made under  Option 2 or 6 and do
               not  involve  life  contingencies,  then  the  Policy  Owner  may
               surrender the Policy and receive the commuted value of any unpaid
               payments.

               Additional information about any Payout Option may be obtained by
               contacting us.

        J.     SUSPENSION OF VALUATION, PAYMENTS, AND TRANSFERS

        The Company  will  suspend all  procedures  requiring  valuation  of the
        Variable Account (including transfers,  surrenders and loans) on any day
        the New York Stock Exchange is closed or trading is restricted due to an
        existing emergency as defined by the Securities and Exchange Commission,
        or on any day the  Commission has ordered that the right of surrender of
        the Policies be suspended  for the  protection of Policy  Owners,  until
        such condition has ended.

         K.    MATURITY DATE.

        The Policy's maturity date is the Policy  Anniversary next following the
        Insured's  100th  birthday.  On the maturity date we will pay the Policy
        Owner the  Policy's  Accumulation  Value,  less any loan and unpaid loan
        interest,  if (a) the Insured is then living;  and (b) this Policy is in
        force.  The  Policy  may  terminate  prior to the  maturity  date if the
        premiums paid are  insufficient to continue this Policy in force. If the
        Policy does continue in force to the maturity date, it is possible there
        will be little or no Cash  Surrender  Value at that time.  Policy values
        will be affected by the  investment  experience of the Variable  Account
        and to the extent  cost of  insurance  charges are more  favorable  than
        guaranteed charges.





                              Exhibit 2:     Opinion and Consent of Counsel


COMPANION LIFE INSURANCE COMPANY
                                                       Mutual of Omaha Plaza
                                                      Omaha, Nebraska  68175


June 20, 1997

Companion Life Insurance Company
Mutual of Omaha Plaza
Omaha, NE  68175-1008

Re:     Registration Statement

To Whom It May Concern:

With reference to the  Registration  Statement on Form S-6 as amended,  filed by
Companion  Life  Insurance  Company and  Companion  Separate  Account B with the
Securities and Exchange  Commission  covering  modified single premium  variable
life  insurance  contracts,  I have  examined  such  documents  and such  laws I
considered necessary and appropriate and on the basis of such examination, it is
my opinion that:

1.      Companion Life Insurance  Company is duly organized and validly existing
        under the laws of the State of New York and has been duly  authorized to
        issue modified single premium  variable life insurance  contracts by the
        Insurance Department of the State of New York.

2.      United of Omaha  Separate  Account B is a duly  authorized  and existing
        separate account established pursuant to the provision of New York law.

3.      The modified  single  premium  variable life insurance  contracts,  when
        issued as contemplated  by said Form S-6  Registration  Statement,  will
        constitute  legal,  validly issued and binding  obligations of Companion
        Life Insurance Company.

I hereby  consent to the  filing of this  opinion as an Exhibit to said Form S-6
Registration  Statement  and to the  use of my name  under  the  caption  "Legal
Matters" in the Registration Statement.

Sincerely,

/s/ Kenneth W. Reitz
Kenneth W. Reitz
Assistant Secretary
Companion Life Insurance Company



                                   Exhibit 6:     Opinion and Consent of Actuary

        June 20, 1997

TO:     COMPANION LIFE INSURANCE COMPANY

FROM:   Russell J. Wiltgen, FSA, MAAA
        Vice President and Actuary


        RE:    ACTUARIAL OPINION

This opinion is furnished in connection with the  registration by Companion Life
Insurance Company of a Modified Single Premium Variable Universal Life Insurance
policy  ("Policy") under the Securities Act of 1933. The prospectus  included in
Pre-Effective  Amendment No. 1 to Registration  Statement No.  333-20443 on Form
S-6  describes  the  Policy.  I  have  reviewed  the  Policy  form  and  I  have
participated  in  the  preparation  and  review  of the  Registration  Statement
Exhibits thereto.

In my opinion,  the illustration of death benefit,  surrender value, and premium
shown in the  Illustration  section of the  Policy  prospectus  included  in the
amended  Registration  Statement,   based  on  the  assumptions  stated  in  the
illustrations,   are  consistent  with  the  provisions  of  the  Policy.   Such
assumptions,  including the current cost of insurance  rates and other  charges,
are reasonable. The ages selected in the illustrations are representative of the
manner in which the Policy  operates.  The Policy has not been designed so as to
make  the  relationship   between  premiums  and  benefits,   as  shown  in  the
illustrations, appear to be more favorable to prospective purchasers of Policies
at the ages and in the rate classes  illustrated than to prospective  purchasers
of Policies, for males or females, at other ages.

I hereby  consent  to the filing of this  opinion  as an exhibit to the  amended
Registration  Statement  and to the use of my name under the heading  Experts in
the prospectus as to actuarial matters.


                        /s/ Russell J. Wiltgen, FSA, MAAA
                          RUSSELL J. WILTGEN, FSA, MAAA
                           Vice President and Actuary




                                   Exhibit 7:     Independent Auditor's Consent


INDEPENDENT AUDITOR'S CONSENT


We  consent to the use in this  Pre-Effective  Amendment  No. 1 to  Registration
Statement  No.  333-20443  of Companion  Separate  Account B of our report dated
February 14, 1997,  on the  financial  statements  of Companion  Life  Insurance
Company appearing in Registration,  and to the related reference to us under the
heading "Independent Auditors."


 /s/  Deloitte & Touche LLP
 DELOITTE & TOUCHE LLP

 Omaha, Nebraska
 June 20, 1997

<PAGE>
                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in this registration statement on Form S-6 (File No.
333-20443) of our report, which includes an explanatory  paragraph regarding the
change  in  opinion  as  required  by  Financial   Accounting   Standards  Board
Interpretation 40, APPLICABILITY OF GENERALLY ACCEPTED ACCOUNTING  PRINCIPLES TO
MUTUAL LIFE INSURANCE AND OTHER ENTERPRISES, as amended (FIN 40), dated February
23, 1996  [except for the change in our opinion as required by FIN 40, for which
the date is  April 9,  1997],  on our  audits  of the  financial  statements  of
Companion Life Insurance Company  (Companion) as of and for the two years in the
period ended December 31, 1995.

We also  consent  to the  reference  to our  firm as  independent  auditors  for
Companion.



/s/  Coopers & Lybrand L.L.P.

New York, New York
June 20, 1997






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission