PARAGON LIFE INSURANCE CO SEPARATE ACCOUNT D
485BPOS, 2000-04-28
Previous: PRICE T ROWE REAL ESTATE FUND INC, 485BPOS, 2000-04-28
Next: PARAGON LIFE INSURANCE CO SEPARATE ACCOUNT D, 485BPOS, 2000-04-28



<PAGE>


   As filed with the Securities and Exchange Commission on April 28, 2000

                                       Registration No. 333-36515
                                       Registration No. 811-08385


                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                        POST-EFFECTIVE AMENDMENT NO. 2
                                      TO
                                   FORM S-6

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

             SEPARATE ACCOUNT D OF PARAGON LIFE INSURANCE COMPANY
                          (Exact Name of Registrant)

                        PARAGON LIFE INSURANCE COMPANY
                              (Name of Depositor)
                         100 South Brentwood Boulevard
                             St. Louis, MO  63105
              (Address of Depositor's Principal Executive Office)

                         Matthew P. McCauley, Esquire
                        Paragon Life Insurance Company
                               700 Market Street
                             St. Louis, MO  63101
              (Name and Address of Agent for Service of Process)

                                   Copy to:

                           Stephen E. Roth, Esquire
                       Sutherland Asbill & Brennan LLP
                         1275 Pennsylvania Ave., N.W.
                         Washington, D.C.  20004-2404


It is proposed that this filing will become effetive (check appropriate space)

[ ]  immediately upon filing pursuant to paragraph (b), of Rule 485

[X]  1 May 2000 pursuant to paragraph (b) of Rule 485

[ ]  6 days after filing pursuant to paragraph (a) (1) of Rule 485

[ ]  on (date), pursuant to paragraph (a) (1) of Rule 485

[ ]  75 days after filing pursuant to paragraph (a) (2) of Rule 485

[ ]  on (date) pursuant to paragraph (a) (2) of Rule 485

Title of securities being registered: Group and Individual Flexible Premium
Variable Life Insurance Policies.
<PAGE>

                       [Paragon - VUL Logo Appears Here]

          Underlying Funds Through:

          Fidelity Variable Insurance Products Fund
          Fidelity Variable Insurance Products Fund II
          MFS Variable Insurance Trust
          Putnam Variable Trust
          Scudder Variable Life Investment Fund
          T. Rowe Price Equity Series, Inc.
          T. Rowe Price Fixed Income Series, Inc.



          . FLEXIBLE PREMIUM VARIABLE LIFE
            INSURANCE POLICY
                                                     [Paragon Logo Appears Here]

            Prospectus dated May 1, 2000                                   50414
<PAGE>

                         FLEXIBLE PREMIUM VARIABLE LIFE
                               INSURANCE POLICIES
                                   ISSUED BY
                         PARAGON LIFE INSURANCE COMPANY
                              100 South Brentwood
                              St. Louis, MO 63105
                                 (314) 862-2211

This Prospectus describes an individual flexible premium variable life
insurance Policy (the "Policy") offered by Paragon Life Insurance Company (the
"Company," "we," or "us").

The Policy is designed to provide lifetime insurance protection to age 100 and
provide flexibility to vary premium payments and change the level of death
benefits payable under the Policy. Flexibility allows an Owner to provide for
changing insurance needs under a single insurance policy. An Owner can allocate
net premiums among several investment portfolios ("Funds") with different
investment objectives.

The Policy provides for: (1) a value upon surrendering the Policy; (2) loans;
and (3) a death benefit payable on the Insured's death. As long as the Policy
remains in force, the death benefit payable on the Insured's death will not be
less than the Face Amount of the Policy. The Policy will remain in force so
long as there is enough value to pay certain monthly charges.

The Owner may allocate net premiums to one or more of the Divisions of Separate
Account D (the "Separate Account"). The Policy value will vary to reflect the
investment experience of the Divisions selected by the Owner. Depending on the
death benefit option elected, portions of the death benefit may also vary. The
Owner bears the entire investment risk under the Policy; there is no minimum
guaranteed value.

Each of the 14 Divisions of the Separate Account will invest in one of the
following corresponding Funds:

<TABLE>
<CAPTION>
                FUND                                 MANAGER
- -----------------------------------------------------------------------------
  <S>                                <C>
  Fidelity Variable Insurance        Fidelity Management & Research Company
  Products Fund or
   Fidelity Variable Insurance
   Products Fund II
   VIP Growth Portfolio
   VIP Equity-Income Portfolio
   VIP II Index 500 Portfolio
   VIP II Contrafund Portfolio
- -----------------------------------------------------------------------------
  MFS Variable Insurance Trust       Massachusetts Financial Services Company
   MFS Emerging Growth Series
- -----------------------------------------------------------------------------
  Putnam Variable Trust              Putnam Investment Management, Inc.
   Putnam VT High Yield Fund          ("Putnam Management")
   Putnam VT New Opportunities Fund
   Putnam VT Income Fund
   Putnam VT Voyager Fund
- -----------------------------------------------------------------------------
  Scudder Variable Life Investment   Scudder, Kemper Investments
   Fund
   Money Market Portfolio
   International Portfolio
- -----------------------------------------------------------------------------
  T. Rowe Price Equity Series, Inc.  T. Rowe Price Associates, Inc.
  and
   T. Rowe Price Fixed Income
   Series, Inc.
   New America Growth Portfolio
   Personal Strategy Balanced
   Portfolio
   Limited-Term Bond Portfolio
</TABLE>

                The date of this Prospectus is May 1, 2000.

                                       1
<PAGE>

Please read this Prospectus carefully and keep it. A full description of the
Funds is contained in the prospectus for each Fund, which must accompany this
Prospectus.

It may not be a good decision to purchase a Policy as a replacement for another
type of life insurance or as a means to obtain additional insurance protection
if the purchaser already owns another flexible premium variable life insurance
policy.

The Securities and Exchange Commission has not approved or disapproved these
securities or passed upon the accuracy or adequacy of this Prospectus. Any
representation to the contrary is a criminal offense.

                                       2
<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
Summary..................................................................   4
The Company, The Separate Account, and The Funds.........................   9
  The Company
  The Separate Account
  The Underlying Funds
  Addition, Deletion, or Substitution of Investments
Payment and Allocation of Premiums.......................................  14
  Issuance of a Policy
  Premiums
  Allocation of Net Premiums and Cash Value
  Policy Lapse and Reinstatement
Policy Benefits..........................................................  16
  Death Benefit
  Cash Value
Policy Rights and Privileges.............................................  22
  Exercising Rights and Privileges Under the Policy
  Loans
  Surrender and Partial Withdrawals
  Transfers
  Right to Examine Policy
  Conversion Right to a Fixed Benefit Policy
  Eligibility Change Conversion
  Payment of Benefits at Maturity
  Payment of Policy Benefits
Charges and Deductions...................................................  25
  Sales Charges
  Premium Tax Charge
  Monthly Deduction
  Partial Withdrawal Transaction Charge
  Separate Account Charges
General Matters Relating to the Policy...................................  28
Distribution of the Policies.............................................  31
Federal Tax Matters......................................................  31
Safekeeping of the Separate Account's Assets.............................  34
Voting Rights............................................................  34
State Regulation of the Company..........................................  35
Management of the Company................................................  36
Legal Matters............................................................  37
Legal Proceedings........................................................  37
Experts..................................................................  37
Additional Information...................................................  37
Definitions..............................................................  38
Financial Statements..................................................... F-1
Appendix A............................................................... A-1
</TABLE>

                   The Policy is not available in all states.

                                       3
<PAGE>

                             SUMMARY OF THE POLICY

The following summary of Prospectus information should be read with the
detailed information which follows in this Prospectus. Unless we provide
otherwise, the description of the Policy contained in this Prospectus assumes
that a Policy is in effect and that there is no outstanding Indebtedness.

The Policy

The Policy described in this Prospectus is designed for as a flexible premium
variable life insurance Policy.

The Policy is a "variable" policy because, unlike the fixed benefits under
other types of life insurance contracts, the Cash Value and, under certain
circumstances, the death benefit under a Policy may increase or decrease
depending upon the investment experience of the Funds underlying the Divisions
to which the Owner has allocated net premium payments. So long as a Policy's
Cash Surrender Value continues to be sufficient to pay the monthly deduction,
an Owner is guaranteed a minimum death benefit equal to the Face Amount of his
or her Policy or an accelerated death benefit in a reduced amount determined in
accordance with certain riders available under the Policy. (See "General
Matters Relating to the Policy--Additional Insurance Benefits.")

Right to Examine Policy

The Owner has a limited right to return a Policy for cancellation within 20
days after the delivery of the Policy to the Owner, within 45 days after the
Owner signs the application, or within 10 days after the Company mails a notice
of this cancellation right to the Owner whichever is latest. If a Policy is
cancelled within this time period, a refund will be paid which will equal all
premiums paid under the Policy or any different amount required by state law.
The Owner also has a right to cancel a requested increase in Face Amount. Upon
cancellation of an increase, the Owner may request that the Company refund the
amount of the additional charges deducted in connection with the increase, or
have the amount of the additional charges added to the Cash Value. (See "Policy
Rights and Privileges--Right to Examine Policy.")

The Separate Account

The Owner may allocate the net premiums to one or more Divisions. (See "The
Company, The Separate Account and the Funds" for a complete description of the
available Funds. An Owner may change future allocations of net premiums at any
time by notifying the Company directly.

Until the end of the "Right to Examine Policy" period (see "Right to Examine
Policy,") all Net Premiums automatically will be allocated to the Money Market
division.

Subject to certain restrictions, an Owner may transfer Cash Values among the
Divisions of the Separate Account. Currently, no charge is assessed for
transfers. The Company reserves the right to modify the transfer privilege.
(See "Policy Rights and Privileges--Transfers.")

Premiums

An Owner has flexibility concerning the amount and frequency of premium
payments. An initial premium equal to one-twelfth ( 1/12) of the planned annual
premium set forth in the specifications page of a Policy is necessary to start
a Policy. The planned annual premium is an amount specified for each Policy
based on the requested initial Face Amount and certain other factors.

However, as discussed below, planned premiums need not be paid so long as there
is sufficient Cash Surrender Value to keep the Policy in force. Subject to
certain limitations, additional premium payments in any amount

                                       4
<PAGE>

and at any frequency may be made directly by the Owner. (See "Payment and
Allocation of Premiums--Issuance of a Policy--Premiums.")

A Policy will lapse (and terminate without value) when the Cash Surrender Value
is not enough to pay the next monthly deduction and a grace period of 62 days
expires without an adequate payment being made by the Owner. (See "Payment and
Allocation of Premiums--Policy Lapse and Reinstatement.")

Death Benefit

Death benefit proceeds are payable to the Beneficiary when the Insured dies or
to the Owner, prior to the Insured's death under circumstances described in
available riders. (See "General Matters Relating to the Policy--Additional
Insurance Benefits.") Two death benefit options are available, as follows:

  . Under the "Level Type" death benefit, the death benefit is the Face
    Amount of the Policy or, if greater, the applicable percentage of Cash
    Value; and

  . Under the "Increasing Type" death benefit, the death benefit is the Face
    Amount of the Policy plus the Cash Value or, if greater, the applicable
    percentage of Cash Value.

So long as a Policy remains in force, the minimum death benefit under either
option will be at least equal to the current Face Amount. (See "Policy
Benefits--Death Benefit.")

There will be a minimum initial Face Amount established by the Company which
will vary by age at issue. The Owner may generally change the Face Amount
(subject to the minimum and maximum amounts applicable to his or her policy)
and the death benefit option, but in certain cases evidence of insurability may
be required. (See "Policy Benefits--Death Benefit.")

Riders

Additional insurance benefits offered under the Policy by rider may an
accelerated death benefit settlement option rider and a waiver of monthly
deductions rider (See "General Matters Relating to the Policy--Additional
Insurance Benefits.") We will deduct the cost of these additional insurance
benefits from Cash Value as part of the monthly deduction. (See "Charges and
Deductions--Monthly Deduction.")

Cash Value

The Policy provides for a Cash Value equal to the total of the Policy's Cash
Value in the Separate Account and the Loan Account (securing Policy Loans). A
Policy's Cash Value will reflect premium payments, the investment performance
of any selected Divisions of the Separate Account, transfers, any Policy Loans,
Loan Account interest rate credited, any partial withdrawals, and the charges
imposed in connection with the Policy. (See "Policy Benefits--Cash Value.")
There is no minimum guaranteed Cash Value.

Charges and Deductions

Premium Expense Charges. We deduct a charge of 1.25% for policy years one
through ten from premiums paid.

Premium Tax Charge. We deduct a charge of 2.25% to cover state premium taxes
from premiums paid. (See "Charges and Deductions--Premium Tax Charge.")

Monthly Deduction. We make a monthly deduction from the Policy's Cash Value in
the Separate Account. The monthly deduction includes the following:

  . Administrative Charge. We deduct an administrative charge (see the
    specification pages of the Policy. The charge is $3.50 per month.

                                       5
<PAGE>

  . Cost of Insurance Charge. We deduct a cost of insurance charge calculated
    on each Monthly Anniversary. We determine monthly cost of insurance rates
    based upon expectations as to future mortality experience. For a
    discussion of the factors affecting the rate class of the Insured see
    "Charges and Deductions--Monthly Deduction--Cost of Insurance."

  . A charge for any additional insurance benefits provided by a rider.

Separate Account Charges.

  . Mortality and Expense Risk Charge. We deduct a daily charge not to exceed
    .0020471% (an annual rate of .75%) of the net assets of each Division for
    the Company's assumption of certain mortality and expense risks incurred
    in connection with the Policy. (See "Charges and Deductions--Separate
    Account Charges.")

  . Federal Taxes. No charges are currently made for federal or state income
    taxes. (See "Federal Tax Matters.")

  . Annual Expenses of the Funds. The value of the assets of the Divisions
    will reflect the management fee and other expenses incurred by the Funds.
    The following table describes the Fund fees and expenses as a percentage
    of net assets (after fee waiver and reimbursement as applicable) for the
    year ended December 31, 1998. The prospectus for each Fund contains more
    detail concerning a Fund's fees and expenses. (See "The Company, The
    Separate Account and The Funds.")

<TABLE>
<CAPTION>
                                     Management Fees  Other Expenses
                                       (after fee         (after       Total
                                        waiver as    reimbursement as  Annual
                  Fund                 applicable)     applicable)    Expenses
      <S>                            <C>             <C>              <C>
      Fidelity Variable Insurance
       Products Fund
       VIP Growth Portfolio(/1/)           .58%             .08%         .66%
       VIP Equity-Income
        Portfolio(/1/)                     .48%             .09%         .57%
      Fidelity Variable Insurance
       Products Fund II
       VIP II Index 500
        Portfolio(/2/)                     .24%             .04%         .28%
       VIP II Contrafund
        Portfolio(/1/)                     .58%             .09%         .67%
      MFS Variable Insurance Trust
       Emerging Growth Series(/3/)         .75%             .09%         .84%
      Putnam Variable Trust
       Putnam VT High Yield Fund           .65%             .07%         .72%
       Putnam VT New Opportunities
        Fund                               .54%             .05%         .59%
       Putnam VT Income Fund               .60%             .07%         .67%
       Putnam VT Voyager Fund              .53%             .04%         .57%
      Scudder Variable Life
       Investment Fund
       Money Market Portfolio              .37%             .06%         .43%
       International Portfolio             .85%             .18%        1.03%
      T. Rowe Price Equity Series,
       Inc.
       New America Growth Portfolio        .85%           (/4/)          .85%
       Personal Strategy Balanced
        Portfolio                          .90%           (/4/)          .90%
      T. Rowe Price Income Series,
       Inc.
       Limited-Term Bond Portfolio         .70%           (/4/)          .70%
</TABLE>

                                       6
<PAGE>


  (/1/)A portion of the brokerage commissions that certain Funds pay was used
  to reduce Fund expenses. In addition, through arrangements with certain
  Fund, or FMR on behalf of certain funds', custodian, credits realized as a
  result of uninvested cash balances were used to reduce a portion of each
  applicable Fund's expenses. Including these reductions, the Portfolio's
  management fee, other expenses and total annual expenses were as follows:

<TABLE>
<CAPTION>
                                                Other    Total
                                    Management Expenses  Annual
                  Fund                 Fees             Expenses
      <S>                           <C>        <C>      <C>
       VIP Growth Portfolio            .58%      .07%     .65%
       VIP Equity-Income Portfolio     .48%      .08%     .56%
       VIP II Contrafund Portfolio     .58%      .07%     .65%

  (/2/)FMR agreed to reimburse a portion of the Index 500 Portfolio expenses
  during the period. Without this reimbursement, the Portfolio's management
  fee, other expenses and total expenses would have been:

       VIP II Index 500 Portfolio      .24%      .11%     .35%
</TABLE>

  (/3/)Each series has an expense offset arrangement which reduces the
  series' custodian fee based upon the amount of cash maintained by the
  series with its custodian and dividend disbursing agent. Each series may
  enter into other such arrangements and directed brokerage arrangements,
  which would also have the effect of reducing the series' expenses. "Other
  Expenses" do not take into account these expense reductions. Had these
  reductions been taken into account, "Total Annual Expenses" would have been
  0.83% for the Emerging Growth Series.

  (/4/)T. Rowe Price Associates, Inc. does not provide separate Management
  Fees and Other Expenses Fees, rather Management Fees include Operating
  Expenses.

The expense information regarding the Funds was provided by those Funds. We
have not independently verified this information. We cannot guarantee that the
reimbursements provided by certain Funds will continue.

Partial Withdrawal Transaction Charge. We deduct a transaction charge equal to
the lesser of $25 or 2% of the amount withdrawn on each partial withdrawal of
amounts from the Separate Account. Currently, there are no transaction charges
imposed for transfers of amounts between Divisions. In addition, transfers and
withdrawals are subject to restrictions relative to amount and frequency. (See
"Payment and Allocation of Premiums--Allocation of Net Premiums and Cash
Value," "Policy Rights and Privileges--Surrender and Partial Withdrawals--
Transfers," and "Charges and Deductions--Partial Withdrawal Transaction
Charge.")

Policy Loans

After the first Policy Anniversary an Owner may borrow against the Cash Value
of a Policy. All outstanding Indebtedness will be deducted from proceeds
payable at the Insured's death, upon maturity, or upon surrender. We transfer a
portion of the Policy's Cash Value in each Division of the Separate Account to
which the loan is allocated to the Loan Account as security for the loan.
Therefore, a Policy Loan may have a permanent impact on the Policy's Cash Value
even if it is repaid. A Policy Loan may be repaid in whole or in part at any
time while the Policy is in force. (See "Policy Rights and Privileges--Loans.")
Loans taken from, or secured by, a Policy may in certain circumstances be
treated as taxable distributions from the Policy. Moreover, with certain
exceptions, a 10% additional income tax would be imposed on the portion of any
loan that is included in income. (See "Federal Tax Matters.")

Surrender and Partial Withdrawals

At any time that a Policy is in effect, an Owner may elect to surrender the
Policy and receive its Cash Surrender Value. An Owner may also request a
partial withdrawal of the Cash Value of the Policy. A partial withdrawal may
reduce the Face Amount and the death benefit payable under the Policy by an
amount equal to the reduction in the Policy's Cash Value. (See "Policy Rights
and Privileges--Surrender and Partial Withdrawals.") Surrenders and partial
withdrawals may have federal income tax consequences. (See "Federal Tax
Matters.")

                                       7
<PAGE>

Illustrations

Illustrations in Appendix A show how death benefits and Cash Values may vary
based on certain hypothetical rate of return assumptions as well as assumptions
pertaining to the level of the charges. These rates are not guaranteed. They
are illustrative only and do not show past or future performance. If a Policy
is surrendered in the early Policy Years, the Cash Value payable will be low
compared to premiums accumulated with interest, and consequently the insurance
protection provided prior to surrender will be costly.

Policy Tax Compliance

We intend for the Policy to satisfy the definition of a life insurance contract
under Section 7702 of the Internal Revenue Code (the "Code"). Assuming that a
Policy qualifies as a life insurance contract under the Code, a Policy Owner
should not be taxed for receiving value from the Policy, until there is a
distribution from the Policy. Also, death benefits payable under a Policy
should be excludable from the gross income of the Beneficiary.

A Policy may be treated as a "modified endowment contract." If the Policy is a
modified endowment contract, it will affect the tax advantages offered under
the Policy. (See "Federal Tax Matters.")

Specialized Uses of the Policy

Because the Policy provides for an accumulation of Cash Value as well as a
death benefit, the Policy can be used for various individual and business
financial planning purposes. Purchasing the Policy in part for such purposes
entails certain risks. For example, if the investment performance of Divisions
to which Cash Value is allocated is poorer than expected or if sufficient
premiums are not paid, the Policy may lapse or may not accumulate sufficient
Cash Value to fund the purpose for which the Policy was purchased. Partial
withdrawals and Policy Loans may significantly affect current and future Cash
Value, Cash Surrender Value, or death benefit proceeds. Depending upon Division
investment performance and the amount of a Policy Loan, the loan may cause a
Policy to lapse. Because the Policy is designed to provide benefits on a long-
term basis, before purchasing a Policy for a specialized purpose a purchaser
should consider whether the long-term nature of the Policy is consistent with
the purpose for which it is being considered. Using a Policy for a specialized
purpose may have tax consequences. (See "Federal Tax Matters.")

Questions

If you have any questions, you may write or call the Company at 100 South
Brentwood, St. Louis, MO 63105, (314) 862-2211.

                                       8
<PAGE>

                THE COMPANY, THE SEPARATE ACCOUNT, AND THE FUNDS

The Company

Paragon Life Insurance Company is a stock life insurance company incorporated
under the laws of Missouri. We were organized in 1981 as General American
Insurance Company and on December 31, 1987, our name was changed. No change in
operations or ownership took place in connection with the name change. Our main
business is writing individual and group life insurance policies and annuity
contracts. As of December 31, 1999, it had assets of $400 million. We are
admitted to do business in 49 states and the District of Columbia. Our
principal offices are at 100 South Brentwood, St. Louis, Missouri 63105 ("Home
Office"). Our Internal Revenue Service Employer Identification Number is 43-
1235869.

We are a wholly-owned subsidiary of General American Life Insurance Company
(the "Parent Company"), a Missouri life insurance company. The Parent Company
is wholly owned by GenAmerica Corporation, a Missouri general business
corporation, which is wholly owned by Metropolitan Life Insurance Company, a
New York insurance company.

Guarantee. In addition, the Parent Company agrees to guarantee that we will
have sufficient funds to meet all of our contractual obligations. In the event
a Policyholder presents a legitimate claim for payment on a Paragon insurance
Policy, the Parent Company will pay such claim directly to the Policyholder if
Paragon is unable to make such payment. This guarantee, which does not have a
predetermined termination date, can be modified or ended only as to policies
not yet issued. The guarantee agreement is binding on the Parent Company, its
successor or assignee and shall end only if the guarantee is assigned to an
organization having a financial rating from Standard & Poor's equal to or
better than the Parent Company's rating. The Parent Company does not intend
that this guarantee to cover the investment experience or Cash Values of the
Policy.

Ratings. We may from time to time publish in advertisements, sales literature,
and reports to Owners or Contractholders, the ratings and other information
assigned to us by one or more independent rating organizations such as A. M.
Best Company, Standard & Poor's, and Duff & Phelps. The purpose of the ratings
is to reflect our financial strength and/or claims paying ability and should
not be considered as bearing on the investment performance of assets held in
the Separate 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 Best'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, the claims paying
ability of the Company as measured by Standard & Poor's Insurance Ratings
Services or Duff & Phelps may be referred to in advertisements or sales
literature or in reports to Owners or Contractholders. These ratings are
opinions of an operating insurance company's financial capacity to meet the
obligations of its insurance policies in accordance with their terms. These
ratings do not reflect the investment performance of the Separate Account or
the degree of risk associated with an investment in the Separate Account.

Advertisements. We also may include in advertisements and other literature
certain rankings assigned to us by the National Association of Insurance
Commissioners ("NAIC"), and our analyses of statistical information produced by
the NAIC. These rankings and analyses of statistical information may describe,
among other things, our growth, premium income, investment income, capital
gains and losses, policy reserves, policy claims, and life insurance in force.
Our use of such rankings and statistical information is not an endorsement by
the NAIC.

Advertisements and literature prepared by the Company also may include
discussions of taxable and tax-deferred investment programs (including
comparisons based on selected tax brackets), alternative investment vehicles,
and general economic conditions.

                                       9
<PAGE>

The Separate Account

We established Separate Account D (the "Separate Account") as a separate
investment account on January 3, 1995 under Missouri law. The Separate Account
receives and invests the net premiums paid under the Policies. In addition, the
Separate Account receives and invests net premiums for other flexible premium
variable life insurance policies issued by us.

The Separate Account is divided into Divisions. Each Division will invest in
Funds as shown on the cover page of this Prospectus. Income and both realized
and unrealized gains or losses from the assets of each Division of the Separate
Account are credited to or charged against that Division without regard to
income, gains, or losses from any other Division of the Separate Account or
arising out of any other business we may conduct.

Although the assets of the Separate Account are the property of the Company,
the assets in the Separate Account equal to the reserves and other liabilities
of the Separate Account are not chargeable with liabilities arising out of any
other business which we may conduct. The assets of the Separate Account are
available to cover the general liabilities of the Company only to the extent
that the Separate Account's assets exceed its Policy liabilities. From time to
time, these excess assets may be transferred from the Separate Account and
included in the Company's general assets. Before making any such transfers, we
will consider any possible adverse impact the transfer may have on the Separate
Account.

The Separate Account has been registered with the Securities and Exchange
Commission ("SEC" or "Commission") as a unit investment trust under the
Investment Company Act of 1940 (the "1940 Act") and meets the definition of a
"separate account" under federal securities laws. Registration with the SEC
does not involve supervision of the management or investment practices or
policies of the Separate Account or the Company by the Commission.

The Funds

The Separate Account invests in shares of various investment management
companies. These are series-type mutual funds registered with the SEC as open-
end, investment management companies. The assets of each Fund used by the
Policies are held separate from the assets of the other Funds, and each Fund
has investment objectives and policies which are generally different from those
of the other Funds. The income or losses of one Fund generally have no effect
on the investment performance of any other Fund.

The investment objectives and policies of certain Funds are similar to the
investment objectives and policies of other portfolios that may be managed by
the same investment adviser or manager. The investment results of the Funds may
differ from the results of these other portfolios. There can be no guarantee,
and no representation is made, that the investment results of any of the Funds
will be comparable to the investment results of any other portfolio, even if
the other portfolio has the same investment adviser or manager.

The following summarizes the investment policies of each Fund under the
corresponding investment management company:

Fidelity Variable Insurance Products Fund

Variable Insurance Products Fund ("VIP") is an open-end diversified management
investment company. Only the Funds described in this section of the prospectus
are currently available as investment choices of the Policies even though
additional Funds may be described in the prospectus for VIP. Fidelity
Management & Research Company ("FMR") of Boston, Massachusetts is the manager
of the Funds.

  . VIP Growth Portfolio

    The investment objective seeks capital appreciation.

                                       10
<PAGE>

  . VIP Equity-Income Portfolio

    The investment objective seeks reasonable income. The fund will also
    consider the potential for capital appreciation. The fund seeks a yield
    which exceeds the composite yield on the securities comprising the S&P
    500.

Fidelity Variable Insurance Products Fund II

Variable Insurance Products II Fund ("VIP II") is an open-end diversified
management investment company. Only the Funds described in this section of the
prospectus are currently available as investment choices of the Policies even
though additional Funds may be described in the prospectus for VIP II. FMR is
the manager of the Funds.

  . VIP II Index 500 Portfolio

    The investment objective seeks investment results that correspond to the
    total return of common stocks publicly traded in the United States, as
    represented by the S&P 500.

  . VIP II Contrafund Portfolio

    The investment objective seeks long-term capital appreciation.

MFS Variable Insurance Trust

MFS Variable Insurance Trust ("MFS Trust") is an open-end diversified
management investment company. Only the Funds described in this section of the
prospectus are currently available as investment choices of the Policies even
though additional Funds may be described in the prospectus for MFS Trust.
Massachusetts Financial Services Company ("MFS") provides investment advisory
services to MFS Trust for fees in accordance with the terms of the current
prospectus for the Fund.

  . Emerging Growth Series

    The investment objective seeks to provide long-term growth of capital.
    The series may invest up to 25% of its net assets in foreign securities,
    including emerging market securities.

Putnam Variable Trust

Putnam Variable Trust is an open-end management investment company, and each of
the funds of Putnam Variable Trust described in this section of the prospectus
is a diversified investment company. Only the Funds described in this section
of the prospectus are currently available as investment choices of the Policies
even though additional Funds may be described in the prospectus for Putnam
Variable Trust. Putnam Management provides investment advisory services to
Putnam Variable Trust for fees in accordance with the terms described in the
current Fund prospectus.

  . Putnam VT High Yield Fund

    Seeks high current income. Capital growth is a secondary goal and, when
    consistent with achieving high current income. The Fund invests in
    higher-yielding, lower-rated securities commonly referred to as "junk
    bonds". See the special considerations for and risks associated with
    investments in these securities described in the Fund prospectus.

  . Putnam VT New Opportunities Fund

    Seeks long-term capital appreciation.

                                       11
<PAGE>

  . Putnam VT Income Fund

    Seeks high current income consistent with capital preservation.

  . Putnam VT Voyager Fund

    Seeks capital appreciation.

Scudder Variable Life Investment Fund

Scudder Variable Life Investment Fund ("Scudder VLI") is a series-type mutual
fund registered with the SEC as an open-end, diversified management investment
company. Only the Money Market Portfolio and the Class A Shares of the
International Portfolio described herein are currently available as investment
choices of the Policies even though other classes and other Funds may be
described in the prospectus for Scudder VLI. Scudder Kemper Investments
("Scudder") provides investment advisory services to Scudder VLI whose terms
and fees are set forth in the Scudder VLI prospectus.

  . Money Market Portfolio

    The Money Market Portfolio seeks to maintain the stability of capital
    and, consistent therewith, to maintain the liquidity of capital and to
    provide current income. The Portfolio seeks to maintain a net asset
    value of $1.00 per share.

    Unless otherwise indicated, the Portfolio's investment objective and
    policies may be changed without a vote of Shareholders.

  . International Portfolio

    The International Portfolio seeks long-term growth of capital primarily
    through diversified holdings of marketable foreign equity investments.

    Unless otherwise indicated, the Portfolio's investment objective and
    policies may be changed without a vote of Shareholders.

T. Rowe Price Equity Series, Inc.

T. Rowe Price Equity Series, Inc. (referred to as "TRP") is an open-end
management investment company. Only the Funds described in this section of the
prospectus are currently available as investment choices of the Policies even
though additional Funds may be described in the prospectus for TRP. T. Rowe
Price Associates, Inc. provides investment advisory services to TRP for fees in
accordance with the terms described in the current Fund prospectus.

  . New America Growth Portfolio

    The Fund seeks to achieve long-term growth of capital by investing
    primarily in the common stocks of companies operating in sectors T. Rowe
    Price believes will be the fastest growing in the United States. Fast-
    growing companies can be found across an array of industries in today's
    "new America". The choice of industry sectors would reflect such factors
    as the overall revenue growth of the component companies and the
    sector's contribution to GDP from year to year.

  . Personal Strategy Balanced Portfolio

    The Fund objective is to seek the highest total return over time
    consistent with an emphasis on both capital appreciation and income. The
    Fund pursues its objective by investing in a diversified portfolio
    typically consisting of approximately 60% stocks, 30% bonds, and 10%
    money market securities.

T. Rowe Price Income Series, Inc.

T. Rowe Price Fixed Income Series, Inc. (referred to as "TRP") is an open-end
management investment company. Only the Funds described in this section of the
prospectus are currently available as investment choices of the Policies even
though additional Funds may be described in the prospectus for TRP. T. Rowe
Price Associates, Inc. provides investment advisory services to TRP for fees in
accordance with the terms described in the current Fund prospectus.


                                       12
<PAGE>

  . Limited-Term Bond Portfolio

    The Fund seeks a high level of income consistent with moderate
    fluctuations in principal value. The Fund invests primarily in short-
    term and intermediate-term bonds. There are no maturity limitations on
    individual securities purchased, but the Fund's dollar-weighted average
    effective maturity will not exceed five years.

There is no assurance that any of the Funds will achieve its stated objective.
More detailed information, including a description of risks, is in the
prospectus for the Funds, which must accompany or precede this Prospectus and
which should be read carefully. Please also refer to the "Annual Expenses of
the Funds" information of this Prospectus for a list of the Funds' annual
expenses.

Agreements. We have has entered into or may enter into arrangements with
certain Funds pursuant to which we receive a fee based upon an annual
percentage of the average net asset amount invested by us on behalf of the
Separate Account and other separate accounts of the Company. These arrangements
vary among the Funds and are entered into because of administrative services
provided by the Company.

Resolving Material Conflicts. All of the Funds are also available to registered
separate accounts of other insurance companies offering variable annuity and
variable life insurance products. As a result, there is a possibility that a
material conflict may arise between the interests of Owners of Policies and of
Owners of Policies whose Cash Values are allocated to other separate accounts
investing in the Funds. In the event a material conflict arises, the Company
will take any necessary steps, including removing the assets of the Separate
Account from one or more of the Funds, to resolve the matter.

Addition, Deletion, or Substitution of Investments. We reserve the right,
subject to compliance with applicable law, to make additions to, deletions
from, or substitutions for the shares of the Funds that are held by the
Separate Account or that the Separate Account may purchase. We reserve the
right to (1) eliminate the shares of any of the Funds and (2) substitute shares
of another fund if the shares of a Fund are no longer available for investment,
or further investment in any Fund becomes inappropriate in view of the purposes
of the Separate Account. We will not substitute any shares without notice to
the Owner and prior approval of the SEC, to the extent required by the 1940 Act
or other applicable law, as required

We also reserve the right to establish additional Divisions of the Separate
Account. We will establish new Divisions when marketing needs or investment
conditions warrant. Any new Division will be made available to existing Owners
on a basis to be determined by the Company. To the extent approved by the SEC,
we may also:

  . Eliminate or combine one or more Divisions;

  .Substitute one Division for another Division; or

  .Transfer assets between Divisions if marketing, tax, or investment
  conditions warrant.

We may make changes in the Policy by appropriate endorsement in the event of a
substitution or change. We will notify all Owners of any such changes.

If we deem it to be in the best interests of persons having voting rights under
the Policy, and to the extent any necessary SEC approvals or Owner votes are
obtained, the Separate Account may be:

  (a) operated as a management company under the 1940 Act;

  (b) deregistered under that Act in the event such registration is no longer
      required; or

  (c) combined with other separate accounts of the Company.

To the extent permitted by applicable law, we may transfer the assets of the
Separate Account associated with the Policy to another separate account.

                                       13
<PAGE>

We cannot guarantee that the shares of the Funds will always be available. The
Funds each sell shares to the Separate Account in accordance with the terms of
a participation agreement between the Fund distributors and us. Should this
agreement terminate or should shares become unavailable for any other reason,
the Separate Account will not be able to purchase the existing Fund shares.
Should this occur, we will be unable to honor Owner requests to allocate Cash
Values or premium payments to the Divisions of the Separate Account investing
in such shares. In the event that a Fund is no longer available, we will take
reasonable steps to obtain alternative investment options.

                       PAYMENT AND ALLOCATION OF PREMIUMS

Issuance of a Policy

Individuals wishing to purchase a Policy, must complete the appropriate
application for this Individual Insurance Policy and submit it to our
authorized representative or to us at our Home Office. We will issue an
Individual Policy to give to each Owner.

Issue Ages. A Policy generally will be issued only to Insureds of Issue Ages 17
through 80 who supply satisfactory evidence of insurability. We may issue
Policies to individuals falling outside the Issue Ages or decline to issue
Policies to individuals within the Issue Ages.

Premiums

The initial premium is due on the Issue Date, and may be paid to an authorized
representative of the Company or to the us at our Home Office. The Company
requires that the initial premium for a Policy be at least equal to one-twelfth
(1/12) of the planned annual premium for the Policy set forth in the
specifications pages. The planned annual premium is an amount specified for
each Policy based on the requested initial Face Amount, the Issue Age of the
Insured and the charges under the Policy. (See "Charges and Deductions.") In
the first Policy year, the planned annual premium must be paid in full. The
Owner is not required to pay premiums equal to the planned annual premium after
the first Policy year.

Planned Premium Payments. After the initial premium and subject to the
limitations described below, premiums may be paid in any amount and at any
interval. Premiums after the first premium payment must be paid to us at our
Home Office. The Owner may establish a schedule of planned premiums which we
will bill at regular intervals. Those offered are annual premiums or monthly
premiums via electronic bank draft. The Owner may skip planned premium
payments. Failure to pay one or more planned premium payments will not always
cause the Policy to lapse. The Policy will lapse if the Cash Surrender Value is
insufficient to cover the next Monthly Deduction. (See "Payment and Allocation
of Premiums--Policy Lapse and Reinstatement.")

Unscheduled Premiums. In addition to any planned payments made, an Owner may
make unscheduled premium payments at any time in any amount, subject to the
minimum and maximum premium limitations described below. The payment of an
unscheduled premium payment may have federal income tax consequences. (See
"Federal Tax Matters.") As mentioned above, an Owner may also skip planned
premium payments. Therefore, unlike conventional insurance policies, a Policy
does not obligate the Owner to pay premiums in accordance with a rigid and
inflexible premium schedule.

If the Policy is in the intended Owner's possessions, but the initial premium
has not been paid, the Policy is not in force. Under these circumstances, the
intended Owner is deemed to have the Policy for inspection only.

Premium Limitations. Every premium payment paid must be at least $20. Total
premiums paid under a Policy may not exceed the current maximum premium
limitations established by federal tax laws in any Policy Year. The maximum
premium limitation for a Policy Year is the sum of the premiums paid under the
Policy that will not at any time exceed the guideline premium limitations
referred to in Section 7702(c) of the Internal Revenue Code of 1986. If at any
time a premium is paid which would result in total premiums exceeding the
current

                                       14
<PAGE>

maximum premium limitation, we will accept only that portion of the premium
which will make total premiums equal the maximum. Any part of the premium in
excess of the maximum premiums will be returned directly to the Owner within 60
days of the end of the Policy Year in which payment is received (unless we
agree) and no further premiums will be accepted until allowed by the current
maximum premium limitations prescribed by Federal tax law. See "Federal Tax
Matters" for a further explanation of premium limitations.

Section 7702A creates an additional premium limitation, which, if exceeded, can
change the tax status of a Policy to that of a "modified endowment contract." A
modified endowment contract is a life insurance contract, from which
withdrawals are treated (for tax purposes) (1) as a distribution of any taxable
income under the contract, and (2) as a distribution of nontaxable investment
in the contract. Also, such withdrawals may be subject to a 10% federal income
tax penalty. We have adopted administrative steps designed to notify an Owner
when we believe that a premium payment will cause a Policy to become a modified
endowment contract. Owner will be given a limited amount of time to request
that the premium be reversed in order to avoid the Policy's classification as a
modified endowment contract. (See "Federal Tax Matters.")

Allocation of Net Premiums and Cash Value

Net Premiums. The net premium equals:

  (1) the premium paid; less

  (2) the premium expense charge;

  (3) the premium tax charge. (See "Charges and Deductions--Sales Charges.")

Allocation of Net Premiums. In the application for a Policy, the Owner
indicates how net premiums are to be allocated among the 14 Divisions of the
Separate Account. However, the minimum percentage that may be allocated to a
Division is 10% of the net premium, and fractional percentages may not be used.

The allocation for future net premiums may be changed without charge at any
time by providing notice in writing directly to us. Any change in allocation
will take effect immediately upon our receipt of the written notification. No
charge is imposed for changing the allocations of future net premiums. The
initial allocation will be shown on the application which is attached to the
Policy.

During the period from the Issue Date to the end of the Right to Examine Policy
period, net premiums will automatically be allocated to the Division that
invests in the Money Market Fund. (See "Right to Examine Policy"). When this
period expires, the Policy's Cash Value in that Division will be transferred to
the Divisions of the Separate Account in accordance with the allocation
requested in the application for the Policy, or any allocation instructions
received subsequent to the receipt of the application. Net Premiums received
after the Right to Examine Policy period will be allocated according to the
allocation instructions most recently received by us unless otherwise
instructed for that particular premium receipt.

The Policy's Cash Value also may be transferred between the Divisions of the
Separate Account. (See "Policy Rights and Privileges--Transfers.")

The value of amounts allocated to the Divisions will vary with the investment
performance of the Funds underlying the Divisions. The Owner bears the entire
investment risk. Investment performance will affect the Policy's Cash Value,
and may affect the death benefit as well. Owners should periodically review
their allocations of premiums and values in light of market conditions and
overall financial planning requirements.

Policy Lapse and Reinstatement

Lapse. Unlike conventional life insurance policies, the failure to make a
premium payment following the initial premium payment will not itself cause a
Policy to lapse. However, a Policy can lapse even if planned premiums have been
paid. Lapse will occur only when the Cash Surrender Value is insufficient to
cover the monthly

                                       15
<PAGE>

deduction, and a grace period expires without a sufficient payment being made.
(See also "General Provisions of the Group Contract--Grace Period--
Termination.") Thus, the payment of premiums in any amount does not guarantee
that the Policy will remain in force until the Maturity Date.

The grace period, which is 62 days, begins on the Monthly Anniversary on which
the Cash Surrender Value is not enough to cover the next monthly deduction,
premium expense charge, and premium tax charge. We will notify the Owner at the
beginning of the grace period by mail. The notice will specify the amount of
premium required to keep the Policy in force and the date the payment is due.
Subject to minimum premium requirements, the amount of the premium required to
keep the Policy in force will be the amount of the current monthly deduction.
(See "Charges and Deductions.") If the Company does not receive the required
amount within the grace period, the Policy will lapse and terminate without
Cash Value. If the Insured dies during the grace period, any overdue monthly
deductions will be deducted from the death benefit payable.

Reinstatement. The Owner may reinstate a lapsed Policy by written application
at any time within five years after the date of lapse and before the Maturity
Date. Reinstatement is subject to the following conditions:

  . Evidence of the insurability of the Insured satisfactory to the Company
    (including evidence of insurability of any person covered by a rider to
    reinstate the rider).

  . Payment of a premium that, after the deduction of any premium expense
    charge and any premium tax charge, is large enough to cover: (a) the
    monthly deductions due at the time of lapse, and (b) two times the
    monthly deduction due at the time of reinstatement.

  . Payment or reinstatement of any Indebtedness. Any Indebtedness reinstated
    will cause a Cash Value of an equal amount also to be reinstated.

Any loan paid at the time of reinstatement will cause an increase in Cash Value
equal to the amount of the repaid loan.

The Policy cannot be reinstated if it has been surrendered.

The amount of Cash Value on the date of reinstatement will be equal to the
amount of any Indebtedness reinstated, increased by the net premiums paid at
reinstatement and any loans paid at the time of reinstatement. The Insured must
be alive on the date the Company approves the application for reinstatement. If
the Insured is not then alive, such approval is void and of no effect.

The effective date of reinstatement will be the date of our approval of the
application for reinstatement. There will be a full monthly deduction for the
Policy Month that includes that date.

                                POLICY BENEFITS

Death Benefit

As long as the Policy remains in force, we will (upon proof of the Insured's
death) pay the death benefit proceeds of a Policy in accordance with the death
benefit option in effect at the time of the Insured's death.

If a rider permitting the accelerated payment of death benefit proceeds has
been added to the Policy, the death benefit may be paid in a single sum prior
to the death of the Insured and may be less than otherwise would be paid upon
the death of the Insured. (See "General Matters Relating to the Policy--
Additional Insurance Benefits.")

The amount of the death benefit proceeds payable will be determined at the end
of the Valuation Period during which the Insured's death occurred. The proceeds
may be paid in a single sum or under one or more of the settlement options set
forth in the Policy. (See "Policy Rights and Privileges--Payment of Policy
Benefits.")

                                       16
<PAGE>

Death benefit proceeds will be paid to the surviving Beneficiary or
Beneficiaries specified in the application or as subsequently changed.

The Policy provides two death benefit options: a "Level Type" death benefit
("Option A") and an "Increasing Type" death benefit ("Option B"). Option B
generally will be the only option presented. The death benefit under either
option will never be less than the current Face Amount of the Policy as long as
the Policy remains in force. (See "Payment and Allocation of Premiums--Policy
Lapse and Reinstatement.") The minimum Face Amount currently varies by age
ranging from $100,000 for ages 65 and older to $275,000 for ages less than 35.
The maximum Face Amount is generally $5,000,000.

Option A. Under Option A, the death benefit is:

  (1) the current Face Amount of the Policy or, if greater,

  (2) the applicable percentage of Cash Value on the date of death.

The applicable percentage is 250% for an Insured Attained Age 40 or below on
the Policy Anniversary prior to the date of death. For Insureds with an
Attained Age over 40 on that Policy Anniversary, the percentage is lower and
declines with age as shown in the Applicable Percentage Table below. Under
Option A the death benefit will remain level at the Face Amount unless the
applicable percentage of Cash Value exceeds the current Face Amount, in which
case the amount of the death benefit will vary as the Cash Value varies. Owners
who prefer to have favorable investment performance reflected in higher Cash
Value for the same Face Amount, rather than increased death benefit, generally
should select Option A.

                          APPLICABLE PERCENTAGE TABLE*

<TABLE>
<CAPTION>
                                            Percentage
                                                Of
             Insured Age                    Cash Value
             -----------                    ----------
             <S>                            <C>
             0 to 40.......................    250%
             45............................    215
             50............................    185
             60............................    130
             65............................    120
             70............................    115
             75 to 90......................    105
             95 and Older..................    100
</TABLE>
- --------
*  For ages that are not shown on the table, the applicable percentage
   multiples will decrease by a ratable portion for each full year.

The applicable percentages in the foregoing table are based on federal tax law
requirements described in Section 7702(d) of the Code. The Company reserves the
right to alter the applicable percentage to the extent necessary to comply with
changes to Section 7702(d) or any successor provision thereto.

Option B. Under Option B, the death benefit is equal to:

  (1) the current Face Amount plus the Cash Value of the Policy or, if
      greater,

  (2) the applicable percentage of the Cash Value on the date of death. The
      applicable percentage is the same as under Option A.

Under Option B, the amount of the death benefit will always vary as the Cash
Value varies (but will never be less than the Face Amount).

                                       17
<PAGE>


Owners who prefer to have favorable investment performance reflected in higher
death benefits for the same Face Amount generally should select Option B. All
other factors equal, for the same premium dollar, Option B provides lower
initial Face Amount resulting in earlier cash accumulation.

Change in Death Benefit Option. After the first Policy Anniversary, the Owner
may change the death benefit option. We reserve the right to limit the number
of changes in death benefit options to one each Policy Year. A request for a
change must be made directly to us in writing. The effective date of such a
change will be the Monthly Anniversary on or following the date we receive the
change request.

If the death benefit option is changed from Option A to Option B, the Face
Amount after the change will equal the Face Amount before the change less the
Cash Value on the effective date of the change. Satisfactory evidence of
insurability must be submitted directly to us with a request for a change from
Option A to Option B. This change may not be made if it would result in a Face
Amount of less than $25,000.

If the death benefit option is changed from Option B to Option A, the Face
Amount after the change will equal the Face Amount before the change plus the
Cash Value on the effective date of change.

A change in death benefit option will not in itself result in an immediate
change in the amount of a Policy's death benefit or Cash Value. No charges will
be imposed upon a change from death benefit Option B to Option A. Changing from
Option A to Option B, however, will result in a decrease in the Face Amount. In
addition, if, prior to or accompanying a change in the death benefit option,
there has been an increase in the Face Amount, the cost of insurance charge may
be different for the increased amount. (See "Charges and Deductions--Monthly
Deduction--Cost of Insurance.")

No change in death benefit option will be permitted that results in the death
benefit under a Policy being included in gross income because the federal tax
law requirements are not satisfied. (See "Federal Tax Matters.")

Change in Face Amount. Subject to certain limitations set forth below, an Owner
may increase or decrease the Face Amount of a Policy (without changing the
death benefit option) after the first Policy Anniversary. A written request for
a change in the Face Amount must be sent directly to us. A change in Face
Amount may affect the cost of insurance rate and the net amount at risk, both
of which affect an Owner's cost of insurance charge. (See "Charges and
Deductions--Monthly Deduction--Cost of Insurance.") In addition, a change in
Face Amount may have federal income tax consequences. (See "Federal Tax
Matters.")

Face Amount Decreases. Any decrease in the Face Amount will become effective on
the Monthly Anniversary on or following our receipt of the written request. The
amount of the requested decrease must be at least $5,000 and the Face Amount
remaining in force after any requested decrease may not be less than the
minimum amount Face Amount, generally $25,000. If, following a decrease in Face
Amount, the Policy would not comply with the maximum premium limitations
required by federal tax law (see "Payment and Allocation of Premiums"), the
decrease may be limited or Cash Value may be returned to the Owner (at the
Owner's election), to the extent necessary to meet those requirements. A
decrease in the Face Amount will reduce the Face Amount in the following order:

  (1) The Face Amount provided by the most recent increase;

  (2) The next most recent increases successively; and

  (3) The initial Face Amount.

This order of reduction will be used to determine the amount of subsequent cost
of insurance charges (see "Charges and Deductions--Monthly Deduction--Cost of
Insurance").

                                       18
<PAGE>

Face Amount Increases. For an increase in the Face Amount, we require that
satisfactory evidence of insurability be submitted. If approved, the increase
will become effective on the Monthly Anniversary on or following receipt of the
satisfactory evidence of insurability. In addition, the Insured must have an
Attained Age of 80 or less on the effective date of the increase. The amount of
the increase may not be less than $5,000. The Face Amount may not be increased
more than the maximum Face Amount for that Policy, generally $500,000. Although
an increase need not necessarily be accompanied by additional premium, the Cash
Surrender Value in effect immediately after the increase must be sufficient to
cover the next monthly deduction. (See "Charges and Deductions--Monthly
Deduction.") An increase in the Face Amount may result in certain additional
charges. (See "Charges and Deductions.")

Cancellation of an Increase. An increase in Face Amount may be cancelled within
the later of:

  . 20 days from the date the Owner received the new Policy specifications
    page for the increase;

  . within 10 days of mailing the right to cancellation notice to the Owner;
    or

  . within 45 days after the application for an increase was signed.

Upon cancellation, any additional charges, which would not have been assessed
without the increase, will be refunded to the Owner if requested. If a request
for a refund is not made, the charges will be restored to the Policy's Cash
Value and allocated to Divisions in the same manner as they were deducted.
Premiums paid following an increase in Face Amount and prior to the time the
right to cancel the increase expires will become part of the Policy's Cash
Value and will not be subject to refund. (See "Policy Rights and Privileges--
Right to Examine Policy.")

Methods of Affecting Insurance Protection. An Owner may increase or decrease
the pure insurance protection provided by a Policy--the difference between the
death benefit and the Cash Value--in several ways as insurance needs change.
Examples include increasing or decreasing the Face Amount, changing the level
of premium payments, and, to a lesser extent, making partial withdrawals from
the Policy. Although the consequences of each of these methods will depend upon
the individual circumstances, they may be generally summarized as follows:

  (a) A decrease in the Face Amount will, subject to the applicable
      percentage limitations (see "Policy Benefits--Death Benefit"), decrease
      the pure insurance protection and the cost of insurance charges under
      the Policy without reducing the Cash Value.

  (b) An increase in the Face Amount may increase the amount of pure
      insurance protection, depending on the amount of Cash Value and the
      resultant applicable percentage limitation. If the insurance protection
      is increased, the Policy charges generally will increase as well.

  (c) An increased level of premium payments will reduce the pure insurance
      protection if Option A is in effect. However, when the applicable
      percentage of Cash Value exceeds either the Face Amount (if Option A is
      in effect) or the Cash Value plus the Face Amount (if Option B is in
      effect), increased premium payments will increase the pure insurance
      protection. Increased premiums should also increase the amount of funds
      available to keep the Policy in force.

  (d) A reduced level of premium payments generally will increase the amount
      of pure insurance protection, depending on the applicable percentage
      limitations. If the reduced level of premium payments is insufficient
      to cover monthly deductions or to offset negative investment
      performance, Cash Value may also decrease, which in turn will increase
      the possibility that the Policy will lapse. (See "Payment and
      Allocation of Premiums--Policy Lapse and Reinstatement.")

  (e) A partial withdrawal will reduce the death benefit. (See "Policy Rights
      and Privileges--Surrender and Partial Withdrawals.") However, it only
      affects the amount of pure insurance protection and cost of insurance
      charges if the death benefit before or after the withdrawal is based on
      the applicable percentage of Cash Value, because otherwise the decrease
      in the death benefit is offset by the amount of Cash Value withdrawn.
      The primary use of a partial withdrawal is to withdraw Cash Value.

                                       19
<PAGE>

Payment of Death Benefit Proceeds. Death benefit proceeds under the Policy
ordinarily will be paid within seven days after we receive all documentation
required. Payment may, however, be postponed in certain circumstances. (See
"General Matters Relating to the Policy--Postponement of Payments.") The Owner
may decide the form in which the proceeds will be paid. During the Insured's
lifetime, the Owner may arrange for the death benefit proceeds to be paid in a
single sum or under one or more of the optional methods of settlement described
below. The death benefit will be increased by the amount of the monthly cost of
insurance for the portion of the month from the date of death to the end of the
month, and reduced by any outstanding Indebtedness. (See "General Matters
Relating to the Policy--Additional Insurance Benefits," and "Charges and
Deductions.")

When no election for an optional method of settlement is in force when the
Insured dies, the Beneficiary may select one or more of the optional methods of
settlement at any time before death benefit proceeds are paid. (See "Policy
Rights and Privileges--Payment of Policy Benefits.")

An election or change of method of settlement must be in writing. A change in
Beneficiary revokes any previous settlement election. Once payments have begun,
the settlement option may not be changed.

Cash Value

The Cash Value of the Policy is equal to the total of the Policy's Cash Value
in the Separate Account and the Loan Account. The Policy's Cash Value in the
Separate Account will reflect:

  . the investment performance of the chosen Divisions;

  . the frequency and amount of net premiums paid;

  . transfers;

  . partial withdrawals;

  . Policy Loans;

  . Loan account interest rate credited; and

  . the charges assessed in connection with the Policy.

An Owner may at any time surrender the Policy and receive the Policy's Cash
Surrender Value. (See "Policy Rights and Privileges--Surrender and Partial
Withdrawals.") There is no guaranteed minimum Cash Value.

Determination of Cash Value. Cash Value is determined on a daily basis. On the
Investment Start Date, the Cash Value in a Division will equal the portion of
any net premium allocated to the Division, reduced by the portion of the
monthly deductions due from the Issue Date through the Investment Start Date
allocated to that Division. Depending upon the length of time between the Issue
Date and the Investment Start Date, this amount may be more than the amount of
one monthly deduction. (See "Payment and Allocation of Premiums.") Thereafter,
on each Valuation Date, the Cash Value in a Division will equal:

  (1) The Cash Value in the Division on the preceding Valuation Date,
      multiplied by the Division's Net Investment Factor (defined below) for
      the current Valuation Period; plus

  (2) Any net premium payments received during the current Valuation Period
      which are allocated to the Division; plus

  (3) Any loan repayments allocated to the Division during the current
      Valuation Period; plus

  (4) Any amounts transferred to the Division from another Division during
      the current Valuation Period; plus

  (5) That portion of the interest credited on outstanding Policy Loans which
      is allocated to the Division during the current Valuation Period; minus

                                       20
<PAGE>


  (6) Any amounts transferred from the Division during the current Valuation
      Period (including amounts securing Policy Loans) plus transfer charges
      if any; minus

  (7) Any partial withdrawals plus any partial withdrawal transaction charge,
      from the Division during the current Valuation Period; minus

  (8) If a Monthly Anniversary occurs during the current Valuation Period,
      the portion of the monthly deduction allocated to the Division during
      the current Valuation Period to cover the Policy Month which starts
      during that Valuation Period. (See "Charges and Deductions.")

The Policy's Cash Value in the Separate Account equals the sum of the Policy's
Cash Values in each Division.

Net Investment Factor. The Net Investment Factor measures the investment
performance of a Division during a Valuation Period. The Net Investment Factor
for each Division for a Valuation Period is calculated as follows:

  (1) The value of the assets at the end of the preceding Valuation Period;
      plus

  (2) The investment income and capital gains--realized or unrealized--
      credited to the assets in the Valuation Period for which the Net
      Investment Factor is being determined; minus

  (3) The capital losses, realized or unrealized, charged against those
      assets during the Valuation Period; minus

  (4) Any amount charged against each Division for taxes or other economic
      burden resulting from the application of tax laws, determined by the
      Company to be properly attributable to the Divisions or the Policy, or
      any amount set aside during the Valuation Period as a reserve for taxes
      attributable to the operation or maintenance of each Division; minus

  (5) A charge not to exceed .0020471% of the net assets for each day in the
      Valuation Period. This corresponds to 0.75% per year for mortality and
      expense risks; divided by

  (6) The value of the assets at the end of the preceding Valuation Period.

The Company may use an equivalent method to determine Cash Value in each
Division on each Valuation Date in lieu of the Net Investment Factor method.
This method directly determines the units of Cash Value in each Division and
the corresponding unit value. Unit value is obtained as follows:

  (1) The value of assets in a Division are obtained by multiplying shares
      outstanding by the net asset value as of the Valuation Date; minus

  (2) A reduction based upon a charge not to exceed .0024547% of the net
      assets for each day in the Valuation Period is made (This corresponds
      to 0.90% per year for mortality and expense risk charge); divided by

  (3) Aggregate units outstanding in the Division at the end of the preceding
      Valuation Period.

                                       21
<PAGE>

                          POLICY RIGHTS AND PRIVILEGES

Loans

Loan Privileges. After the first Policy Anniversary, the Owner may, by written
request directly to us, borrow an amount up to the Loan Value of the Policy,
with the Policy serving as sole security for such loan. The Loan Value is equal
to (a) minus (b), where

  .(a) is 90% of the Cash Value of the Policy on the date the Policy Loan is
  requested; and

  .(b) is the amount of any outstanding Indebtedness.

Loan interest is due and payable in arrears on each Policy Anniversary or on a
pro rata basis for such shorter period as the loan may exist. The minimum
amount that may be borrowed is $500. The loan may be completely or partially
repaid at any time while the Insured is living. Any amount due to an Owner
under a Policy Loan ordinarily will be paid within seven days after we receive
the loan request at our Home Office, although payments may be postponed under
certain circumstances. (See "General Matters Relating to the Policy--
Postponement of Payments.")

When a Policy Loan is made, Cash Value equal to the amount of the loan and loan
interest due will be transferred to the Loan Account as security for the loan.
Unless the Owner requests a different allocation, amounts will be transferred
from the Divisions of the Separate Account in the same proportion that the
Policy's Cash Value in each Division bears to the Policy's total Cash Value,
(not including the Cash Value in the Loan Account,) at the end of the Valuation
Period during which the request for a Policy Loan is received. This will reduce
the Policy's Cash Value in the Separate Account. These transactions will not be
considered transfers for purposes of the limitations on transfers between
Divisions.

Loan Account Interest Rate Credited. Cash Value transferred to the Loan Account
to secure a Policy Loan will accrue interest daily at an annual rate not less
than 5%. The rate is declared by action of our management as authorized by our
Board of Directors. The Loan Account interest credited will be transferred to
the Divisions: (1) each Policy Anniversary; (2) when a new loan is made; (3)
when a loan is partially or fully repaid; and (4) when an amount is needed to
meet a monthly deduction.

Interest Rate Charged for Policy Loans. The interest rate charged will be at an
annual rate of 8%. Interest charged will be due and payable annually in arrears
on each Policy Anniversary or for the duration of the Policy Loan, if shorter.
If the Owner does not pay the interest charged when it is due, an amount of
Cash Value equal to that which is due will be transferred to the Loan Account.
(See "Policy Rights and Privileges--Loans--Effect of Policy Loans.") The amount
transferred will be deducted from the Divisions in the same proportion that the
portion of the Cash Value in each Division bears to the total Cash Value of the
Policy (not including the Cash Value in the Loan Account.

Effect of Policy Loans. A loan taken from, or secured by, a Policy may have
federal income tax consequences. (See "Federal Tax Matters.")

Whether or not a Policy Loan is repaid, it will permanently affect the Cash
Value of a Policy, and may permanently affect the amount of the death benefit.
This is because the collateral for the Policy Loan (the amount held in the Loan
Account) does not participate in the performance of the Separate Account while
the loan is outstanding. If the Loan Account interest credited is less than the
investment performance of the selected Division, the Policy values will be
lower as a result of the loan. Conversely, if the Loan Account interest
credited is higher than the investment performance of the Division, the Policy
values may be higher.

In addition, if the Indebtedness exceeds the Cash Value on any Monthly
Anniversary, the Policy may lapse, subject to a grace period. (See "Charges and
Deductions.") A sufficient payment must be made within the later of:

                                       22
<PAGE>

  (1) the grace period of 62 days from the Monthly Anniversary immediately
      before the date Indebtedness exceeds the Cash Value; or

  (2) 31 days after notice that the Policy will terminate without a
      sufficient payment has been mailed.

If a sufficient payment is not received, the Policy will lapse and terminate
without value. A lapsed Policy may later be reinstated. (See "Payment and
Allocation of Premiums--Policy Lapse and Reinstatement.")

All outstanding Indebtedness will be deducted from the proceeds payable upon
the death of the Insured, surrender, or the maturity of the Policy.

Repayment of Indebtedness. A Policy Loan may be repaid in whole or in part at
any time prior to the death of the Insured and as long as a Policy is in
effect. All repayments should be made directly to us. Amounts paid while a
Policy Loan is outstanding will be treated as premiums unless the Owner
requests in writing that the payments be treated as repayment of Indebtedness.
When a loan repayment is made, an amount securing the Indebtedness in the Loan
Account equal to the loan repayment will be transferred to the Divisions in the
same proportion that Cash Value in the Loan Account bears to the Cash Value in
each Loan Subaccount. A Loan Subaccount exists for each Division. Amounts
transferred to the Loan Account to secure Indebtedness are allocated to the
appropriate Loan Subaccount to reflect their origin.

Surrender and Partial Withdrawals

During the lifetime of the Insured and while a Policy is in force, the Owner
may surrender, or make a partial withdrawal of the Policy by sending a written
request to us. Any restrictions are described below. The amount available upon
surrender is the Cash Surrender Value (described below) at the end of the
Valuation Period during which the surrender request is received by us. Amounts
payable upon surrender or a partial withdrawal ordinarily will be paid within
seven days of receipt of the written request. (See "General Matters Relating to
the Policy--Postponement of Payments.") Surrenders and partial withdrawals may
have federal income tax consequences. (See "Federal Tax Matters.")

Surrender. To effect a surrender, the Policy must be returned to us along with
the request, or the request must be accompanied by a completed affidavit of
lost Policy. Upon request, we can provide a lost Policy Certificate. Upon
surrender, we will pay the Cash Surrender Value to the Owner. The Cash
Surrender Value equals the Cash Value on the date of surrender, less any
Indebtedness. Surrender proceeds will be paid in a single sum. If the request
is received on a Monthly Anniversary, the monthly deduction otherwise
deductible will be included in the amount paid. Coverage under a Policy will
terminate as of the date of surrender.

Partial Withdrawals. After the first Policy Year, an Owner may make up to one
partial withdrawal each Policy Month from the Separate Account. The minimum
amount of a partial withdrawal, net of any transaction charges, is $500. The
minimum amount that can be withdrawn from a Division is $50, or the Policy's
Cash Value in a Division, if smaller. The maximum amount that may be withdrawn,
including the partial withdrawal transaction charge, is the Loan Value. The
partial withdrawal transaction charge is equal to the lesser of $25 or 2% of
the amount withdrawn. The Owner may allocate the amount withdrawn, subject to
the above conditions, among the Divisions. If no allocation is specified, then
the partial withdrawal will be allocated among the Divisions in the same
proportion that the Policy's Cash Value in each Division bears to the total
Cash Value of the Policy (not including the Cash Value in the Loan Account) on
the date the request for the partial withdrawal is received.

A partial withdrawal will decrease the Face Amount in two situations. First, if
death benefit Option A is in effect and the death benefit equals the Face
Amount then the partial withdrawal will decrease the Face Amount, and, thus,
the death benefit by an amount equal to the partial withdrawal plus the partial
withdrawal transaction charge. Second, if the death benefit equals a percentage
of Cash Value (whether Option A or Option B is in effect), then a partial
withdrawal will decrease the Face Amount by the amount that the partial
withdrawal plus

                                       23
<PAGE>

the partial withdrawal transaction charge exceeds the difference between the
death benefit and the Face Amount. The death benefit also will be reduced in
this circumstance. If Option B is in effect and the death benefit equals the
Face Amount plus the Cash Value, the partial withdrawal will not reduce the
Face Amount, but it will reduce the Cash Value and, thus, the death benefit by
the amount of the partial withdrawal plus the partial withdrawal transaction
charge. The Face Amount will be decreased in the following order: (1) the Face
Amount at issue; and (2) any increases in the same order in which they were
issued.

Generally, the partial withdrawal transaction charge will be allocated among
the Divisions in the same proportion as the partial withdrawal is allocated.
If, following a partial withdrawal, insufficient funds remain in a Division to
pay the partial withdrawal transaction charge allocated to a Division, the
unpaid charges will be allocated equally among the remaining Divisions. In
addition, an Owner may request that the partial withdrawal transaction charge
be paid from the Owner's Cash Value in another Division.

The Face Amount remaining in force after a partial withdrawal may not be less
than $25,000. Any request for a partial withdrawal that would reduce the Face
Amount below this amount will not be approved.

Partial withdrawals may affect the way in which the cost of insurance charge is
calculated and the amount of pure insurance protection afforded under a Policy.
(See "Policy Benefits--Death Benefit--Methods of Affecting Insurance
Protection.")

Transfers

Under the Company's current rules, a Policy's Cash Value, (not including
amounts credited to the Loan Account,) may be transferred among the Divisions
available with the Policy. Requests for transfers from or among Divisions must
be made in writing directly to us and may be made once each Policy Month.
Transfers must be in amounts of at least $250 or, if smaller, the Policy's Cash
Value in a Division. We will make transfers and determine all values in
connection with transfers as of the end of the Valuation Period during which
the transfer request is received.

All requests received on the same Valuation Day will be considered a single
transfer request. Each transfer must meet the minimum requirement of $250 or
the entire Cash Value in a Division. Where a single transfer request calls for
more than one transfer, and not all of the transfers would meet the minimum
requirements, we will make those transfers that do meet the requirements.
Transfers resulting from Policy Loans will not be counted for purposes of the
limitations on the amount or frequency of transfers allowed in each month or
year.

Although we currently intend to continue to permit transfers for the
foreseeable future, the Policy provides that we may modify the transfer
privilege, by changing the minimum amount transferable, by altering the
frequency of transfers, by imposing a transfer charge, by prohibiting
transfers, or in such other manner as we may determine.

Right to Examine Policy

The Owner may cancel a Policy within 10 days of after receiving it or such
longer period if required by state law. If a Policy is cancelled within this
time period, a refund will be paid. The refund will equal all premiums paid
under the Policy.

To cancel the Policy, the Owner should mail or deliver the Policy directly to
us. A refund of premiums paid by check may be delayed until the check has
cleared the Owner's bank. (See "General Matters Relating to the Policy--
Postponement of Payments.")

As noted above, a request for an increase in Face Amount (see "Policy
Benefits--Death Benefit") also may be cancelled. The request for cancellation
must be made within the latest of:

                                       24
<PAGE>

  . 20 days from the date the Owner received the new Policy specifications
    pages for the increase;

  . 10 days of mailing the right to cancellation notice to the Owner; or

  . 45 days after the Owner signed the application for the increase.

Upon cancellation of an increase, the Owner may request that we refund the
amount of the additional charges deducted in connection with the increase. This
amount will equal the amount by which the monthly deductions since the increase
went into effect exceeded the monthly deductions which would have been made
absent the increase. (See "Charges and Deductions--Monthly Deduction.") If no
request is made, we will increase the Policy's Cash Value by the amount of
these additional charges. This amount will be allocated among the Divisions in
the same manner as it was deducted.

Payment of Benefits at Maturity

If the Insured is living and the Policy is in force, the Company will pay the
Cash Surrender Value of the Policy to the Owner on the Maturity Date. An Owner
may elect to have amounts payable on the Maturity Date paid in a single sum or
under a settlement option. (See "Policy Rights and Privileges--Payment of
Policy Benefits.") Amounts payable on the Maturity Date ordinarily will be paid
within seven days of that date, although payment may be postponed under certain
circumstances. (See "General Matters Relating to the Policy--Postponement of
Payments.") A Policy will mature if and when the Insured reaches Attained Age
100.

Payment of Policy Benefits

A lump sum payment will be made. Provisions for settlement of proceeds
different from a lump sum payment may only be made upon our written agreement.

Settlement Options. We may offer settlement options that apply to the payment
of death benefit proceeds, as well as to benefits payable at maturity. Once a
settlement option is in effect, there will no longer be value in the Separate
Account.

Accelerated Death Benefits. We offer certain riders which permit the Owner to
elect to receive an accelerated payment of the Policy's death benefit in a
reduced amount under certain circumstances. (See "General Matters Relating to
the Policy--Additional Insurance Benefits.")

                             CHARGES AND DEDUCTIONS

We will deduct charges in connection with the Policies to compensate us for
providing the insurance benefits set forth in the Policies and any additional
benefits added by rider, administering the Policies, incurring expenses in
distributing the Policies, and assuming certain risks in connection with the
Policies. We may realize a profit on one or more of these charges. We may use
any such profit for any corporate purpose, including, among other things,
payments of sales and distribution expenses.

Premium Expense Charges

Prior to allocation of net premiums among the Divisions of the Separate
Account, premium payments will be reduced by a premium expense charge equal to
1.25 percent of the premium paid for years one through ten.

Premium Tax Charge

Various states and subdivisions impose a tax on premiums received by insurance
companies. Premium taxes vary from jurisdiction to jurisdiction. To cover these
premium taxes, premium payments will be reduced by a premium tax charge of
2.25% from all Policies.


                                       25
<PAGE>

Monthly Deduction

Charges will be deducted monthly from the Cash Value of each Policy ("monthly
deduction") to compensate us for (a) certain administrative costs; (b)
insurance underwriting and acquisition expenses in connection with issuing a
Policy; (c) the cost of insurance; and (d) the cost of optional benefits added
by rider. The monthly deduction will be deducted on the Investment Start Date
and on each succeeding Monthly Anniversary. It will be allocated among each
Division in the same proportion that a Policy's Cash Value in each Division
bears to the total Cash Value of the Policy (not including the Cash Value in
the Loan Account,) on the date the deduction is made. Because portions of the
monthly deduction, such as the cost of insurance, can vary from month to month,
the monthly deduction itself will vary in amount from month to month.

Monthly Administrative Charge. We are responsible for the administration of the
Policies and the Separate Account. Administrative expenses include premium
billing and collection, recordkeeping, processing death benefit claims, cash
surrenders, partial withdrawals, Policy changes, reporting and overhead costs,
processing applications, and establishing Policy records. We assess a monthly
administration charge of $3.50 per month from each Policy as set forth in the
specifications pages of the Policy. These charges, once established at the time
a Policy is issued, are guaranteed not to increase over the life of the Policy.

Cost of Insurance. The cost of insurance is deducted on each Monthly
Anniversary for the next Policy Month. Because the cost of insurance depends
upon a number of variables, the cost will vary for each Policy Month. The cost
of insurance is determined separately for the initial Face Amount and for any
increases in Face Amount. We will determine the monthly cost of insurance
charge by multiplying the applicable cost of insurance rate or rates by the net
amount at risk for each Policy Month.

Cost of Insurance Rates. The cost of insurance rates are determined at the
beginning of each Policy Year for the initial Face Amount and each increase in
Face Amount. We will determine the current cost of insurance rates based on our
expectations as to future mortality experience.

The current cost of insurance rates will be based on the Attained Age of the
Insured, the rate class of the Insured, and sex of the Insured at issue or the
date of an increase in Face Amount. The cost of insurance rates generally
increase as the Insured's Attained Age increases.

The rate class of an Insured will affect the cost of insurance rate. For the
initial Face Amount, we will use the rate class on the Issue Date. For each
increase in Face Amount, other than one caused by a change in the death benefit
option, we will use the rate class applicable to that increase. If the death
benefit equals a percentage of Cash Value, an increase in Cash Value will cause
an automatic increase in the death benefit. The rate class for such increase
will be the same as that used for the most recent increase, excluding any
rider, that required proof of insurability.

We currently place Insureds into a preferred rate class, a standard rate class,
or into rate classes involving a higher mortality risk. The degree of
underwriting imposed may vary from full underwriting to simplified issue
underwriting.

Actual cost of insurance rates may change, and the actual monthly cost of
insurance rates will be determined by us based on our expectations as to future
mortality experience. However, the actual cost of insurance rates will not be
greater than the guaranteed cost of insurance rates set forth in the Policy.
For fully underwritten and simplified issue Policies which are not in a
substandard risk class, the guaranteed cost of insurance rates are equal to
100% of the rates set forth in the male/female smoker/nonsmoker 1980 CSO
Mortality Tables (1980 CSO Table SA, 1980 CSO Table NA, 1980 CSO Table SG, and
1980 CSO Table NG), age last birthday. Higher rates apply if the Insured is
determined to be in a substandard risk class.

In two otherwise identical Policies, an Insured in the preferred rate class
will have a lower cost of insurance than an Insured in a rate class involving
higher mortality risk. Each rate class is also divided into two categories:
smokers and nonsmokers. Nonsmoker Insureds will generally incur a lower cost of
insurance than

                                       26
<PAGE>

similarly situated Insureds who smoke. Policies issued with simplified
underwriting will, in general, incur a higher cost of insurance than Policies
issued under full underwriting.

The net amount at risk for a Policy Month is (a) the death benefit at the
beginning of the Policy Month divided by 1.0032737, less (b) the Cash Value at
the beginning of the Policy Month. Dividing the death benefit by 1.0032737
reduces the net amount at risk, solely for purposes of computing the cost of
insurance, by taking into account assumed monthly earnings at an annual rate of
4%.

The net amount at risk may be affected by changes in the Cash Value or changes
in the Face Amount of the Policy. If there is an increase in the Face Amount
and the rate class applicable to the increase is different from that for the
initial Face Amount, we will calculate the net amount at risk separately for
each rate class. When we determine the net amounts at risk for each rate
class,when Option A is in effect, we will consider the Cash Value first to be a
part of the initial Face Amount. If the Cash Value is greater than the initial
Face Amount, we will consider the excess Cash Value as part of each increase in
order, starting with the first increase. If Option B is in effect, we will
determine the net amount at risk for each rate class by the Face Amount
associated with that rate class. In calculating the cost of insurance charge,
the cost of insurance rate for a Face Amount is applied to the net amount at
risk for the corresponding rate class.

Because the calculation of the net amount at risk is different under Option A
and Option B when more than one rate class is in effect, a change in the death
benefit option may result in a different net amount at risk for each rate
class. Since the cost of insurance is calculated separately for each rate
class, any change in the net amount at risk resulting from a change in the
death benefit option may affect the total cost of insurance paid by the Owner.

Partial withdrawals and decreases in Face Amount will affect the manner in
which the net amount at risk for each rate class is calculated. (See "Policy
Benefits--Death Benefit," and "Policy Rights and Privileges--Surrender and
Partial Withdrawals.")

Additional Insurance Benefits. The monthly deduction will include charges for
any additional benefits provided by rider. (See "General Matters Relating to
the Policy--Additional Insurance Benefits.")

Partial Withdrawal Transaction Charge

A transaction charge which is the lesser of $25 or 2% of the amount withdrawn
will be assessed on each partial withdrawal, to cover administrative costs
incurred in processing the partial withdrawal.

Separate Account Charges

Mortality and Expense Risk Charge. The Company will deduct a daily charge from
the Separate Account at the rate not to exceed .0020471% of the net assets of
each Division of the Separate Account. This equals an annual rate of .75% of
those net assets. This deduction is guaranteed not to increase for the duration
of the Policy. We may realize a profit from this charge and may use this profit
to finance distribution expenses.

The mortality risk we assume is that an Insured may die sooner than anticipated
and that we will pay an aggregate amount of death benefits greater than
anticipated. The expense risk assumed is that expenses incurred in issuing and
administering the Policy will exceed the amounts realized from the
administrative charges assessed against the Policy.

Federal Taxes. Currently no charge is made to the Separate Account for federal
income taxes that may be incurred by the Separate Account. We may make such a
charge in the future. Charges for other taxes incurred by the Account may also
be made. (See "Federal Tax Matters.")

                                       27
<PAGE>

Expenses of the Funds. The value of the net assets of the Separate Account will
reflect the investment advisory fee and other expenses incurred by the Funds.
(See "Summary of the Policy Separate Account Charges-- Annual Expenses of the
Funds" and "The Company, the Separate Accounts and The Funds--The Funds.")

                     GENERAL MATTERS RELATING TO THE POLICY

Postponement of Payments

Payment of any amount due from the Separate Account because of surrender,
partial withdrawals, election of an accelerated death benefit under a rider,
death of the Insured, or the Maturity Date, as well as payments of a Policy
loan and transfers, may be postponed whenever:

  (1) the New York Stock Exchange is closed other than customary weekend and
      holiday closings, or trading on the New York Stock Exchange is
      restricted as determined by the SEC;

  (2) the SEC by order permits postponement for the protection of Owners; or

  (3) an emergency exists, as determined by the SEC, as a result of which
      disposal of securities is not reasonably practicable or it is not
      reasonably practicable to determine the value of the Separate Account's
      net assets.

Payments under the Policy of any amounts derived from premiums paid by check
may be delayed until such time as the check has cleared the Owner's bank.

The Contract

The Policy, the attached application, any riders, endorsements, any application
for an increase in Face Amount, and any application for reinstatement together
make the entire contract between the Owner and us. All statements made by the
Insured in the application are considered representations and not warranties,
except in the case of fraud. Only statements in the application and any
supplemental applications can be used to contest a claim or the validity of the
Policy. Any change to the Policy must be approved in writing by the President,
a Vice President, or the Secretary of the Company. No agent has the authority
to alter or modify any of the terms, conditions, or agreements of the Policy or
to waive any of its provisions.

Control of Policy

The Insured will be Owner of the Policy unless another person is shown as the
Owner in the application. Ownership may be changed as described below. The
Owner is entitled to all rights provided by the Policy, prior to its Maturity
Date. After the Maturity Date, the Owner cannot change the payee nor the mode
of payment, unless otherwise provided in the Policy. Any person whose rights of
ownership depend upon some future event will not possess any present rights of
ownership. If there is more than one Owner at a given time, all must exercise
the rights of ownership. If the Owner should die, and the Owner is not the
Insured, the Owner's interest will go to his or her estate unless otherwise
provided.

Unless otherwise provided, the Policy is jointly owned by all Owners named in
the Policy or by the survivors of those joint Owners. Unless otherwise stated
in the Policy, the final Owner is the estate of the last joint Owner to die.
The Company may rely on the written request of any trustee of a trust which is
the Owner of the Policy, and the Company is not responsible for the proper
administration of any such trust.

Beneficiary

The Beneficiary(ies) is (are) the person(s) specified in the application or by
later designation. Unless otherwise stated in the Policy, the Beneficiary has
no rights in a Policy before the death of the Insured. If there is more than
one Beneficiary at the death of the Insured, each will receive equal payments
unless otherwise provided by

                                       28
<PAGE>

the Owner. If no Beneficiary is living at the death of the Insured, the
proceeds will be payable to the Owner or, if the Owner is not living, to the
Owner's estate. The Policy permits the designation of various types of trust as
Beneficiary(ies), including trusts for minor beneficiaries, trusts under a
will, and trusts under a separate written agreement. An Owner is also permitted
to designate several types of beneficiaries, including business beneficiaries.
For more details about the use of trusts and specialized types of
beneficiaries, refer to the Policy.

Change of Owner or Beneficiary

The Owner may change the ownership and/or Beneficiary designation by written
request in a form acceptable to us at any time during the Insured's lifetime.
The Company may require that the Policy be returned for endorsement of any
change. The change will take effect as of the date the request is signed,
whether or not the Insured is living when the request is received by us. We
will not be liable for any payment made or action taken before we receive the
written request for change. If the Owner is also a Beneficiary of the Policy at
the time of the Insured's death, the Owner may, within 60 days of the Insured's
death, designate another person to receive the Policy proceeds. Any change will
be subject to any assignment of the Policy or any other legal restrictions.
Changing the Owner may have adverse tax consequences.

Policy Changes

We reserve the right to limit the number of Policy changes to one per Policy
Year and to restrict such changes in the first Policy Year. Currently, no
change may be made during the first Policy Year. For this purpose, changes
include increases or decreases in Face Amount and changes in the death benefit
option. No change will be permitted that would result in the death benefit
under a Policy being included in gross income due to not satisfying the
requirements of Section 7702 of the Internal Revenue Code or any applicable
successor provision.

Conformity with Statutes

If any provision in a Policy is in conflict with the laws of the state
governing the Policy, the provision will be deemed to be amended to conform to
such laws.

Claims of Creditors

To the extent permitted by law, neither the Policy nor any payment thereunder
will be subject to the claims of creditors or to any legal process.

Incontestability

The Policy is incontestable after it has been in force for two years from the
Issue Date during the lifetime of the Insured. An increase in Face Amount or
addition of a rider after the Issue Date is incontestable after such increase
or addition has been in force for two years from its effective date during the
lifetime of the Insured. Any reinstatement of a Policy is incontestable, except
for nonpayment of premiums, only after it has been in force during the lifetime
of the Insured for two years after the effective date of the reinstatement.

Assignment

We will be bound by an assignment of a Policy only if: (a) it is in writing;
(b) the original instrument or a certified copy is filed with us at our Home
Office; and (c) we send an acknowledged copy to the Owner. We are not
responsible for determining the validity of any assignment. Payment of Policy
proceeds is subject to the rights of any assignee of record. If a claim is
based on an assignment, we may require proof of the interest of the claimant. A
valid assignment will take precedence over any claim of a Beneficiary.

                                       29
<PAGE>

Suicide

Suicide within two years of the Issue Date is not covered by the Policy. If the
Insured dies by suicide, while sane or insane, within two years from the Issue
Date (or within the maximum period permitted by the laws of the state in which
the Policy was delivered, if less than two years), the amount payable will be
limited to premiums paid, less any partial withdrawals and outstanding
Indebtedness. If the Insured, while sane or insane, dies by suicide within two
years after the effective date of any increase in Face Amount, the death
benefit for that increase will be limited to the amount of the monthly
deductions for the increase.

If the Insured is a Missouri citizen when the Policy is issued, this provision
does not apply on the Issue Date of the Policy, or on the effective date of any
increase in Face Amount, unless the Insured intended suicide at the time of
application for the Policy or any increase in Face Amount.

Misstatement of Age and Corrections

If the age or sex of the Insured has been misstated in the application, the
amount of the death benefit will be that which the most recent cost of
insurance charge would have purchased for the correct age and sex.

Any payment or Policy changes we make in good faith, relying on our records or
evidence supplied with respect to such payment, will fully discharge our duty.
We reserve the right to correct any errors in the Policy.

Additional Insurance Benefits

Subject to certain requirements, one or more of the following additional
insurance benefits may be added to a Policy by rider. Certain riders may not be
available in all states. In addition, should it be determined that the tax
status of a Policy as life insurance is adversely affected by the addition of
any of these riders, we will cease offering such riders. The descriptions below
are intended to be general; the terms of the Policy riders providing the
additional benefits may vary from state to state, and the Policy should be
consulted. The cost of any additional insurance benefits will be deducted as
part of the monthly deduction. (See "Charges and Deductions--Monthly
Deduction.")

Waiver of Monthly Deductions Rider. Provides for the waiver of the monthly
deductions while the Insured is totally disabled, subject to certain
limitations described in the rider. The Insured must have become disabled
before age 65.

Accelerated Death Benefit Settlement Option Rider. Provides for the accelerated
payment of a portion of death benefit proceeds in a single sum to the Owner if
the Insured is terminally ill. Under the rider, which is available at no
additional cost, the Owner may make a voluntary election to completely settle
the Policy in return for accelerated payment of a reduced death benefit. The
Owner may make such an election under the rider if evidenced, including a
certification from a licensed physician, is provided to us that the Insured has
a life expectancy of 12 months. Any irrevocable Beneficiary and assignees of
record must provide written authorization in order for the Owner to receive the
accelerated benefit.

The amount of the death benefit payable under the rider will equal the Cash
Surrender Value under the Policy on the date we receive satisfactory evidence
of terminal illness as discussed above, (less any Indebtedness and any term
insurance added by other riders) plus the product of the "benefit factor"
multiplied by the difference of (a) minus (b), where (a) equals the Policy's
death benefit proceeds, and (b) equals the Policy's Cash Surrender Value. The
"benefit factor" is 0.85.

Pursuant to the Health Insurance Portability and Accountability Act of 1996, we
believe that for federal income tax purposes an accelerated death benefit
payment made under the Accelerated Death Benefit Settlement Option Rider should
be fully excludable from the gross income of the Beneficiary, as long as the
Beneficiary is the Insured under the Policy. However, you should consult a
qualified tax advisor about the consequences of adding this Rider to a Policy
or requesting an accelerated death benefit payment under this Rider.

                                       30
<PAGE>

Records and Reports

We will maintain all records relating to the Separate Account and will mail to
the Owner once each Policy Year, at the last known address of record, a report
which shows the current Policy values, premiums paid, deductions made since the
last report, and any outstanding Policy Loans. The Owner will also be sent
without comment periodic reports for the Funds and a list of the portfolio
securities held in each Fund. Receipt of premium payments directly from the
Owner, transfers, partial withdrawals, Policy Loans, loan repayments, changes
in death benefit options, increases or decreases in Face Amount, surrenders and
reinstatements will be confirmed promptly following each transaction.

An Owner may request in writing a projection of illustrated future Cash
Surrender Values and death benefits. This projection will be furnished by us
for a nominal fee.

                          DISTRIBUTION OF THE POLICIES

Walnut Street Securities, Inc. ("Walnut Street") acts as principal underwriter
of the Policies pursuant to an Underwriting Agreement with us. Walnut Street is
a wholly-owned subsidiary of GenAmerica Corporation, a Missouri general
business corporation, which is also a parent company of the Company. GenAmerica
Corporation is wholly owned by Metropolitan Life Insurance Company, a New York
insurance company. Walnut Street is registered with the SEC under the
Securities Exchange Act of 1934 as a broker-dealer and is a member of the
National Association of Securities Dealers. Walnut Street's Internal Revenue
Service employer identification No. is 43-1333368. It is a Missouri corporation
formed May 4, 1984. Walnut Street's address is 400 South 4th Street, Suite
1000, St. Louis, MO. 63102. The Policies will be sold by broker-dealers who
have entered into written sales agreements with Walnut Street. Sales of the
Policies may take place in all states (except New York) and the District of
Columbia.

Broker-dealers may receive marketing allowance to assist in marketing the
product. This allowance may include an amount up to $3,000 per Policy at issue
and is an on-going annual percentage up to 0.25% of Cash Value to reimburse the
broker-dealer for expenses and due diligence efforts performed in connection
with marketing the product. This allowance will generally be retained by the
broker-dealer in order to offset its expenses. Generally, no compensation will
be paid by the Company, Walnut Street, or the broker-dealer to the individual
directly involved in the sale of the product.

                              FEDERAL TAX MATTERS

Introduction

The following summary provides a general description of the federal income tax
considerations associated with the Policy and does not purport to be complete
or to cover all tax situations. This discussion is not intended as tax advice.
Counsel or other competent tax advisors should be consulted for more complete
information. This discussion is based upon our understanding of the present
federal income tax laws. No representation is made as to the likelihood of
continuation of the present federal income tax laws or as to how they may be
interpreted by the Internal Revenue Service.

Tax Status of the Policy

In order to qualify as a life insurance contract for federal income tax
purposes and to receive the tax treatment normally accorded life insurance
contracts under federal tax law, a Policy must satisfy certain requirements
which are set forth in the Internal Revenue Code. Guidance as to how these
requirements are to be applied is limited. Nevertheless, we believe that the
Policy should satisfy the applicable requirements. If it is subsequently
determined that a Policy does not satisfy the applicable requirements, we may
take appropriate steps to bring the Policy into compliance with such
requirements and we reserve the right to restrict Policy transactions in order
to do so.

                                       31
<PAGE>


In certain circumstances, owners of variable life insurance contracts have been
considered for federal income tax purposes to be the owners of the assets of
the variable account supporting their contracts due to their ability to
exercise investment control over those assets. Where this is the case, the
contract owners have been currently taxed on income and gains attributable to
the variable account assets. There is little guidance in this area, and some
features of the Policies, such as the flexibility of a Owner to allocate
premiums and cash values, have not been explicitly addressed in published
rulings. While we believe that the Policies do not give Owners investment
control over Variable Account assets, we reserve the right to modify the
Policies as necessary to prevent a Owner from being treated as the owner of the
Variable Account assets supporting the Policy.

In addition, the Code requires that the investments of the Variable Account be
"adequately diversified" in order for the Policies to be treated as life
insurance contracts for federal income tax purposes. It is intended that the
Variable Account, through its decisions, will satisfy these diversification
requirements.

The following discussion assumes that the Policy will qualify as a life
insurance contract for federal income tax purposes.

Tax Treatment of Policy Benefits

In General. We believe that the death benefit under a Policy should be
excludible from the gross income of the beneficiary. Federal, state and local
transfer, and other tax consequences of ownership or receipt of Policy proceeds
depend on the circumstances of each Owner or beneficiary. A tax advisor should
be consulted on these consequences.

Generally, the Owner will not be deemed to be in constructive receipt of the
Policy cash value until there is a distribution. When distributions from a
Policy occur, or when loans are taken out from or secured by a Policy, the tax
consequences depend on whether the Policy is classified as a "modified
endowment contract."

Modified Endowment Contracts. Under the Internal Revenue Code, certain life
insurance contracts are classified as "modified endowment contracts," with less
favorable tax treatment than other life insurance contracts. Due to the
flexibility of the Policies as to premiums and benefits, the individual
circumstances of each Policy will determine whether it is classified as a
modified endowment contract. The rules are too complex to be summarized here,
but generally depend on the amount of premiums paid during the first seven
Policy years. Certain changes in a Policy after it is issued could also cause
it to be classified as a modified endowment contract. A current or prospective
Owner should consult with a competent advisor to determine whether a Policy
transaction will cause the Policy to be classified as a modified endowment
contract.

Distributions Other Than Death Benefits from Modified Endowment Contracts.
Policies classified as modified endowment contracts are subject to the
following tax rules:

  (1) All distributions other than death benefits, including distributions
      upon surrender and withdrawals, from a modified endowment contract will
      be treated first as distributions of gain taxable as ordinary income
      and as tax-free recovery of the Owner's investment in the Policy only
      after all gain has been distributed.

  (2) Loans taken from or secured by a Policy classified as a modified
      endowment contract are treated as distributions and taxed accordingly.

  (3) A 10 percent additional income tax is imposed on the amount subject to
      tax except where the distribution or loan is made when the Owner has
      attained age 59 1/2 or is disabled, or where the distribution is part
      of a series of substantially equal periodic payments for the life (or
      life expectancy) of the Owner or the joint lives (or joint life
      expectancies) of the Owner and the Owner's beneficiary or designated
      beneficiary.

If a Policy becomes a modified endowment contract, distributions that occur
during the contract year will be taxed as distributions from a modified
endowment contract. In addition, distributions from a Policy within two

                                       32
<PAGE>


years before it becomes a modified endowment contract will be taxed in this
manner. This means that a distribution made from a Policy that is not a
modified endowment contract could later become taxable as a distribution from a
modified endowment contract.

Distributions Other Than Death Benefits from Policies that are not Modified
Endowment Contracts. Distributions other than death benefits from a Policy that
is not classified as a modified endowment contract are generally treated first
as a recovery of the Owner's investment in the Policy and only after the
recovery of all investment in the Policy as taxable income. However, certain
distributions which must be made in order to enable the Policy to continue to
qualify as a life insurance contract for federal income tax purposes if Policy
benefits are reduced during the first 15 Policy years may be treated in whole
or in part as ordinary income subject to tax.

Loans from or secured by a Policy that is not a modified endowment contract are
generally not treated as distributions.

Finally, neither distributions from nor loans from or secured by a Policy that
is not a modified endowment contract are subject to the 10 percent additional
income tax.

Investment in the Policy. Your investment in the Policy is generally your
aggregate premiums. When a distribution is taken from the Policy, your
investment in the Policy is reduced by the amount of the distribution that is
tax-free.

Policy Loans. In general, interest on a Policy loan will not be deductible. If
a Policy loan is outstanding when a Policy is canceled or lapses, the amount of
the outstanding indebtedness will be added to the amount distributed and will
be taxed accordingly. Before taking out a Policy loan, you should consult a tax
adviser as to the tax consequences.

Multiple Policies. All modified endowment contracts that are issued by us (or
our affiliates) to the same Owner during any calendar year are treated as one
modified endowment contract for purposes of determining the amount includible
in the Owner's income when a taxable distribution occurs.

Accelerated Death Benefit Settlement Option Rider. We believe that payments
received under the Accelerated Death Benefit Settlement Option Rider should be
fully excludable from the gross income of the beneficiary if the beneficiary is
the insured under the Policy. However, you should consult a qualified tax
adviser about the consequences of adding this rider to a Policy or requesting
payment under this rider.

HIV Acceleration of Death Benefit Rider. The tax consequences association with
the HIV Acceleration of Death Benefit Rider are uncertain and a tax advisor
should be consulted.

Business Uses of Policy. Businesses can use the Policies in various
arrangements, including nonqualified 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. If you are purchasing the Policy for any arrangement
the value of which depends in part on its tax consequences, you should consult
a qualified tax adviser. In recent years, moreover, Congress has adopted new
rules relating to life insurance owned by businesses. Any business
contemplating the purchase of a new Policy or a change in an existing Policy
should consult a tax adviser.

Other Tax Considerations. The transfer of the Policy or designation of a
beneficiary may have federal, state, and/or local transfer and inheritance tax
consequences, including the imposition of gift, estate, and generation-skipping
transfer taxes. For example, the transfer of the Policy to, or the designation
as a beneficiary of, or the payment of proceeds to, a person who is assigned to
a generation which is two or more generations below the generation assignment
of the owner may have generation skipping transfer tax consequences under
federal tax

                                       33
<PAGE>


law. The individual situation of each owner or beneficiary will determine the
extent, if any, to which federal, state, and local transfer and inheritance
taxes may be imposed and how ownership or receipt of Policy proceeds will be
treated for purposes of federal, state and local estate, inheritance,
generation skipping and other taxes.

Possible Tax Law Changes. Although the likelihood of legislative changes is
uncertain, there is always the possibility that the tax treatment of the Policy
could change by legislation or otherwise. Consult a tax adviser with respect to
legislative developments and their effect on the Policy.

Our Income Taxes

Under current federal income tax law, we are not taxed on the Separate
Account's operations. Thus, currently we do not deduct a charge from the
Separate Account for federal income taxes. We reserve the right to charge the
Separate Account for any future federal income taxes or economic burdens we may
incur.

Under current laws in several states, we may incur state and local taxes (in
addition to premium taxes). These taxes are not now significant and we are not
currently charging for them. If they increase, we may deduct charges for such
taxes.

                  SAFEKEEPING OF THE SEPARATE ACCOUNT'S ASSETS

The Company holds assets of the Separate Account. The assets are kept
physically segregated and held separate and apart from our general assets. We
maintain records of all purchases and redemptions of Fund shares by each of the
Divisions. Additional protection for assets of the Separate Account is afforded
by Financial Institution Bonds issued by St. Paul Fire and Marine Company with
a limit of $25 million, covering all officers and employees of the Company who
have access to the assets of the Separate Account.

                                 VOTING RIGHTS

To the extent required by law, the Company will vote the shares held in the
Separate Account at regular and special shareholder meetings of the underlying
Funds in accordance with instructions received from persons having voting
interests in the corresponding Divisions of the Separate Account. If, however,
the 1940 Act or any regulation thereunder should be amended or if the present
interpretation thereof should change, and as a result the Company determines
that it is permitted to vote shares of the underlying Funds in its own right,
it may elect to do so.

The Owners of Policies ordinarily are the persons having a voting interest in
the Divisions of the Separate Account. The number of votes which an Owner has
the right to instruct will be calculated separately for each Division. The
number of votes which each Owner has the right to instruct will be determined
by dividing a Policy's Cash Value in a Division by the net asset value per
share of the corresponding Fund in which the Division invests. Fractional
shares will be counted. The number of votes of the Fund which the Owner has
right to instruct will be determined as of the date coincident with the date
established by that Fund for determining shareholders eligible to vote at the
meeting of the underlying Funds. Voting instructions will be solicited by
written communications prior to such meeting in accordance with procedures
established by the underlying Funds.

Because the Funds serve as investment vehicles for this Policy as well as for
other variable life insurance policies sold by insurers other than the Company
and funded through other separate investment accounts, persons owning the other
policies will enjoy similar voting rights. We will vote Fund shares held in the
Separate Account for which no timely voting instructions are received and Fund
shares that we own as a consequence of accrued charges under the Policies, in
proportion to the voting instructions which are received

                                       34
<PAGE>

with respect to all Policies participating in a Fund. Each person having a
voting interest in a Division will receive proxy material, reports, and other
materials relating to the appropriate Fund.

Disregard of Voting Instructions. The Company may, when required by state
insurance regulatory authorities, disregard voting instructions if the
instructions require that the shares be voted so as to cause a change in the
subclassification or investment objective of or one or more of the Funds or to
approve or disapprove an investment advisory contract for a Fund. In addition,
the Company itself may disregard voting instructions in favor of changes
initiated by an Owner in the investment policy or by the investment adviser or
sub-adviser of a Fund if the Company reasonably disapproves of such changes. A
proposed change would be disapproved only if the proposed change is contrary to
state law or prohibited by state regulatory authorities, or we determine that
the change would have an adverse effect on its general assets in that the
proposed investment policy for a Fund may result in overly speculative or
unsound investments. In the event we do disregard voting instructions, a
summary of that action and the reasons for such action will be included in the
next annual report to Owners.

                                      IMSA

The Company is a member of the Insurance Marketplace Standards Association
("IMSA"), and as such may include the IMSA logo and information about IMSA
membership in its advertisements. Companies that belong to IMSA subscribe to a
set of ethical standards covering the various aspects of sales and service for
individually sold life insurance and annuities.

                        STATE REGULATION OF THE COMPANY

We are a stock life insurance company organized under the laws of Missouri and
subject to regulation by the Missouri Division of Insurance. An annual
statement is filed with the Director of Insurance on or before March 1 each
year covering the operations and reporting on the financial condition of the
Company as of December 31 of the preceding year. Periodically, the Director of
Insurance examines our liabilities and reserves and the liabilities and
reserves of the Separate Account and certifies their adequacy. A full
examination of the Company's operations is conducted by the National
Association of Insurance Commissioners at least once every three years.

In addition, we are subject to the insurance laws and regulations of other
states within which it is licensed or may become licensed to operate.
Generally, the insurance departments of other states apply the laws of the
state of domicile in determining permissible investments.

                                       35
<PAGE>

                           MANAGEMENT OF THE COMPANY

<TABLE>
<CAPTION>
           Name             Principal Occupation(s) During Past Five Years(1)
           ----           -----------------------------------------------------
 <C>                      <S>
 Executive Officers(2)

 Carl H. Anderson(4)      President and Chief Executive Officer since June
                          1986. Vice President, New Ventures, since June 1986,
                          General American Life Insurance Co., St. Louis, Mo.
                          (GenAm).

 Matthew K. Duffy(4)      Vice President and Chief Financial Officer since June
                          1996. Formerly Director of Accounting, Prudential
                          Insurance Company of America, March 1987--June 1996.

 E. Thomas Hughes, Jr.(4) Treasurer since December 1994. Corporate Actuary and
  General American Life   Treasurer, GenAm since October 1994.
  Insurance Company
  700 Market Street
  St. Louis, MO 63101

 Matthew P. McCauley(4)   Vice President and General Counsel since 1984.
  General American Life   Secretary since August 1981. Vice President and
  Insurance Company       Associate General Counsel, GenAm, since December 30,
  700 Market Street       1995.
  St. Louis, MO 63101

 Craig K. Nordyke(4)      Executive Vice President and Chief Actuary since
                          November 1996. Vice President and Chief Actuary
                          August 1990--November 1996.

 John R. Tremmel          Vice President--Operations and System Development
                          since January 1999. Formerly Chief Operating Officer,
                          ISP Alliance, April 1998--December 1998. Vice
                          President and General Manager of National Operations
                          Centers, Norell Corporation, January 1995--March
                          1998. Senior Vice President, Citicorp Insurance
                          Group, September 1986--December 1995.

 Directors(3)

 Richard A. Liddy         Chairman and Chief Executive Officer, GenAm since
                          January 2000. Chairman, President, and Chief
                          Executive Officer, GenAm, May 1992--January 2000.
 Warren J. Winer          Executive Vice President--Group, GenAm, since
                          September 1995. Formerly, Managing Director, Wm. M.
                          Mercer, July 1993--August 1995.

 Bernard H Wolzenski      Executive Vice President--Individual, GenAm, since
                          October 1991.

 A. Greig Woodring        President and CEO, Reinsurance Group of America,
                          Inc., since May 1993, and Executive Vice President--
                          Reinsurance, GenAm, since January 1990.
</TABLE>
- --------
(1) All positions listed are with the Company unless otherwise indicated.
(2) The principal business address of each person listed is Paragon Life
    Insurance Company, 100 South Brentwood, St. Louis, MO 63105 unless
    otherwise noted.

(3) The principal business address of each person listed is General American
    Life Insurance Company, 700 Market Street, St. Louis, MO 63101, except A.
    Greig Woodring--Reinsurance Group of America, 1370 Timberlake Manor
    Parkway, Chesterfield, MO 63017.
(4) Indicates Executive Officers who are also Directors.

                                       36
<PAGE>

                                 LEGAL MATTERS

Sutherland Asbill & Brennan LLP of Washington, D.C. has provided advice on
certain legal matters relating to aspects of federal securities laws. All
matters of Missouri law pertaining to the Policies, including the validity of
the Policies and the Company's right to issue the Policies and the Group
Contract under Missouri insurance law, and all legal matters relating to the
Parent Company's resolution concerning Policies issued by Paragon have been
passed upon by Matthew P. McCauley, Esquire, General Counsel of Paragon Life
Insurance Company.

                               LEGAL PROCEEDINGS

There are no legal proceedings to which the Separate Account is a party or to
which the assets of the Separate Account are subject. The Company is not
involved in any litigation that is of material importance in relation to its
total assets or that relates to the Separate Account.

                                    EXPERTS

The financial statements of the Company and the Separate Account included in
this Prospectus and in the registration statement have been included in
reliance upon the reports of KPMG LLP, independent certified public
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.

Actuarial matters included in this Prospectus have been examined by Craig K.
Nordyke, FSA, MAAA, Executive Vice President and Chief Actuary of the Company,
as stated in the opinion filed as an exhibit to the registration statement.

                             ADDITIONAL INFORMATION

A registration statement has been filed with the Securities and Exchange
Commission, under the Securities Act of 1933, as amended, with respect to the
Policies offered hereby. This Prospectus does not contain all the information
set forth in the registration statement and the amendments and exhibits to the
registration statement, to all of which reference is made for further
information concerning the Separate Account, the Company and the Policy offered
hereby. Statements contained in this Prospectus as to the contents of the
Policy and other legal instruments are summaries. For a complete statement of
the terms thereof reference is made to such instruments as filed.

                              FINANCIAL STATEMENTS

The financial statements of the Company which are included in this Prospectus
should be distinguished from the financial statements for the Separate Account
included in this Prospectus, and should be considered only as bearing on the
ability of the Company to meet its obligations under the Policy. They should
not be considered as bearing on the investment performance of the assets held
in the Separate Account.

                                       37
<PAGE>

                                  DEFINITIONS

Attained Age--The Issue Age of the Insured plus the number of completed Policy
Years.

Beneficiary--The person(s) named in an Individual Insurance Policy or by later
designation to receive Policy proceeds in the event of the Insured's death. A
Beneficiary may be changed as set forth in the Policy and this Prospectus.

Cash Value--The total amount that a Policy provides for investment at any time.
It is equal to the total of the amounts credited to the Owner in the Separate
Account and in the Loan Account.

Cash Surrender Value--The Cash Value of a Policy on the date of surrender, less
any Indebtedness.

Division--A subaccount of the Separate Account. Each Division invests
exclusively in an available underlying Fund.

Face Amount--The minimum death benefit under the Policy so long as the Policy
remains in force.

Home Office--The service office of the Company, the mailing address of which is
100 South Brentwood, St. Louis, Missouri 63105.

Indebtedness--The sum of all unpaid Policy Loans and accrued interest charged
on loans.

Insured--The person whose life is insured under a Policy.

Investment Start Date--The date the initial premium is applied to the Divisions
of the Separate Account. This date is the later of the Issue Date or the date
the initial premium is received at the Company's Home Office.

Issue Age--The Insured's Age at his or her last birthday as of the date the
Policy is issued.

Issue Date--The effective date of coverage under a Policy. The Issue Date is
the date from which Policy Anniversaries, Policy Years, and Policy Months are
measured.

Loan Account--The account of the Company to which amounts securing Policy Loans
are allocated. It is a part of the Company's general assets.

Loan Value--The maximum amount that may be borrowed under a Policy after the
first Policy Anniversary.

Maturity Date--The Policy Anniversary on which the Insured reaches Attained Age
95.

Monthly Anniversary--The same date in each succeeding month as the Issue Date
except that whenever the Monthly Anniversary falls on a date other than a
Valuation Date, the Monthly Anniversary will be deemed the next Valuation Date.
If any Monthly Anniversary would be the 29th, 30th, or 31st day of a month that
does not have that number of days, then the Monthly Anniversary will be the
last day of that month.

Net Premium--The premium less any premium expense charge and any charge for
premium taxes.

Owner--The Owner of a Policy, as designated in the application or as
subsequently changed.

Policy--The flexible premium variable life insurance offered by the Company and
described in this Prospectus.

Policy Anniversary--The same date each year as the Issue Date.

Policy Month--A month beginning on the Monthly Anniversary.

                                       38
<PAGE>

Policy Year--A period beginning on a Policy Anniversary and ending on the day
immediately preceding the next Policy Anniversary.

Separate Account--The Separate Account B, a separate investment account
established by the Company to receive and invest the net premiums paid under
the Policy.

Valuation Date--Each day that the New York Stock Exchange is open for trading,
except on the day after Thanksgiving when the Company is closed.

Valuation Period--The period between two successive Valuation Dates, commencing
at the close of business of a Valuation Date and ending at the close of
business of the next succeeding Valuation Date.

                                       39
<PAGE>


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Paragon Life Insurance Company:

  We have audited the accompanying balance sheets of Paragon Life Insurance
Company as of December 31, 1999 and 1998, and the related statements of
operations and comprehensive income, stockholder's equity, and cash flows for
each of the years in the three-year period ended December 31, 1999. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion 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 opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Paragon Life Insurance Company
as of December 31, 1999 and 1998, and the results of its operations and its
cash flows for each of the years in the three-year period ended December 31,
1999, in conformity with generally accepted accounting principles.


March 10, 2000

KPMG LLP. KPMG LLP, a U.S. limited liability partnership, is a member of KPMG
International, a Swiss association.

                                      F-1
<PAGE>

                         PARAGON LIFE INSURANCE COMPANY

                                 Balance Sheets
                           December 31, 1999 and 1998
                           (in thousands of dollars)

<TABLE>
<CAPTION>
                               1999     1998
                             --------  -------
<S>                          <C>       <C>
           Assets
Fixed maturities, available
 for sale................... $ 81,421   83,384
Policy loans................   16,954   14,135
Cash and cash equivalents...   10,591    7,439
                             --------  -------
    Total cash and invested
     assets.................  108,966  104,958
                             --------  -------
Reinsurance recoverables....    1,314    1,170
Deposits relating to
 reinsured policyholder
 account balances...........    7,020    6,688
Accrued investment income...    1,853    1,545
Deferred policy acquisition
 costs......................   24,357   20,602
Fixed assets and leasehold
 improvements, net..........    1,031    4,504
Other assets................      262      105
Separate account assets.....  255,190  168,222
                             --------  -------
    Total assets............ $399,993  307,794
                             ========  =======
      Liabilities and
    Stockholder's Equity
Policyholder account
 balances...................  101,665   93,334
Policy and contract claims..    1,691    1,672
Federal income taxes
 payable....................    1,007      281
Other liabilities and
 accrued expenses...........    3,734    3,943
Payable to affiliates.......    3,803    2,062
Due to separate account.....      192      183
Deferred tax liability......    3,070    5,591
Separate account
 liabilities................  255,126  168,222
                             --------  -------
    Total liabilities....... $370,288  275,288
                             --------  -------
Stockholder's equity:
  Common stock, par value
   $25; 100,000 shares
   authorized;
   82,000 shares issued and
   outstanding..............    2,050    2,050
  Additional paid-in
   capital..................   17,950   17,950
  Accumulated other
   comprehensive (loss)
   income...................   (2,748)   2,809
  Retained earnings.........   12,453    9,697
                             --------  -------
    Total stockholder's
     equity................. $ 29,705   32,506
                             --------  -------
    Total liabilities and
     stockholder's equity... $399,993  307,794
                             ========  =======
</TABLE>

                See accompanying notes to financial statements.

                                      F-2
<PAGE>

                         PARAGON LIFE INSURANCE COMPANY

               Statements of Operations and Comprehensive Income
                  Years ended December 31, 1999, 1998 and 1997
                           (in thousands of dollars)

<TABLE>
<CAPTION>
                                                          1999     1998   1997
                                                         -------  ------ ------
<S>                                                      <C>      <C>    <C>
Revenues:
  Policy contract charges............................... $24,577  20,437 16,417
  Net investment income.................................   7,726   6,983  6,288
  Commissions and expense allowances on reinsurance
   ceded................................................     292     124     10
  Net realized investment gains.........................      57      53     69
                                                         -------  ------ ------
    Total revenues......................................  32,652  27,597 22,784
                                                         =======  ====== ======
Benefits and expenses:
  Policy benefits.......................................   4,616   4,774  3,876
  Interest credited to policyholder account balances....   5,524   5,228  4,738
  Commissions, net of capitalized costs.................     445     167    227
  General and administration expenses, net of
   capitalized costs....................................  11,394   9,042  7,743
  Policy administration system expenses.................   4,787     469    --
  Amortization of deferred policy acquisition costs.....   1,631   1,150    424
                                                         -------  ------ ------
    Total benefits and expenses.........................  28,397  20,830 17,008
                                                         =======  ====== ======
    Income before federal income tax expense............   4,255   6,766  5,775
Federal income tax expense..............................   1,499   2,368  1,885
                                                         -------  ------ ------
Net income.............................................. $ 2,756   4,398  3,890
Other comprehensive (loss) income.......................  (5,557)    851  1,636
                                                         -------  ------ ------
Comprehensive (loss) income............................. $(2,801)  5,249  5,526
                                                         =======  ====== ======
</TABLE>


                See accompanying notes to financial statements.

                                      F-3
<PAGE>

                         PARAGON LIFE INSURANCE COMPANY

                       Statements of Stockholder's Equity
                 Years ended December 31, 1999, 1998, and 1997
                           (in thousands of dollars)

<TABLE>
<CAPTION>
                                            Accumulated
                                Additional     other                  Total
                         Common  paid-in   comprehensive Retained stockholder's
                         Stock   capital      income     earnings    equity
                         ------ ---------- ------------- -------- -------------
<S>                      <C>    <C>        <C>           <C>      <C>
Balance at December 31,
 1996................... $2,050   17,950         322       1,409     21,731
  Net income............    --       --          --        3,890      3,890
  Other comprehensive
   income...............    --       --        1,636         --       1,636
                         ------   ------      ------      ------     ------
Balance at December 31,
 1997................... $2,050   17,950       1,958       5,299     27,257
  Net income............    --       --          --        4,398      4,398
  Other comprehensive
   income...............    --       --          851         --         851
                         ------   ------      ------      ------     ------
Balance at December 31,
 1998................... $2,050   17,950       2,809       9,697     32,506
  Net income............    --       --          --        2,756      2,756
  Other comprehensive
   loss.................    --       --       (5,557)        --      (5,557)
                         ------   ------      ------      ------     ------
Balance at December 31,
 1999................... $2,050   17,950      (2,748)     12,453     29,705
                         ======   ======      ======      ======     ======
</TABLE>


                See accompanying notes to financial statements.

                                      F-4
<PAGE>

                         PARAGON LIFE INSURANCE COMPANY

                            Statements of Cash Flows
                  Years ended December 31, 1999, 1998 and 1997
                           (in thousands of dollars)

<TABLE>
<CAPTION>
                                                      1999     1998     1997
                                                    --------  -------  -------
<S>                                                 <C>       <C>      <C>
Cash flows from operating activities:
  Net income....................................... $  2,756    4,398    3,890
  Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:
    Change in:
      Reinsurance recoverables.....................     (144)     563     (892)
      Deposits relating to reinsured policyholder
       account balances............................     (332)    (272)    (342)
      Accrued investment income....................     (308)    (168)     (79)
      Federal income tax payable...................      726      118     (648)
      Other assets.................................    3,316   (1,821)  (1,280)
      Policy and contract claims...................       19      587      (23)
      Other liabilities and accrued expenses.......     (209)     457      782
      Payable to affiliates........................    1,741      442     (669)
      Company ownership of separate account........      (64)     --       --
      Due to separate account......................        9      122      (34)
    Deferred tax expense...........................      469      740      732
    Policy acquisition costs deferred..............   (4,185)  (3,808)  (2,972)
    Amortization of deferred policy acquisition
     costs.........................................    1,631    1,150      424
    Interest credited to policyholder accounts.....    5,524    5,228    4,738
    Net gain on sales and calls of fixed
     maturities....................................      (57)     (53)     (69)
                                                    --------  -------  -------
Net cash provided by operating activities..........   10,892    7,683    3,558
                                                    --------  -------  -------
Cash flows from investing activities:
  Purchase of fixed maturities.....................  (12,423) (14,915) (12,557)
  Sale or maturity of fixed maturities.............    4,695    8,632    5,255
  Increase in policy loans, net....................   (2,819)  (2,648)  (1,923)
                                                    --------  -------  -------
Net cash used in investing activities                (10,547)  (8,931)  (9,225)
                                                    --------  -------  -------
Cash flows from financing activities:
  Net policyholder account deposits................    2,807    2,954    2,294
                                                    --------  -------  -------
Net increase (decrease) in cash and cash
 equivalents.......................................    3,152    1,706   (3,373)
Cash and cash equivalents at beginning of year.....    7,439    5,733    9,106
                                                    --------  -------  -------
Cash and cash equivalents at end of year........... $ 10,591    7,439    5,733
                                                    --------  -------  -------
Income taxes paid.................................. $   (346)  (1,460)  (1,801)
                                                    ========  =======  =======
</TABLE>

                See accompanying notes to financial statements.

                                      F-5
<PAGE>

                         PARAGON LIFE INSURANCE COMPANY

                         Notes to Financial Statements

(1) Summary of Significant Accounting Policies

  Paragon Life Insurance Company (Paragon or the Company) is a wholly owned
subsidiary of General American Life Insurance Company (General American or the
Parent). Paragon markets universal life and variable universal life insurance
products through the sponsorship of major companies and organizations. Paragon
is licensed to do business in the District of Columbia and all states except
New York.

  General American has guaranteed that Paragon will have sufficient funds to
meet all of its contractual obligations. In the event a policyholder presents a
legitimate claim for payment on a Paragon insurance policy, General American
will pay such claim directly to the policyholder if Paragon is unable to make
such payment. The guarantee agreement is binding on General American, its
successor or assignee and shall cease only if the guarantee is assigned to an
organization having a financial rating from Standard & Poor's equal to or
better than General American's rating.

  The accompanying financial statements are prepared on the basis of generally
accepted accounting principles. The preparation of financial statements
requires the use of estimates by management which affect the amounts reflected
in the financial statements. Actual results could differ from those estimates.
Accounts that the Company deems to be sensitive to changes in estimates include
deferred policy acquisition costs and contract claims.

  The significant accounting policies of the Company are as follows:

 (a) Recognition of Policy Revenue and Related Expenses

  Revenues for universal life products consist of policy charges for the cost
of insurance, administration and surrender charges during the period. Revenues
for variable universal life products also include policy charges for mortality
and expense risks assumed by Paragon. Policy benefits and expenses include
interest credited to policy account balances on universal life products and
death benefit payments made in excess of policy account balances.

  Policy acquisition costs, such as commissions and certain costs of policy
issuance and underwriting, are deferred and amortized in relation to the
present value of expected gross profits over the estimated life of the
policies.

 (b) Invested Assets

  Investment securities are accounted for at fair value. At December 31, 1999
and 1998, fixed maturity securities are classified as available-for-sale and
are carried at fair value with the unrealized gain or loss, net of taxes, being
reflected as accumulated other comprehensive income, a separate component of
stockholder's equity. Policy loans are valued at aggregate unpaid balances.

  Realized gains or losses on the sale of securities are determined on the
basis of specific identification and include the impact of any related
amortization of premiums or accretion of discounts which is generally computed
consistent with the interest method.

  Amortization of the premium or discount on mortgage-backed securities is
recognized using a level-yield method which considers the estimated timing and
amount of prepayments of underlying mortgage loans. Actual prepayment
experience is periodically reviewed and effective yields are recalculated when
differences arise between the prepayments originally anticipated and the actual
prepayments received and currently anticipated. When such differences occur,
the net investment in the mortgage-backed security is adjusted to the amount
that would have existed had the new effective yield been applied since the
acquisition of the security with a corresponding charge or credit to interest
income.

                                      F-6
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

 (c) Policyholder Account Balances

  Policyholder account balances are equal to the policyholder account value
before deduction of any surrender charges. The policyholder account value
represents an accumulation of gross premium payments plus credited interest
less expense and mortality charges and withdrawals. These expense charges are
recognized in income as earned. Certain variable life policies allow
policyholders to exchange accumulated assets from the variable rate separate
accounts to a fixed-interest general account policy. The fixed-interest general
account guaranteed minimum crediting rates of 4% in 1999, 1998 and 1997. The
actual crediting rate ranged from 6.1% to 6.5% in 1999, and was 6.5% in 1998
and 1997.

 (d) Federal Income Taxes

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

  The Company files its federal income tax return on a consolidated basis with
its Parent and other subsidiaries. In accordance with a tax allocation
agreement between Paragon and General American, taxes are computed as if
Paragon was filing its own income tax return, and tax expense (benefit) is paid
to, or received from, General American.

 (e) Reinsurance

  Balances resulting from agreements which transfer funds relating to
policyholder account balances have been accounted for as deposits. Other
reinsurance activities are accounted for consistent with terms of the risk
transfer reinsurance contracts. Premiums for reinsurance ceded to other
companies have been reported as a reduction of policy contract charges. Amounts
applicable to reinsurance ceded for future policy benefits and claim
liabilities have been reported as assets for these items, and commissions and
expense allowances received in connection with reinsurance ceded have been
accounted for in income as earned. Reinsurance does not relieve the Company
from its primary responsibility to meet claim obligations.

 (f) Deferred Policy Acquisition Costs

  The costs of acquiring new business which vary with, and are primarily
related to, the production of new business have been deferred to the extent
that such costs are deemed recoverable from future gross profits. Such costs
include commissions, premium taxes, as well as certain costs of policy issuance
and underwriting. Deferred policy acquisition costs are adjusted for the impact
on estimated gross margins of net unrealized gains and losses on investment
securities. The estimates of expected gross margins are evaluated regularly and
are revised if actual experience or other evidence indicates that revision is
appropriate. Upon revision, total amortization recorded to date is adjusted by
a charge or credit to income.

 (g) Separate Account Business

  The assets and liabilities of the separate accounts represent segregated
funds administered and invested by the Company for purposes of funding variable
life insurance contracts for the exclusive benefit of variable life insurance
contract holders. The Company charges the separate accounts for risks it
assumes in issuing a policy and retains varying amounts of withdrawal charges
to cover expenses in the event of early withdrawals by contract holders. The
assets and liabilities of the separate account are carried at fair value.

                                      F-7
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

 (h) Fair Value of Financial Instruments

  Fair value estimates are made at a specific point in time, based on relevant
market information and information about the financial instrument. These
estimates do not reflect any premium or discount that could result from
offering for sale at one time the Company's entire holdings of a particular
financial instrument. Although fair value estimates are calculated using
assumptions that management believes are appropriate, changes in assumption
could significantly affect the estimates and such estimates should be used with
care. The following assumptions were used to estimate the fair value of each
class of financial instrument for which it was practicable to estimate fair
value:

    Fixed maturities--Fixed maturities are valued using quoted market prices,
  if available. If quoted market prices are not available, fair value is
  estimated using quoted market prices of similar securities.

    Policy loans--Policy loans are carried at their unpaid balances which
  approximates fair value.

    Separate account assets and liabilities--The separate account assets are
  carried at fair value as determined by quoted market prices. Accordingly,
  the carrying value of separate account liabilities is equal to their fair
  value since it represents the contractholders' interest in the separate
  account assets.

    Cash and cash equivalents--The carrying amount is a reasonable estimate
  of fair value.

 (i) Cash and Cash Equivalents

  For purposes of reporting cash flows, cash and cash equivalents represent
demand deposits and highly liquid short-term investments, which include U.S.
Treasury bills, commercial paper, and repurchase agreements with original or
remaining maturities of 90 days or less when purchased.

 (j) Subsequent Event

    (i) On January 6, 2000, the Company's ultimate parent, GenAmerica
  Corporation, was purchased by Metropolitan Life Insurance Company.

    (ii) Subsequent to December 31, 1999 a significant customer notified
  Paragon of its intent to terminate its group contract, effective April 30,
  2000. This group represents 29% and 8% of Paragon's policies inforce and
  separate account assets, as of December 31, 1999.

(2) Investments

  The amortized cost and estimated fair value of fixed maturities at December
31, 1999 and 1998 are as follows (000's):

<TABLE>
<CAPTION>
                                                         1999
                                       -----------------------------------------
                                                   Gross      Gross    Estimated
                                       Amortized unrealized unrealized   fair
                                         cost      gains      losses     value
                                       --------- ---------- ---------- ---------
      <S>                              <C>       <C>        <C>        <C>
      U.S. Treasury securities........ $  8,728      53         (162)    8,619
      Corporate securities............   70,312     276       (4,830)   65,758
      Mortgage-backed securities......    6,911      36         (394)    6,553
      Asset-backed securities.........      500     --            (9)      491
                                       --------     ---       ------    ------
                                       $ 86,451     365       (5,395)   81,421
                                       ========     ===       ======    ======
</TABLE>

                                      F-8
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

<TABLE>
<CAPTION>
                                                         1998
                                       -----------------------------------------
                                                   Gross      Gross    Estimated
                                       Amortized unrealized unrealized   fair
                                         cost      gains      losses     value
                                       --------- ---------- ---------- ---------
      <S>                              <C>       <C>        <C>        <C>
      U.S. Treasury securities........  $ 6,705      267        --       6,972
      Corporate securities............   64,607    4,481       (208)    68,880
      Mortgage-backed securities......    6,854      193        (25)     7,022
      Asset-backed securities.........      500       10        --         510
                                        -------    -----       ----     ------
                                        $78,666    4,951       (233)    83,384
                                        =======    =====       ====     ======
</TABLE>

  The amortized cost and estimated fair value of fixed maturities at December
31, 1999, by contractual maturity, are shown below (000's). Expected maturities
may differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                       Estimated
                                                             Amortized   Fair
                                                               cost      value
                                                             --------- ---------
      <S>                                                    <C>       <C>
      Due in one year or less............................... $    471      480
      Due after one year through five years.................   22,034   21,893
      Due after five years through ten years................    8,853    8,317
      Due after ten years through twenty years..............   48,182   44,178
      Mortgage-backed securities............................    6,911    6,553
                                                             --------   ------
                                                             $ 86,451   81,421
                                                             ========   ======
</TABLE>

  Proceeds from sales of fixed maturities during 1999, 1998 and 1997 were
$4,695,414, $4,068,639 and $1,328,585 respectively. Gross gains of $56,686,
$53,180 and $68,876 were realized on those sales in 1999, 1998 and 1997,
respectively.

  The sources of net investment income follow (000s):

<TABLE>
<CAPTION>
                                                              1999   1998  1997
                                                             ------- ----- -----
      <S>                                                    <C>     <C>   <C>
      Fixed Maturities...................................... $ 6,077 5,603 4,941
      Short-term investments................................     486   535   608
      Policy loans and other................................   1,244   924   807
                                                             ------- ----- -----
                                                             $ 7,807 7,062 6,356
      Investment expenses...................................     (81)  (79)  (68)
                                                             ------- ----- -----
          Net investment income............................. $ 7,726 6,983 6,288
                                                             ======= ===== =====
</TABLE>

  A summary of the components of the net unrealized appreciation (depreciation)
on invested assets carried at fair value is as follows (in 000's):

<TABLE>
<CAPTION>
                                                         1999     1998    1997
                                                        -------  ------  ------
      <S>                                               <C>      <C>     <C>
      Unrealized appreciation (depreciation):
        Fixed maturities available-for-sale............ $(5,030)  4,717   3,373
        Deferred policy acquisition costs..............     803    (396)   (361)
      Deferred income taxes............................   1,479  (1,512) (1,054)
                                                        -------  ------  ------
      Net unrealized appreciation (depreciation)....... $(2,748)  2,809   1,958
                                                        =======  ======  ======
</TABLE>

  The Company has fixed maturities on deposit with various state insurance
departments with an amortized cost of approximately $4,082,871 and $4,120,850
at December 31, 1999 and 1998 respectively.

                                      F-9
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

(3) Reinsurance

  The Company reinsures certain risks with other insurance companies above a
maximum retention amount (currently $50,000) to help reduce the loss on any
single policy.

  Premiums and related reinsurance amounts for the years ended December 31,
1999, 1998 and 1997 as they relate to transactions with affiliates are
summarized as follows (000's):

<TABLE>
<CAPTION>
                                                            1999    1998   1997
                                                           ------- ------ ------
      <S>                                                  <C>     <C>    <C>
      Reinsurance transactions with affiliates:
        Premiums for reinsurance ceded.................... $16,869 14,723 13,001
        Policy benefits ceded.............................  16,823 17,071 14,070
        Commissions and expenses ceded....................     292    123    195
        Reinsurance recoverables..........................   1,268  1,109  1,661
</TABLE>

  Ceded premiums and benefits to nonaffiliates for 1999, 1998 and 1997 were
insignificant.

(4) Deferred Policy Acquisition Costs

  A summary of the policy acquisition costs deferred and amortized is as
follows (000's):

<TABLE>
<CAPTION>
                                                         1999     1998    1997
                                                        -------  ------  ------
      <S>                                               <C>      <C>     <C>
      Balance at beginning of year....................  $20,602  17,980  15,776
      Policy acquisition costs deferred...............    4,185   3,808   2,972
      Policy acquisition costs amortized..............   (1,631) (1,150)   (424)
      Deferred policy acquisition costs relating to
       change in unrealized (gain) loss on investments
       available for sale.............................    1,201     (36)   (344)
                                                        -------  ------  ------
      Balance at end of year..........................  $24,357  20,602  17,980
                                                        =======  ======  ======
</TABLE>

(5) Administration System Write-off

  In 1999 Paragon expensed $4,787,275 relating to the termination of a system
development project for policy administration. The one-time write-off in 1999
of previously capitalized amounts was $3,963,450 and other costs incurred in
1999 relating to the project were $823,825. Other costs incurred and expensed
in 1998 and 1997 were $468,794 and $0, respectively.

(6) Federal Income Taxes

  The Company is taxed as a life insurance company. A summary of Federal income
tax expense is as follows (000s):

<TABLE>
<CAPTION>
                                                              1999   1998  1997
                                                             ------- ----- -----
      <S>                                                    <C>     <C>   <C>
      Current tax expense................................... $ 1,030 1,628 1,153
      Deferred tax expense..................................     469   740   732
                                                             ------- ----- -----
      Federal income tax expense............................ $ 1,499 2,368 1,885
                                                             ======= ===== =====
</TABLE>

                                      F-10
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

  A reconciliation of the Company's "expected" federal income tax expense,
computed by applying the federal U.S. corporate tax rate of 35% to income from
operations before federal income tax, is as follows (000s):

<TABLE>
<CAPTION>
                                                             1999   1998  1997
                                                            ------- ----- -----
      <S>                                                   <C>     <C>   <C>
      Computed "expected" tax expense...................... $ 1,489 2,368 2,022
      Other, net...........................................      10     0  (137)
                                                            ------- ----- -----
      Federal income tax expense........................... $ 1,499 2,368 1,885
                                                            ======= ===== =====
</TABLE>

  The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities at December 31, 1999, 1998 and
1997 are presented below (000's):

<TABLE>
<CAPTION>
                                                              1999   1998  1997
                                                             ------- ----- -----
      <S>                                                    <C>     <C>   <C>
      Deferred tax assets:
        Unearned reinsurance allowances..................... $   194   218   217
        Policy and contract liabilities.....................     583   709 1,031
        Tax capitalization of acquisition costs.............   2,559 2,147 1,755
        Other, net..........................................     359    58    76
        Unrealized Loss on investments, net.................   1,479   --    --
                                                             ------- ----- -----
          Total deferred tax assets......................... $ 5,174 3,132 3,079
                                                             ======= ===== =====
      Deferred tax liabilities:
        Unrealized gain on investments, net................. $   --  1,512 1,054
        Deferred policy acquisition costs...................   8,244 7,211 6,419
                                                             ------- ----- -----
          Total deferred tax liabilities.................... $ 8,244 8,723 7,473
                                                             ------- ----- -----
          Net deferred tax liabilities...................... $ 3,070 5,591 4,394
                                                             ======= ===== =====
</TABLE>

  The Company believes that a valuation allowance with respect to the
realization of the total gross deferred tax asset is not necessary. In
assessing the realization of deferred tax assets, the Company considers whether
it is more likely than not that the deferred tax assets will be realized. The
ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which those temporary differences
become deductible. The Company files a consolidated tax return with its Parent.
Realization of the gross tax asset will not be dependent solely on the
Company's ability to generate its own taxable income. General American has a
proven history of earnings and it appears more likely than not that the
Company's gross deferred tax asset will ultimately be fully realized.

(7) Related-Party Transactions

  Paragon purchases certain administrative services from General American.
Charges for services performed are based upon personnel and other costs
involved in providing such service. Charges for services during 1999, 1998 and
1997 were $2,247,302, $1,513,433 and $1,348,198, respectively. See Note 3 for
reinsurance transactions with affiliates.

(8) Pension Plan

  Associates of Paragon participate in a non-contributory multi-employer
defined benefit pension plan jointly sponsored by Paragon and General American.
The benefits are based on years of service and compensation level. No pension
expense was recognized in 1999, 1998 or 1997 due to overfunding of the plan.

                                      F-11
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

  In addition, Paragon has adopted an associate incentive plan applicable to
full-time salaried associates with at least one year of service. Contributions
to the plan are determined annually by General American and are based on
salaries of eligible associates. Full vesting occurs after five years of
continuous service. Total expenses to the Company for the incentive plan were
$0, $188,316 and $198,972 for 1999, 1998 and 1997, respectively.

  As a result of the Metropolitan Life Insurance purchase, Paragon implemented
a new bonus program covering all associates employed from October 1, 1999
through March 31, 2000 with at least 1000 hours of service during 1999. Total
expense to the Company for this program was $422,700 in 1999.

  Paragon provides for certain health care and life insurance benefits for
retired employees. The Company accounts for these benefits in accordance with
SFAS No. 106 -- Employer's Accounting for Postretirement Benefits Other Than
Pensions. The amounts involved are not material.

(9) Statutory Financial Information

  The Company is subject to financial statement filing requirements of the
State of Missouri Department of Insurance, its state of domicile, as well as
the states in which it transacts business. Such financial statements, generally
referred to as statutory financial statements, are prepared on a basis of
accounting which varies in some respects from generally accepted accounting
principles (GAAP). Statutory accounting principles include: (1) charging of
policy acquisition costs to income as incurred; (2) establishment of policy and
contract liabilities computed using required valuation standards which may vary
in methodology utilized; (3) nonprovision of deferred federal income taxes
resulting from temporary differences between financial reporting and tax bases
of assets and liabilities; (4) recognition of statutory liabilities for asset
impairments and yield stabilization on fixed maturity dispositions prior to
maturity with asset valuation reserves based on statutory determined formulae
and interest stabilization reserves designed to level yields over their
original purchase maturities; (5) valuation of investments in fixed maturities
at amortized cost; (6) net presentation of reinsurance balances; (7)
presentation of indirect cash flows; (8) exclusion of comprehensive income
disclosures; and (9) recognition of deposits and withdrawals on universal life
policies as revenues and expenses.

  The stockholder's equity (surplus) and net income of the Company at December
31, 1999, 1998 and 1997, as determined using statutory accounting practices, is
summarized as follows (000's):

<TABLE>
<CAPTION>
                                                          1999    1998   1997
                                                         ------- ------ ------
      <S>                                                <C>     <C>    <C>
      Statutory surplus as reported to regulatory
       authorities...................................... $13,545 10,500 10,725
      Net income as reported to regulatory authorities.. $   300  1,596  1,397
</TABLE>

(10) Dividend Restrictions

  Dividend payments by Paragon are restricted by state insurance laws as to the
amount that may be paid without prior notice or approval of the Missouri
Department of Insurance. The maximum amount of dividends which can be paid
without prior approval of the insurance commissioner is limited to the maximum
of (1) 10% of statutory surplus or (2) net gain from operations. The maximum
dividend distribution that can be paid by Paragon during 1999 without prior
notice or approval is $300,406. Paragon did not pay dividends in 1999, 1998 or
1997.

(11) Risk-Based Capital

  The insurance departments of various states, including the Company's
domiciliary state of Missouri, impose risk-based capital (RBC) requirements on
insurance enterprises. The RBC calculation serves as a

                                      F-12
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)
benchmark for the regulation of life insurance companies by state insurance
regulators. The requirements apply various weighted factors to financial
balances or activity levels based on their perceived degree of risk.

  The RBC guidelines define specific capital levels where action by the Company
or regulators is required based on the ratio of a company's actual total
adjusted capital to control levels determined by the RBC formula. At December
31, 1999, the Company's actual total adjusted capital was in excess of minimum
levels which would require action by the Company or regulatory authorities
under the RBC formula.

(12) Commitments and Contingencies

  The Company leases certain of its facilities and equipment under
noncancellable leases the majority of which expires March 2001. The future
minimum lease obligations under the terms of the leases are summarized as
follows (000s):

<TABLE>
      <S>                                                                <C>
      Year ended December 31:
        2000............................................................ $   750
        2001............................................................     321
        2002............................................................     130
        2003............................................................      99
                                                                         -------
                                                                         $ 1,300
                                                                         =======
</TABLE>

  Rent expense totaled $507,512, $489,999, and $433,864 in 1999, 1998 and 1997,
respectively.

(13) Comprehensive Income

  In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 130, "Reporting Comprehensive
Income", effective for years beginning after December 15, 1997. SFAS No. 130
establishes standards for reporting and display of comprehensive income and its
components (revenues, expenses, gains and losses) in a full set of general-
purpose financial statements. The most significant items of comprehensive
income are net income and changes in unrealized gains and losses on securities.
The adoption of SFAS No. 130 does not affect results of operations or financial
position, but affects their presentation and disclosure. The Company has
adopted SFAS No. 130 as of January 1, 1998, and the following summaries present
the components of the Company's comprehensive income, other than net income,
for the periods ending December 31, 1999, 1998 and 1997 (000s):

<TABLE>
<CAPTION>
                                                             1999
                                                -------------------------------
                                                              Tax
                                                Before-Tax (Expense) Net-of-Tax
                                                  Amount   Benefit     Amount
                                                ---------- --------  ----------
      <S>                                       <C>        <C>       <C>
      Unrealized holding losses arising during
       period..................................  $(8,492)   2,972      (5,520)
      Less: reclassification adjustment for
       gains realized in net income............      (57)      20         (37)
                                                 -------    -----      ------
      Other comprehensive loss.................   (8,549)   2,992      (5,557)
                                                 =======    =====      ======
</TABLE>

                                      F-13
<PAGE>

                         PARGON LIFE INSURANCE COMPANY

                   Notes to Financial Statements--(Continued)

<TABLE>
<CAPTION>
                                                             1998
                                                -------------------------------
                                                              Tax
                                                Before-Tax (Expense) Net-of-Tax
                                                  Amount   Benefit     Amount
                                                ---------- --------  ----------
      <S>                                       <C>        <C>       <C>
      Unrealized holding gains arising during
       period..................................   $1,361     (476)      885
      Less: reclassification adjustment for
       gains realized in net income............      (53)      19       (34)
                                                  ------     ----       ---
      Other comprehensive income...............    1,308     (457)      851
                                                  ======     ====       ===
</TABLE>

<TABLE>
<CAPTION>
                                                             1997
                                                -------------------------------
                                                              Tax
                                                Before-Tax (Expense) Net-of-Tax
                                                  Amount   Benefit     Amount
                                                ---------- --------  ----------
      <S>                                       <C>        <C>       <C>
      Unrealized holding gains arising during
       period..................................   $2,585     (904)     1,681
      Less: reclassification adjustment for
       gains realized in net income............      (69)      24        (45)
                                                  ------     ----      -----
      Other comprehensive income...............    2,516     (880)     1,636
                                                  ======     ====      =====
</TABLE>

                                      F-14
<PAGE>


                       INDEPENDENT AUDITORS' REPORT

The Board of Directors

Paragon Life Insurance Company and

Policyholders of Separate Account D's Individual Variable Universal Life
Divisions:

  We have audited the accompanying statements of net assets, including the
schedule of investments, of the Scudder Money Market, Scudder International,
Fidelity Equity Income, Fidelity Growth, Fidelity Index 500, Fidelity
Contrafund, Putnam High Yield, Putnam Voyager, Putnam Income, Putnam New
Opportunities, T. Rowe New America Growth, and MFS Emerging Growth Divisions of
Paragon Separate Account D as of December 31, 1999 and the related statements
of operations and changes in net assets for each of the periods in the two year
period then ended. These financial statements are the responsibility of the
management of Paragon Separate Account D. Our responsibility is to express an
opinion 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. Our
procedures included confirmation of investments owned at December 31, 1999 by
correspondence with the Scudder Variable Life Investment Fund, the Fidelity
Variable Insurance Products Fund, the Fidelity Variable Insurance Products Fund
II, the Putnam Variable Trust, T. Rowe and the MFS Variable Insurance Trust. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

  In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Scudder Money Market,
Scudder International, Fidelity Equity Income, Fidelity Growth, Fidelity Index
500, Fidelity Contrafund, Putnam High Yield, Putnam Voyager, Putnam Income,
Putnam New Opportunities, T. Rowe New America Growth, and MFS Emerging Growth
Divisions of Paragon Separate Account D as of December 31, 1999, and the
results of their operations and changes in their net assets for each of the
periods in the two year period then ended, in conformity with generally
accepted accounting principles.

March 10, 2000


KPMG LLP. KPMG LLP, a U.S. limited liability partnership, is a member of KPMG
International, a Swiss association.

                                      F-15
<PAGE>

                           PARAGON SEPARATE ACCOUNT D

                            STATEMENTS OF NET ASSETS

                             December 31, 1999

<TABLE>
<CAPTION>
                                                                           Fidelity
                           Scudder       Scudder      Fidelity    Fidelity  Index    Fidelity
                         Money Market International Equity Income  Growth    500    Contrafund
                           Division     Division      Division    Division Division  Division
                         ------------ ------------- ------------- -------- -------- ----------
<S>                      <C>          <C>           <C>           <C>      <C>      <C>
Net Assets:
 Investments at Market
  Value (See Schedule
  of Investments).......   $83,651       53,048         3,804      47,305  174,507    13,866
                           -------       ------         -----      ------  -------    ------
   Total Net Assets.....   $83,651       53,048         3,804      47,305  174,507    13,866
                           =======       ======         =====      ======  =======    ======
Net Assets,
 representing:
 Equity of Contract
  Owners................   $83,605       53,030         3,803      47,293  174,427    13,860
 Equity of Paragon Life
  Insurance Company.....        46           18             1          12       80         6
                           -------       ------         -----      ------  -------    ------
                           $83,651       53,048         3,804      47,305  174,507    13,866
                           =======       ======         =====      ======  =======    ======
Total Units Held........    81,881        2,373           149         772    1,032       478
Net Asset Value Per
 Unit...................   $  1.02        22.35         25.56       61.24   169.01     28.98
Cost of Investments.....   $83,651       41,454         3,802      41,581  162,626    11,922
                           =======       ======         =====      ======  =======    ======
</TABLE>

<TABLE>
<CAPTION>
                           Putnam    Putnam   Putnam   Putnam New     T.R. Price
                         High Yield Voyager   Income  Opportunities   New America    MFS Emerging
                          Division  Division Division   Division    Growth Division Growth Division
                         ---------- -------- -------- ------------- --------------- ---------------
<S>                      <C>        <C>      <C>      <C>           <C>             <C>
Net Assets:
 Investments at Market
  Value.................   $5,913    5,561    5,724      35,282          1,034          69,149
                           ------    -----    -----      ------          -----          ------
   Total Net Assets.....   $5,913    5,561    5,724      35,282          1,034          69,149
                           ======    =====    =====      ======          =====          ======
Net Assets,
 representing:
 Equity of Contract
  Owners................   $5,910    5,560    5,721      35,268            231          69,122
 Equity of Paragon Life
  Insurance Company.....        3        1        3          14            803              27
                           ------    -----    -----      ------          -----          ------
                           $5,913    5,561    5,724      35,282          1,034          69,149
                           ======    =====    =====      ======          =====          ======
Total Units Held........      534       84      458         804              9           1,834
Net Asset Value Per
 Unit...................   $11.06    66.07    12.49       43.84          26.20           37.69
Cost of Investments.....   $5,753    5,221    5,747      21,596          1,024          38,958
                           ======    =====    =====      ======          =====          ======
</TABLE>


                See Accompanying Notes to Financial Statements.

                                      F-16
<PAGE>

                           PARAGON SEPARATE ACCOUNT D

                            STATEMENTS OF OPERATIONS

                                Page 1 of 2

      For the Year Ended December 31, 1999 and the period from May 1, 1998
                     (inception) to December 31, 1998

<TABLE>
<CAPTION>
                            Scudder          Scudder         Fidelity        Fidelity
                          Money Market    International    Equity Income      Growth
                            Division        Division         Division        Division
                         ---------------  ---------------- ---------------- -----------
                          1999     1998    1999     1998    1999     1998   1999  1998
                         -------  ------  --------  ------ --------  ------ ----- -----
<S>                      <C>      <C>     <C>       <C>    <C>       <C>    <C>   <C>
Investment Income:
 Dividend Income........ $ 1,137      74       102    --        --     --     484   --
Expenses:
 Mortality and Expense
  Charge................     155     --        155    --          6    --     112   --
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Investment Income
    (Expense)...........     982      74       (53)   --        (6)    --     372   --
Net Realized Gain on
 Investments
 Realized Gain from
  Distributions.........     --      --      1,438    --        --     --     913   --
 Proceeds from Sales.... 141,445  88,199       467     40    10,184    --     476    42
 Cost of Investments
  Sold.................. 141,445  88,199       421     39    10,163    --     425    39
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Realized Gain
    (Loss) on
    Investments.........     --      --      1,484      1        21    --     964     3
Net Unrealized Gain
 (Loss) on Investments:
 Unrealized Gain (Loss)
  Beginning of Year.....     --      --        724    --        --     --   1,278   --
 Unrealized Gain (Loss)
  End of Year...........     --      --     11,594    724         2    --   5,724 1,278
                         -------  ------  --------  -----  --------  -----  ----- -----
 Net Unrealized Gain
  (Loss) on
  Investments...........     --      --     10,870    724         2    --   4,446 1,278
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Gain (Loss) on
    Investments.........     --      --     12,354    725        23    --   5,410 1,281
                         -------  ------  --------  -----  --------  -----  ----- -----
Increase (Decrease) in
 Net Assets Resulting
 from Operations........ $   982      74    12,301    725        17    --   5,782 1,281
                         =======  ======  ========  =====  ========  =====  ===== =====
<CAPTION>
                            Fidelity        Fidelity          Putnam          Putnam
                           Index 500       Contrafund       High Yield        Voyager
                            Division        Division         Division        Division
                         ---------------  ---------------- ---------------- -----------
                          1999     1998    1999     1998    1999     1998   1999  1998
                         -------  ------  --------  ------ --------  ------ ----- -----
<S>                      <C>      <C>     <C>       <C>    <C>       <C>    <C>   <C>
Investment Income:
 Dividend Income........ $   370     --        --     --        --     --     --    --
Expenses:
 Mortality and Expense
  Charge................     611     --         62    --         15    --       1   --
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Investment Income
    (Expense)...........    (241)    --        (62)   --        (15)   --     (1)   --
Net Realized Gain on
 Investments
 Realized Gain from
  Distributions.........     167     --        --     --        --     --     --    --
 Proceeds from Sales.... 128,000   1,302       170    --         58    --      18   --
 Cost of Investments
  Sold.................. 117,989   1,358       164    --         58    --      17   --
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Realized Gain
    (Loss) on
    Investments.........  10,178     (56)        6    --        --     --       1   --
Net Unrealized Gain
 (Loss) on Investments:
 Unrealized Gain (Loss)
  Beginning of Year.....   2,064     --        --     --        --     --     --    --
 Unrealized Gain (Loss)
  End of Year...........  11,881   2,064     1,944    --        160    --     340   --
                         -------  ------  --------  -----  --------  -----  ----- -----
 Net Unrealized Gain
  (Loss) on
  Investments...........   9,817   2,064     1,944    --        160    --     340   --
                         -------  ------  --------  -----  --------  -----  ----- -----
   Net Gain (Loss) on
    Investments.........  19,995   2,008     1,950    --        160    --     341   --
                         -------  ------  --------  -----  --------  -----  ----- -----
Increase (Decrease) in
 Net Assets Resulting
 from Operations........ $19,754   2,008     1,888    --        145    --     340   --
                         =======  ======  ========  =====  ========  =====  ===== =====
</TABLE>

              See Accompanying Notes to Financial Statements

                                      F-17
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                                Page 2 of 2

      For the Year Ended December 31, 1999 and the period from May 1, 1998
                     (inception) to December 31, 1998

<TABLE>
<CAPTION>
                                                         T.R. Price
                           Putnam          Putnam        New America MFS Emerging
                           Income    New Opportunities     Growth       Growth
                          Division        Division        Division     Division
                         ----------- -----------------   ----------- -------------
                         1999   1998   1999       1998    1999  1998  1999   1998
                         -----  ---- ---------  -------- ------ ---- ------  -----
<S>                      <C>    <C>  <C>        <C>      <C>    <C>  <C>     <C>
Investment Income:
 Dividend Income........ $ --   --         --        --     --  --      --     --
Expenses:
 Mortality and Expense
  Charge................    15  --         120       --     --  --      246    --
                         -----  ---  ---------  -------- ------ ---  ------  -----
   Net Investment Income
    (Expense)...........   (15) --        (120)      --     --  --     (246)   --
Net Realized Gain on
 Investments
 Realized Gain from
  Distributions.........   --   --         184       --     748 --      --     --
 Proceeds from Sales....    78  --         425        43 11,551 --      581     43
 Cost of Investments
  Sold..................    78  --         328        39 12,155 --      448     39
                         -----  ---  ---------  -------- ------ ---  ------  -----
   Net Realized Gain
    (Loss) on
    Investments.........   --   --         281         4    144 --      133      4
Net Unrealized Gain
 (Loss) on Investments:
 Unrealized Gain (Loss)
  Beginning of Year.....   --   --       1,925       --     --  --    3,411    --
 Unrealized Gain (Loss)
  End of Year...........   (23) --      13,686     1,925     10 --   30,191  3,411
                         -----  ---  ---------  -------- ------ ---  ------  -----
 Net Unrealized Gain
  (Loss) on
  Investments...........   (23) --      11,761     1,925     10 --   26,780  3,411
                         -----  ---  ---------  -------- ------ ---  ------  -----
   Net Gain (Loss) on
    Investments.........   (23) --      12,042     1,929    154 --   26,913  3,415
                         -----  ---  ---------  -------- ------ ---  ------  -----
Increase (Decrease) in
 Net Assets Resulting
 from Operations........ $ (38) --      11,922     1,929    154 --   26,667  3,415
                         =====  ===  =========  ======== ====== ===  ======  =====
</TABLE>


                 See Accompanying Notes to Financial Statements

                                      F-18
<PAGE>

                           PARAGON SEPARATE ACCOUNT D

                      STATEMENTS OF CHANGES IN NET ASSETS

      For the Year Ended December 31, 1999 and the period from May 1, 1998
                        (inception) to December 31, 1998

<TABLE>
<CAPTION>
                            Scudder         Scudder        Fidelity       Fidelity        Fidelity
                          Money Market   International  Equity Income      Growth        Index 500
                            Division       Division        Division       Division        Division
                          -------------  -------------- --------------- -------------- ---------------
                           1999    1998   1999    1998   1999     1998   1999    1998   1999     1998
                          -------  ----  ------  ------ -------  ------ ------  ------ -------  ------
<S>                       <C>      <C>   <C>     <C>    <C>      <C>    <C>     <C>    <C>      <C>
Operations:
 Net Investment Income
  (Expense).............  $   982   74      (53)    --       (6)   --      372     --     (241)    --
 Net Realized Gain
  (Loss) on
  Investments...........      --   --     1,484       1      21    --      964       3  10,178     (56)
 Net Unrealized Gain
  (Loss) on
  Investments...........      --   --    10,870     724       2    --    4,446   1,278   9,817   2,064
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
   Increase (Decrease)
    in Net Assets
    Resulting from
    Operations..........      982   74   12,301     725      17    --    5,782   1,281  19,754   2,008
   Net Deposits into
    Separate Account....   82,669  (74)  25,823  14,199   3,787    --   29,240  11,002 122,294  30,451
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
   Increase in Net
    Assets..............   83,651  --    38,124  14,924   3,804    --   35,022  12,283 142,048  32,459
Net Assets, Beginning of
 Year...................      --   --    14,924     --      --     --   12,283     --   32,459     --
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
Net Assets, End of
 Year...................  $83,651  --    53,048  14,924   3,804    --   47,305  12,283 174,507  32,459
                          =======  ===   ======  ====== =======  =====  ======  ====== =======  ======

<CAPTION>
                            Fidelity        Putnam                                       Putnam New
                           Contrafund     High Yield    Putnam Voyager  Putnam Income  Opportunities
                            Division       Division        Division       Division        Division
                          -------------  -------------- --------------- -------------- ---------------
                           1999    1998   1999    1998   1999     1998   1999    1998   1999     1998
                          -------  ----  ------  ------ -------  ------ ------  ------ -------  ------
<S>                       <C>      <C>   <C>     <C>    <C>      <C>    <C>     <C>    <C>      <C>
Operations:
 Net Investment Income
  (Expense).............    $ (62) --       (15)    --       (1)   --      (15)    --     (120)    --
 Net Realized Gain
  (Loss) on
  Investments...........        6  --       --      --        1    --      --      --      281       4
 Net Unrealized Gain
  (Loss) on
  Investments...........    1,944  --       160     --      340    --      (23)    --   11,761   1,925
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
   Increase (Decrease)
    in Net Assets
    Resulting from
    Operations..........    1,888  --       145     --      340    --      (38)    --   11,922   1,929
   Net Deposits into
    Separate Account....   11,978  --     5,768     --    5,221    --    5,762     --   10,430  11,001
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
   Increase in Net
    Assets..............   13,866  --     5,913     --    5,561    --    5,724     --   22,352  12,930
Net Assets, Beginning of
 Year...................      --   --       --      --      --     --      --      --   12,930     --
                          -------  ---   ------  ------ -------  -----  ------  ------ -------  ------
Net Assets, End of
 Year...................  $13,866  --     5,913     --    5,561    --    5,724     --   35,282  12,930
                          =======  ===   ======  ====== =======  =====  ======  ====== =======  ======
</TABLE>




<TABLE>
<CAPTION>
                                                 T.R. Price            MFS
                                                 New America     Emerging Growth
                                               Growth Division      Division
                                               ---------------   ---------------
                                                 1999     1998    1999     1998
                                               --------- ------- -------  -------
<S>                                            <C>       <C>     <C>      <C>
Operations:
 Net Investment Income (Expense)..............     $ --     --      (246)     --
 Net Realized Gain (Loss) on Investments......       144    --       133        4
 Net Unrealized Gain (Loss) on Investments....        10    --    26,780    3,411
                                               --------- ------  -------  -------
   Increase (Decrease) in Net Assets
    Resulting from Operations.................       154    --    26,667    3,415
   Net Deposits into Separate Account.........       880    --    21,677   17,390
                                               --------- ------  -------  -------
   Increase in Net Assets.....................     1,034    --    48,344   20,805
Net Assets, Beginning of Year.................       --     --    20,805      --
                                               --------- ------  -------  -------
Net Assets, End of Year....................... $   1,034    --    69,149   20,805
                                               ========= ======  =======  =======
</TABLE>
                See Accompanying Notes to Financial Statements.

                                      F-19
<PAGE>

                           PARAGON SEPARATE ACCOUNT D

                         Notes to Financial Statements

                             December 31, 1999

(1) Organization

  Paragon Life Insurance Company (Paragon) established Paragon Separate Account
D on March 17, 1998. Paragon Separate Account D (the Separate Account)
commenced operations on May 1, 1998 and is registered under the Investment
Company Act of 1940 as a unit investment trust. The Separate Account receives
and invests net premiums for flexible premium individual variable life
insurance policies that are issued by Paragon. The Separate Account is divided
into twelve divisions which invest exclusively in shares of Scudder Variable
Life Investment Fund (Scudder), Fidelity Variable Insurance Products Fund
(Fidelity VIPI), Fidelity Variable Insurance Products Fund II (Fidelity VIPII),
Putnam Variable Trust (Putnam), and MFS Variable Insurance Trust (MFS), open-
end, diversified management investment companies. These funds are the Scudder
Money Market, Scudder International, Fidelity Equity Income, Fidelity Growth,
Fidelity Index 500, Fidelity Contrafund, Putnam High Yield, Putnam Voyager,
Putnam Income, Putnam New Opportunities, T. Rowe New America Growth, and MFS
Emerging Growth (the Divisions). Policyholders have the option of directing
their premium payments into any or all of the Divisions.

(2) Significant Accounting Policies

  The following is a summary of significant accounting policies followed by the
Separate Account in the preparation of its financial statements. The policies
are in conformity with generally accepted accounting principles.

 Investments

  The Separate Account's investments in the Funds of Scudder, Fidelity VIPI,
Fidelity VIPII, Putnam, T. Rowe and MFS are valued daily based on the net asset
values of the respective fund shares held. The average cost method is used in
determining the cost of shares sold on withdrawals by the Separate Account.
Share transactions are recorded consistent with trade date accounting. All
dividends received are immediately reinvested on the ex-dividend date.

 Federal Income Taxes

  The operations of the Separate Account are treated as part of Paragon for
income tax purposes. Under existing Federal income tax law, capital gains from
sales of investments of the Separate Account are not taxable. Therefore, no
Federal income tax has been provided.

 Use of Estimates

  The preparation of financial statements requires management to make estimates
and assumptions with respect to amounts reported in the financial statements.
Actual results could differ from those estimates.

(3) Policy Charges

  Charges are deducted from the policies and the Separate Account to compensate
Paragon for providing the insurance benefits set forth in the contracts and any
additional benefits added by rider, administering the policies, incurring
expenses in distributing the policies, and assuming certain risks in connection
with the policy.

                                      F-20
<PAGE>



                        PARAGON SEPARATE ACCOUNT D

                 Notes to Financial Statements (Continued)

 Premium Expense Charge

  Certain policies include a provision that premium payments may be reduced by
a premium expense charge. The premium expense charge is determined by the costs
associated with distributing the policy and is equal to 1.25% of the premium
paid during the first ten policy years. The premium expense charge compensates
Paragon for providing the insurance benefits set forth in the policies,
incurring expenses of distributing the policies, and assuming certain risks in
connection with the policies. In addition, policies have a premium tax
assessment equal to 2.25% to reimburse Paragon for premium taxes incurred. The
premium payment less premium expense and premium tax charges equals the net
premium that is invested in the underlying separate account.

 Monthly Expense Charge

  Paragon has responsibility for the administration of the policies and the
Separate Account. As reimbursement for expenses related to the acquisition and
maintenance of each policy and the Separate Account, Paragon assesses a monthly
administration charge to each policy. This charge is $3.50 per month.

 Cost of Insurance

  The cost of insurance is deducted on each monthly anniversary for the
following policy month. Because the cost of insurance depends upon a number of
variables, the cost varies for each policy month. The cost of insurance is
determined separately for the initial face amount and for any subsequent
increase in face amount. Paragon determines the monthly cost of insurance
charge by multiplying the applicable cost of insurance rate or rates by the net
amount at risk for each policy month.

 Optional Rider Benefits Charge

  The optional benefits charge is a monthly deduction for any additional
benefits provided by policy riders.

 Mortality and Expense Charge

  In addition to the above, the contract authorizes a daily charge against the
operations of each division made for the mortality and expense risks assumed by
Paragon. Paragon is authorized to deduct a daily charge from the Separate
Account at the rate of .0020471% of the net assets of each division of the
Separate Account which equals an annual rate of .75% of those net assets. The
mortality risk assumed by Paragon is that insureds may die sooner than
anticipated and that, therefore, Paragon will pay an aggregate amount of death
benefits greater than anticipated. The expense risk assumed is that expenses
incurred in issuing and administering the policy will exceed the amounts
realized from the administrative charges assessed against the policy.

                                      F-21
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                 Notes to Financial Statements (Continued)

  Due to minimal sales volume, Paragon did not charge the Separate Account D
Divisions for Mortality and Expense during 1998.


(4) Purchases and Sales

  For the Year Ended December 31, 1999 and the period from May 1, 1998
(inception) to December 31, 1998, purchases and proceeds from the sales of the
Scudder Variable Insurance Products Fund, Fidelity Variable Insurance Products
Fund, Fidelity Variable Insurance Products Fund II, Putnam Variable Trust,
T.Rowe Price Equity Series, Inc., T.Rowe Price Fixed Income Series, Inc. and
MFS Variable Insurance Trust

<TABLE>
<CAPTION>
                             Scudder         Scudder        Fidelity       Fidelity       Fidelity
                          Money Market    International   Equity Income     Growth       Index 500
                            Division        Division        Division       Division       Division
                         --------------- --------------- ----------------------------- --------------
                           1999    1998   1999    1998     1999    1998   1999   1998   1999    1998
                         -------- ------ ------- ------- -------- ------------- ------ ------- ------
<S>                      <C>      <C>    <C>     <C>     <C>      <C>    <C>    <C>    <C>     <C>
Purchases............... $223,959 88,125  26,136  14,238   13,965   --   29,605 11,044 249,683 31,754
Sales................... $141,445 88,199     467      40   10,184   --      476     42 128,000  1,302
                         ======== ====== ======= ======= ======== =====  ====== ====== ======= ======
<CAPTION>
                            Fidelity         Putnam                                      Putnam New
                           Contrafund      High Yield    Putnam Voyager  Putnam Income Opportunities
                            Division        Division        Division       Division       Division
                         --------------- --------------- ----------------------------- --------------
                           1999    1998   1999    1998     1999    1998   1999   1998   1999    1998
                         -------- ------ ------- ------- -------- ------------- ------ ------- ------
<S>                      <C>      <C>    <C>     <C>     <C>      <C>    <C>    <C>    <C>     <C>
Purchases............... $ 12,086    --    5,811     --     5,238   --    5,825    --   10,736 11,044
Sales................... $    170    --       58     --        18   --       78    --      425     43
                         ======== ====== ======= ======= ======== =====  ====== ====== ======= ======
<CAPTION>
                           T.R. Price          MFS
                           New America      Emerging
                         Growth Division Growth Division
                         --------------- ---------------
                           1999    1998   1999    1998
                         -------- ------ ------- -------
<S>                      <C>      <C>    <C>     <C>     <C>      <C>    <C>    <C>    <C>     <C>
Purchases............... $ 12,431    --   22,012  17,433
Sales................... $ 11,551    --      581      43
                         ======== ====== ======= =======
</TABLE>

  The purchases above do not include dividends and realized gains from
distributions that have been reinvested into the respective divisions.

                                      F-22
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                 Notes to Financial Statements (Continued)

(5) Accumulation of Unit Activity

  The following is a reconciliation of the accumulation of unit activity for
the Year ended December 31, 1999 and the period from May 1, 1998 (inception) to
December 31, 1998:

<TABLE>
<CAPTION>
                              Scudder          Scudder       Fidelity      Fidelity     Fidelity
                            Money Market    International  Equity Income    Growth     Index 500
                              Division        Division       Division      Division     Division
                          ---------------- --------------- --------------  --------- --------------
                            1999    1998    1999    1998    1999    1998   1999 1998  1999    1998
                          -------- ------- ------- ------- ------  ------  ---- ---- ------- ------
<S>                       <C>      <C>     <C>     <C>     <C>     <C>     <C>  <C>  <C>     <C>
Net Increase in Units
 Deposits...............   222,038  88,199   1,367   1,028    535     --   505  275    1,587   240
 Withdrawals............   140,157  88,199      19       3    386     --     7    1      785    10
                          -------- ------- ------- ------- ------  ------  ---  ---  ------- -----
Net Increase in Units...    81,881     --    1,348   1,025    149     --   498  274      802   230
Outstanding Units,
 Beginning of Year......       --      --    1,025     --     --      --   274  --       230   --
                          -------- ------- ------- ------- ------  ------  ---  ---  ------- -----
Outstanding Units, End
 of Year................    81,881     --    2,373   1,025    149     --   772  274    1,032   230
                          ======== ======= ======= ======= ======  ======  ===  ===  ======= =====

<CAPTION>
                              Fidelity         Putnam         Putnam        Putnam     Putnam New
                             Contrafund      High Yield       Voyager       Income   Opportunities
                              Division        Division       Division      Division     Division
                          ---------------- --------------- --------------  --------- --------------
                            1999    1998    1999    1998    1999    1998   1999 1998  1999    1998
                          -------- ------- ------- ------- ------  ------  ---- ---- ------- ------
<S>                       <C>      <C>     <C>     <C>     <C>     <C>     <C>  <C>  <C>     <C>
Net Increase in Units
 Deposits...............       483     --      539     --      84     --   463  --       318   498
 Withdrawals............         5     --        5     --     --      --     5  --        10     2
                          -------- ------- ------- ------- ------  ------  ---  ---  ------- -----
Net Increase in Units...       478     --      534     --      84     --   458  --       308   496
Outstanding Units,
 Beginning of Year......       --      --      --      --     --      --   --   --       496   --
                          -------- ------- ------- ------- ------  ------  ---  ---  ------- -----
Outstanding Units, End
 of Year................       478     --      534     --      84     --   458  --       804   496
                          ======== ======= ======= ======= ======  ======  ===  ===  ======= =====

<CAPTION>
                             T.R. Price          MFS
                            New America    Emerging Growth
                          Growth Division     Division
                          ---------------- ---------------
                            1999    1998    1999    1998
                          -------- ------- ------- -------
<S>                       <C>      <C>     <C>     <C>     <C>     <C>     <C>  <C>  <C>     <C>
Net Increase in Units
 Deposits...............       477     --      879     971
 Withdrawals............       468     --       14       2
                          -------- ------- ------- -------
Net Increase in Units...         9     --      865     969
Outstanding Units,
 Beginning of Year......       --      --      969     --
                          -------- ------- ------- -------
Outstanding Units, End
 of Year................         9     --    1,834     969
                          ======== ======= ======= =======
</TABLE>

                                      F-23
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                 Notes to Financial Statements (Continued)


(6) Reconciliation of Gross and Net Deposits into the Separate Account

  Deposits into the Separate Account purchase shares of various funds. Net
deposits represent the amount available for investment in such shares after
deduction of premium expense charges, monthly expense charges, cost of
insurance and the cost of optional benefits added by rider. The following is a
summary of net deposits made for the year ended December 31, 1999 and for the
period from May 1, 1998 (inception) to December 31, 1998.

<TABLE>
<CAPTION>
                              Scudder           Scudder       Fidelity      Fidelity
                           Money Market      International Equity Income     Growth
                             Division          Division       Division      Division
                         ------------------  ------------- -------------- -------------
                           1999      1998     1999   1998   1999    1998   1999   1998
                         ---------  -------  ------ ------ ------- ------ ------ ------
<S>                      <C>        <C>      <C>    <C>    <C>     <C>    <C>    <C>
Total Gross Deposits.... $ 218,175   88,646   3,220    --       49    --   5,735    --
Surrenders and
 Withdrawals............       --       --      --     --      --     --     --     --
Transfers Between Funds
 and General Account....  (121,583) (85,301) 23,331 14,239   3,858    --  24,553 11,044
                         ---------  -------  ------ ------ ------- ------ ------ ------
    Total Gross Deposits
     net of Surrenders,
     Withdrawals, and
     Transfers..........    96,592    3,345  26,551 14,239   3,907    --  30,288 11,044
Deductions:
  Premium Expense
   Charges..............    10,047    3,103     149    --        3    --     265    --
  Monthly Expense
   Charges..............       137       11      21      3       4    --      28      3
  Cost of Insurance and
   Optional Benefits....     3,739      305     558     37     113    --     755     39
                         ---------  -------  ------ ------ ------- ------ ------ ------
                            13,923    3,419     728     40     120    --   1,048     42
                         ---------  -------  ------ ------ ------- ------ ------ ------
Net Deposits from
 Policyholders.......... $  82,669      (74) 25,823 14,199   3,787    --  29,240 11,002
                         =========  =======  ====== ====== ======= ====== ====== ======
<CAPTION>
                             Fidelity          Fidelity        Putnam        Putnam
                             Index 500        Contrafund     High Yield      Voyager
                             Division          Division       Division      Division
                         ------------------  ------------- -------------- -------------
                           1999      1998     1999   1998   1999    1998   1999   1998
                         ---------  -------  ------ ------ ------- ------ ------ ------
<S>                      <C>        <C>      <C>    <C>    <C>     <C>    <C>    <C>
Total Gross Deposits.... $ 100,291      --   11,864    --       16    --     208    --
Surrenders and
 Withdrawals............       --       --      --     --      --     --     --     --
Transfers Between Funds
 and General Account....    30,368   31,758   1,150    --    5,805    --   5,082    --
                         ---------  -------  ------ ------ ------- ------ ------ ------
    Total Gross Deposits
     net of Surrenders,
     Withdrawals, and
     Transfers..........   130,659   31,758  13,014    --    5,821    --   5,290    --
Deductions:
  Premium Expense
   Charges..............     4,618      --      546    --        1    --      10    --
  Monthly Expense
   Charges..............       133       24      17    --        2    --       2    --
  Cost of Insurance and
   Optional Benefits....     3,614    1,283     473    --       50    --      57    --
                         ---------  -------  ------ ------ ------- ------ ------ ------
                             8,365    1,307   1,036    --       53    --      69    --
                         ---------  -------  ------ ------ ------- ------ ------ ------
Net Deposits from
 Policyholders.......... $ 122,294   30,451  11,978    --    5,768    --   5,221    --
                         =========  =======  ====== ====== ======= ====== ====== ======
</TABLE>

                                      F-24
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                 Notes to Financial Statements (Continued)



(6) Reconciliation of Gross and Net Deposits into the Separate Account
(continued)

  Deposits into the Separate Account purchase shares of various funds. Net
deposits represent the amount available for investment in such shares after
deduction of premium expense charges, monthly expense charges, cost of
insurance and the cost of optional benefits added by rider. The following is a
summary of net deposits made for the year ended December 31, 1999 and for the
period from May 1, 1998 (inception) to December 31, 1998.

<TABLE>
<CAPTION>
                           Putnam         Putnam         T.R. Price        MFS Emerging
                           Income    New Opportunities   New America          Growth
                          Division       Division      Growth Division       Division
                         ----------- ----------------- ---------------     -------------
                          1999  1998   1999     1998    1999      1998      1999   1998
                         ------ ---- -------- -------- -------   --------  ------ ------
<S>                      <C>    <C>  <C>      <C>      <C>       <C>       <C>    <C>
Total Gross Deposits.... $   35  --       260      --       890        --  12,156    --
Surrenders and
 Withdrawals............    --   --       --       --       --         --     --     --
Transfers Between Funds
 and General Account....  5,790  --    10,645   11,044       69        --  10,934 17,433
                         ------ ---- -------- --------  -------   -------- ------ ------
    Total Gross Deposits
     net of Surrenders,
     Withdrawals, and
     Transfers..........  5,825  --    10,905   11,044      959        --  23,090 17,433
Deductions:
  Premium Expense
   Charges..............      3  --        13      --        41        --     561    --
  Monthly Expense
   Charges..............      1  --        16        3        1        --      29      3
  Cost of Insurance and
   Optional Benefits....     59  --       446       40       37        --     823     40
                         ------ ---- -------- --------  -------   -------- ------ ------
                             63  --       475       43       79        --   1,413     43
                         ------ ---- -------- --------  -------   -------- ------ ------
Net Deposits from
 Policyholders.......... $5,762  --    10,430   11,001      880        --  21,677 17,390
                         ====== ==== ======== ========  =======   ======== ====== ======
</TABLE>




                                      F-25
<PAGE>


                        PARAGON SEPARATE ACCOUNT B

                Notes to Financial Statements--(Continued)

(7) Subsequent Event

  On January 6, 2000, Paragon Life Insurance Co.'s ultimate parent, GenAmerica
Corporation, was purchased by Metropolitan Life Insurance Company.

                                      F-26
<PAGE>


                        PARAGON SEPARATE ACCOUNT D

                            SCHEDULE OF INVESTMENTS

                             December 31, 1999

<TABLE>
<CAPTION>
                                                       Number   Market
                                                      of Shares  Value   Cost
                                                      --------- ------- -------
<S>                                                   <C>       <C>     <C>
Scudder Variable Life Investment Fund:
  Scudder Money Market Division......................  83,651   $83,651 $83,651
  Scudder International Division.....................   2,608    53,048  41,454
Fidelity Variable Insurance Products Fund:
  Fidelity Equity Income Division....................     148     3,804   3,802
  Fidelity Growth Division...........................     861    47,305  41,581
Fidelity Variable Insurance Products Fund II:
  Fidelity Index 500 Division........................   1,042   174,507 162,626
  Fidelity Contrafund Division.......................     476    13,866  11,922
Putnam Variable Trust:
  Putnam High Yield Division.........................     533     5,913   5,753
  Putnam Voyager Division............................      84     5,561   5,221
  Putnam Income Division.............................     457     5,724   5,747
  Putnam New Opportunities Division..................     810    35,282  21,596
T.Rowe Price Fixed Income Series, Inc.:
  T.R. Price New America Growth Division.............      39     1,034   1,024
MFS Variable Insurance Trust:
  MFS Emerging Growth Division.......................   1,823    69,149  38,958
</TABLE>




                 See Accompanying Independent Auditors' Report.

                                      F-27
<PAGE>

                                  APPENDIX A

                Illustrations of Death Benefits and Cash Values

  The following tables illustrate how the Cash Value and Death Benefit of a
Policy change with the investment experience of a Division of the Separate
Account. The tables show how the Cash Value and Death Benefit of a Policy
issued to an Insured of a given age and at a given premium would vary over
time if the investment return on the assets held in each Division of the
Separate Account were a uniform, gross, after-tax annual rate of 0%, 6% or
12%. In addition, the Cash Values and Death Benefits would be different from
those shown if the gross annual investment rates of return averaged 0%, 6%,
and 12% over a period of years, but fluctuated above and below those averages
for individual Policy years.

  The tables illustrate a Policy with Death Benefit Option B issued to an
Insured Male, age 40, in a nonsmoker rate class as well as an Insured, age 50,
in a nonsmoker rate class. This assumes the monthly administrative charge of
$3.50. If the Insured falls into a smoker rate class, the Cash Values, and
Death Benefits would be lower than those shown in the tables. In addition, the
Cash Values, Cash Surrender Values, and Death Benefits would be different from
those shown if the gross annual investment rates of return averaged 0%, 6%, or
12% over a period of years, but fluctuated above and below those averages for
individual Policy Years.

  The Cash Value column under the "Guaranteed" heading shows the accumulated
value of the premiums paid reflecting deduction of the charges described below
and monthly charges for the cost of insurance based on the guaranteed rate
which is the maximum allowed under the 1980 Commissioners Standard Ordinary
Mortality Table C. The "Cash Value" column under the "Current" heading shows
the accumulated value of the premiums paid reflecting deduction of the charges
described above and monthly charges for the cost of insurance. The
illustrations of Death Benefits reflect the above assumptions.

  The amounts shown for the Cash Value and Death Benefit reflect the fact that
the investment rate of return is lower than the gross after-tax return on the
assets held in a Division of the Separate Account. The charges include a
maximum .75% charge for mortality and expense risk, an assumed combined
investment advisory fee (representing the average of the fees incurred by the
Funds in which the Divisions invest) and the Funds' expenses (based on the
average of the actual expenses incurred in fiscal year 1999) of .674%. These
charges take into account expense reimbursement arrangements expected to be in
place for 2000 for some of the Funds. In the absence of the reimbursement
arrangements for some of the Funds, the charges would have also totaled an
average of .674%. See the respective Fund prospectus for details. After
deduction for these amounts, the illustrated gross annual investment rates of
return of 0%, 6% and 12% correspond to approximate net annual rates of (-
1.424%, 4.576% and 10.576%), respectively.

  The hypothetical values shown in the tables reflect all fees and charges
under the Policy, including the premium expense charge, the premium tax
charge, and all components of the monthly deduction. They do not reflect any
charges for federal income taxes against the Separate Account, since the
Company is not currently making any such charges. However, such charges may be
made in the future and, in that event, the gross annual investment rate of
return of the divisions of the Separate Account would have to exceed 0%, 6%,
or 12% by an amount sufficient to cover the tax charges in order to produce
the Death Benefit and Cash Value illustrated. (See "Federal Tax Matters.")

  The tables illustrate the Policy values that would result based upon the
investment rates of return if premiums are paid as indicated, and if no Policy
Loans have been made. The tables are also based on the assumptions that the
Owner has not requested an increase or decrease in the Face Amount, that no
partial withdrawals have been made, that no transfer charges were incurred,
and that no optional riders have been requested.

  Upon request, the Company will provide a comparable illustration based upon
the proposed Insured's age, sex, and rate class, the Face Amount and premium
requested and the proposed frequency of premium payments.

                                      A-1
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $750,000                   AGE: 40 MALE NONSMOKER
DEATH BENEFIT OPTION: B                             ANNUAL PREMIUM: $13,500.00
PREMIUM EXPENSE CHARGE: 1.25% (yrs 1-10)
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                                 FOR SEPARATE ACCOUNT D--A HYPOTHETICAL GROSS
                                ANNUAL RATE OF RETURN AT 0.00% (NET RATE AT -
                                                   1.424%)
                              ----------------------------------------------------------------------
                                   GUARANTEED*                            CURRENT**
                              --------------------------------      --------------------------------
           PREM AT              CASH              DEATH               CASH              DEATH
 YR         5.00%              VALUE             BENEFIT             VALUE             BENEFIT
 ---       --------           --------           --------           --------           --------
 <S>       <C>                <C>                <C>                <C>                <C>
  1        $ 14,175           $ 11,037           $761,037           $ 11,999           $761,999
  2          29,058             21,785            771,785             23,827            773,827
  3          44,686             32,237            782,237             35,398            785,398
  4          61,096             42,380            792,380             46,715            796,715
  5          78,325             52,209            802,209             57,783            807,783
  6          96,417             61,703            811,703             68,514            818,514
  7         115,412             70,858            820,858             78,915            828,915
  8         135,358             79,659            829,659             89,079            839,079
  9         156,301             88,095            838,095             98,921            848,921
 10         178,291             96,144            846,144            108,533            858,533
 11         201,381            103,934            853,934            117,997            867,997
 12         225,625            111,266            861,266            127,148            877,148
 13         251,081            118,093            868,093            135,991            885,991
 14         277,810            124,369            874,369            144,531            894,531
 15         305,876            130,041            880,041            152,770            902,770
 16         335,344            135,062            885,062            160,626            910,626
 17         366,287            139,389            889,389            168,104            918,104
 18         398,776            142,996            892,996            175,119            925,119
 19         432,890            145,814            895,814            181,767            931,767
 20         468,709            147,773            897,773            187,965            937,965
 25         676,531            141,051            891,051            212,855            962,855
 30         941,770             95,369            845,369            222,812            972,812
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary and further assume there is no Policy Indebtedness outstanding.

                                      A-2
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $750,000                    AGE 40 MALE NONSMOKER
DEATH BENEFIT OPTION: B                              ANNUAL PREMIUM:
PREMIUM EXPENSE CHARGE: 1.25% (Yrs. 1-10)            $13,500.00
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                              FOR SEPARATE ACCOUNT D--A HYPOTHETICAL GROSS
                           ANNUAL RATE OF RETURN AT 6.00% (NET RATE AT 4.576%)
                           -------------------------------------------------------------------
                                 GUARANTEED*                          CURRENT**
                           -------------------------------     -------------------------------
          PREM AT            CASH             DEATH              CASH             DEATH
 YR        5.00%            VALUE            BENEFIT            VALUE            BENEFIT
 ---      --------         --------         ----------         --------         ----------
 <S>      <C>              <C>              <C>                <C>              <C>
  1       $ 14,175         $ 11,760         $  761,760         $ 12,753         $  762,753
  2         29,058           23,921            773,921           26,090            776,090
  3         44,686           36,492            786,492           39,945            789,945
  4         61,096           49,473            799,473           54,343            804,343
  5         78,325           62,873            812,873           69,308            819,308
  6         96,417           76,685            826,685           84,774            834,774
  7        115,412           90,917            840,917          100,764            850,764
  8        135,358          105,571            855,571          117,393            867,393
  9        156,301          120,648            870,648          134,601            884,601
 10        178,291          136,139            886,139          152,503            902,503
 11        201,381          152,195            902,195          171,219            921,219
 12        225,625          168,627            918,627          190,606            940,606
 13        251,081          185,398            935,398          210,698            960,698
 14        277,810          202,469            952,469          231,526            981,526
 15        305,876          219,788            969,788          253,123          1,003,123
 16        335,344          237,313            987,313          275,433          1,025,433
 17        366,287          254,998          1,004,998          298,490          1,048,490
 18        398,776          272,813          1,022,813          322,234          1,072,234
 19        432,890          290,682          1,040,682          346,790          1,096,790
 20        468,709          308,525          1,058,525          372,103          1,122,103
 25        676,531          392,870          1,142,870          511,800          1,261,800
 30        941,770          453,042          1,203,042          671,545          1,421,545
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary day and further assume there is no Policy Indebtedness outstanding.

                                      A-3
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $750,000                     AGE: 40 MALE NONSMOKER
DEATH BENEFIT OPTION: B                               ANNUAL PREMIUM: $13,500.00
PREMIUM EXPENSE CHARGE: 1.25% (yrs. 1-10)
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                            FOR SEPARATE ACCOUNT D--A HYPOTHETICAL GROSS
                            ANNUAL RATE OF RETURN AT 12.00% (NET RATE AT
                                              10.576%)
                        ----------------------------------------------------------------
                              GUARANTEED*                        CURRENT**
                        ------------------------------    ------------------------------
           PREM            CASH            DEATH             CASH            DEATH
 YR      AT 5.00%         VALUE           BENEFIT           VALUE           BENEFIT
 ---     --------       ----------       ----------       ----------       ----------
 <S>     <C>            <C>              <C>              <C>              <C>
  1      $ 14,175       $   12,484       $  762,484       $   13,508       $  763,508
  2        29,058           26,147          776,147           28,444          778,444
  3        44,686           41,104          791,104           44,866          794,866
  4        61,096           57,472          807,472           62,930          812,930
  5        78,325           75,391          825,391           82,810          832,810
  6        96,417           94,997          844,997          104,602          854,602
  7       115,412          116,459          866,459          128,511          878,511
  8       135,358          139,954          889,954          154,853          904,853
  9       156,301          165,679          915,679          183,792          933,792
 10       178,291          193,841          943,841          215,697          965,697
 11       201,381          224,837          974,837          250,974        1,000,974
 12       225,625          258,743        1,008,743          289,793        1,039,793
 13       251,081          295,809        1,045,809          332,528        1,082,528
 14       277,810          336,313        1,086,313          379,595        1,129,595
 15       305,876          380,554        1,130,554          431,451        1,181,451
 16       335,344          428,869        1,178,869          488,507        1,238,507
 17       366,287          481,633        1,231,633          551,316        1,301,316
 18       398,776          539,279        1,289,279          620,390        1,370,390
 19       432,890          602,240        1,352,240          696,486        1,446,486
 20       468,709          670,993        1,420,993          780,255        1,530,255
 25       676,531        1,120,689        1,870,689        1,346,370        2,096,370
 30       941,770        1,812,351        2,562,351        2,265,383        3,015,383
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary day and further assume there is no Policy Indebtedness outstanding.

                                      A-4
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $1,000,000                  AGE: 50 MALE NONSMOKER
DEATH BENEFIT OPTION: B                              ANNUAL PREMIUM:
PREMIUM EXPENSE CHARGE: 1.25% (Yrs. 1-10)            $28,000.00
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                                FOR SEPARATE ACCOUNT D--A HYPOTHETICAL GROSS
                                ANNUAL RATE OF RETURN AT 0.00% (NET RATE AT -
                                                   1.424%)
                             -------------------------------------------------------------------
                                   GUARANTEED*                          CURRENT**
                             -------------------------------     -------------------------------
           PREM AT             CASH             DEATH              CASH             DEATH
 YR          5.00%            VALUE            BENEFIT            VALUE            BENEFIT
 ---      ----------         --------         ----------         --------         ----------
 <S>      <C>                <C>              <C>                <C>              <C>
  1       $   29,400         $ 21,514         $1,021,514         $ 23,982         $1,023,982
  2           60,270           42,259          1,042,259           47,386          1,047,386
  3           92,683           62,176          1,062,176           70,220          1,070,220
  4          126,717           81,204          1,081,204           92,492          1,092,492
  5          162,453           99,273          1,099,273          114,209          1,114,209
  6          199,976          116,327          1,116,327          135,261          1,135,261
  7          239,375          132,307          1,132,307          155,658          1,155,658
  8          280,743          147,183          1,147,183          175,291          1,175,291
  9          324,180          160,862          1,160,862          194,288          1,194,288
 10          369,790          173,256          1,173,256          212,541          1,212,541
 11          417,679          184,586          1,184,586          230,523          1,230,523
 12          467,963          194,391          1,194,391          247,775          1,247,775
 13          520,761          202,491          1,202,491          264,308          1,264,308
 14          576,199          208,697          1,208,697          280,131          1,280,131
 15          634,409          212,834          1,212,834          295,256          1,295,256
 16          695,530          214,754          1,214,754          309,690          1,309,690
 17          759,706          214,299          1,214,299          323,090          1,323,090
 18          827,092          211,348          1,211,348          335,114          1,335,114
 19          897,846          205,711          1,205,711          345,663          1,345,663
 20          972,139          197,129          1,197,129          354,640          1,354,640
 25        1,403,176           94,994          1,094,994          372,613          1,372,613
 30        1,953,302                0                  0          336,037          1,336,037
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary day and further assume there is no Policy Indebtedness outstanding.

                                      A-5
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $1,000,000                  AGE: 50 MALE NONSMOKER
DEATH BENEFIT OPTION: B                              ANNUAL PREMIUM:
PREMIUM EXPENSE CHARGE: 1.25% (yrs. 1-10)            $28,000.00
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                         FOR SEPARATE ACCOUNT D--A HYPOTHETICAL GROSS
                     ANNUAL RATE OF RETURN AT 6.00% (NET RATE AT 4.576%)
                   ------------------------------------------------------------
                          GUARANTEED*                     CURRENT**
                   ----------------------------  ------------------------------
         PREM         CASH           DEATH           CASH            DEATH
 YR    AT 5.00%       VALUE         BENEFIT          VALUE          BENEFIT
 ---   ---------   -----------   -------------   -------------   -------------
 <S>   <C>         <C>           <C>             <C>             <C>
  1    $  29,400   $    22,968      $1,022,968   $      25,517   $   1,025,517
  2       60,270        46,510       1,046,510          51,957       1,051,957
  3       92,683        70,579       1,070,579          79,363       1,079,363
  4      126,717        95,124       1,095,124         107,778       1,107,778
  5      162,453       120,083       1,120,083         137,248       1,137,248
  6      199,976       145,401       1,145,401         167,700       1,167,700
  7      239,375       171,020       1,171,020         199,178       1,199,178
  8      280,743       196,906       1,196,906         231,607       1,231,607
  9      324,180       222,962       1,222,962         265,154       1,265,154
 10      369,790       249,083       1,249,083         299,746       1,299,746
 11      417,679       275,494       1,275,494         335,921       1,335,921
 12      467,963       301,707       1,301,707         373,263       1,373,263
 13      520,761       327,504       1,327,504         411,824       1,411,824
 14      576,199       352,648       1,352,648         451,661       1,451,661
 15      634,409       376,899       1,376,899         492,833       1,492,833
 16      695,530       400,034       1,400,034         535,400       1,535,400
 17      759,706       421,806       1,421,806         579,061       1,579,061
 18      827,092       441,994       1,441,994         623,497       1,623,497
 19      897,846       460,293       1,460,293         668,624       1,668,624
 20      972,139       476,311       1,476,311         714,350       1,714,350
 25    1,403,176       500,364       1,500,364         948,541       1,948,541
 30    1,953,302       365,167       1,365,167       1,179,976       2,179,976
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary day and further assume there is no Policy Indebtedness outstanding.

                                      A-6
<PAGE>

                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

FACE AMOUNT OF COVERAGE: $1,000,000                  AGE: 50 MALE NONSMOKER
DEATH BENEFIT OPTION: B                              ANNUAL PREMIUM:
PREMIUM EXPENSE CHARGE: 1.25% (Yrs. 1-10)            $28,000.00
PREMIUM TAX: 2.25%

<TABLE>
<CAPTION>
                      FOR SEPARATE ACCOUNT B--A HYPOTHETICAL GROSS
                  ANNUAL RATE OF RETURN AT 12.00% (NET RATE AT 10.576%)
                 --------------------------------------------------------
                         GUARANTEED*                  CURRENT**
                 --------------------------------------------------------
         PREM        CASH          DEATH         CASH          DEATH
 YR    AT 5.00%      VALUE        BENEFIT        VALUE        BENEFIT
 ---  ---------- ------------- --------------------------- --------------
 <S>  <C>        <C>           <C>           <C>           <C>
  1   $   29,400 $      24,425 $   1,024,425 $      27,053 $   1,027,053
  2       60,270        50,942     1,050,942        56,716     1,056,716
  3       92,683        79,695     1,079,695        89,263     1,089,263
  4      126,717       110,846     1,110,846       125,000     1,125,000
  5      162,453       144,559     1,144,559       164,265     1,164,265
  6      199,976       181,031     1,181,031       207,304     1,207,304
  7      239,375       220,477     1,220,477       254,516     1,254,516
  8      280,743       263,161     1,263,161       306,218     1,306,218
  9      324,180       309,314     1,309,314       363,010     1,363,010
 10      369,790       359,189     1,359,189       425,304     1,425,304
 11      417,679       413,415     1,413,415       494,197     1,494,197
 12      467,963       471,928     1,471,928       569,872     1,569,872
 13      520,761       534,968     1,534,968       653,049     1,653,049
 14      576,199       602,786     1,602,786       744,519     1,744,519
 15      634,409       675,675     1,675,675       845,163     1,845,163
 16      695,530       753,984     1,753,984       955,949     1,955,949
 17      759,706       838,086     1,838,086     1,077,574     2,077,574
 18      827,092       928,432     1,928,432     1,210,807     2,210,807
 19      897,846     1,025,445     2,025,445     1,356,752     2,356,752
 20      972,139     1,129,517     2,129,517     1,516,628     2,516,628
 25    1,403,176     1,765,397     2,765,397     2,577,656     3,577,656
 30    1,953,302     2,627,830     3,627,830     4,261,567     5,261,567
</TABLE>
- --------
*These values reflect investment results using guaranteed cost of insurance
   rates.
**These values reflect investment results using current cost of insurance
   rates.

The hypothetical investment rate of return shown above is illustrative only,
and should not be deemed a representation of past or future results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the Funds. The Cash Value and Death
Benefit for a Policy would be different from those shown if the actual rates of
return averaged the rate shown above over a period of years, but also
fluctuated above or below that average for individual years. No representation
can be made by the Company, Walnut Street Securities, the investment management
companies, or any representative thereof, that this hypothetical rate of return
can be achieved for any one year, or sustained over any period of time.

Illustrated values shown above are as of the end of the years indicated and
assume any additional premiums shown are received monthly on the Policy
Anniversary day and further assume there is no Policy Indebtedness outstanding.

                                      A-7
<PAGE>

                                    PART II

                          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

     Article III, Section 13 of the Bylaws of Paragon Life Insurance Company
provides:  "The Corporation may indemnify any person who is made a party to any
civil or criminal suit, or made a subject of any administrative or investigative
proceeding by reason of the fact that he is or was a director, officer, or agent
of the Corporation.  This indemnity may extend to expenses, including attorney's
fees, judgments, fine, and amounts paid in settlement.  The indemnity shall not
be available to persons being sued by or upon the information of the Corporation
nor to persons who are being investigated by the Corporation.  The indemnity
shall be discretionary with the Board of Directors and shall not be granted
until the Board of Directors has made a determination that the person who would
be indemnified acted in good faith and in a manner he reasonably believed to be
in the best interest of the Corporation.  The Corporation shall have such other
and further powers of indemnification as are not inconsistent with the laws of
Missouri."

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

                                     II-1
<PAGE>

                  REPRESENTATION CONCERNING FEES AND CHARGES


     Paragon Life Insurance Company (the "Company") hereby represents that the
fees and charges deducted under the terms of the policies described in this
Registration Statement are, in the aggregate, reasonable in relationship to the
services rendered, the expenses expected to be incurred, and the risks assumed
by the Company.



                                      II-2
<PAGE>

                      CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following Papers and Documents:

     The facing sheet.
     The Individual Flexible Premium Variable Life Prospectus consisting of 73
     pages.
     The undertaking to file reports required by Section 15(d) of the Securities
     Exchange Act of 1934.
     The undertaking pursuant to Rule 484.
     Representations concerning fees and charges.
     The signatures.

1.   The following exhibits (which correspond in number to the numbers under
     paragraph A of the instructions as to exhibits for Form N-8B-2):

     (1)  Resolution of the Board of Directors of the Company authorizing
          establishment of the Separate Account 2

     (2)  Not applicable.

     (3)  (a)  Form of Underwriting Agreement. 4

          (b)  Form of Selling Agreement. 4

          (c)  Not applicable.

     (4)  Not applicable.

     (5)  Form of Individual Policy and Policy Riders. 2

     (6)  (a)  Amended Charter and Articles of Incorporation of the Company 4

          (b)  By-Laws of the Company 4

     (7)  Not applicable.

          (a)  Participation Agreement dated September 1, 1993, between Paragon
               Life Insurance Company and the Variable Insurance Products Fund
               and Fidelity Distributors Corporation. 4

          (b)  Participation Agreement dated September 1, 1993, between Paragon
               Life Insurance Company and the Variable Insurance Products Fund
               II and Fidelity Distributors Corporation. 4


                                      II-3
<PAGE>


          (c)  Participation Agreement dated October 12, 1995, by and among MFS
               Variable Insurance Trust and Paragon Life Insurance Company and
               Massachusetts Financial Services Company. 4

          (d)  Participation Agreement dated October 30, 1995, among Putnam
               Capital Manager Trust, Putnam Mutual Funds Corp., and Paragon
               Life Insurance Company. 4

          (e)  Participation Agreement dated March 15, 1985, between Scudder
               Variable Life Investment Fund, Scudder Investor Services, Inc.,
               and Paragon Life Insurance Company. 4

          (f)  Participation Agreement dated August 1, 1996, by and among
               Paragon Life Insurance Company and T. Rowe Price Investment
               Services, Inc. 3

     (9)  Not applicable.

     (10) Proposed Form of Application. 3

     (11) Memorandum describing the Company's issuance, transfer, and redemption
          procedures for the Policies. 2

2.   Opinion of Matthew P. McCauley, Esquire, General Counsel of Paragon Life
     Insurance Company as to the legality of the securities being offered. 2

3.   Consent of Matthew P. McCauley, Equire, General Counsel of Paragon Life
     Insurance Company. 3

4.   Not applicable

5.   Not applicable

6.   Not applicable

7.   Opinion and consent of Craig K. Nordyke, F.S.A., M.A.A.A., Executive Vice
     President and Chief Actuary as to actuarial matters pertaining to the
     securities being registered. 1

8.   (a)  The consent of KPMG, LLP, Independent Certified
          Public Accountants. 1

     (b)  Written consent of Sutherland Asbill & Brennan. 1

9.    Original powers of attorney authorizing Carl H. Anderson,
      Matthew P. McCauley,  and Craig K. Nordyke, and each of
      them singly, to sign this Registration Statement and
      Amendments thereto on behalf of the Board of Directors of
      Paragon Life Insurance Company. 2


                                  *    *    *
                                     II-4
<PAGE>


1    Filed herewith.

2    Incorporated by reference to the initial Registration Statement on Form S-6
     found in the File No. 333-36515, filed with the Securities and Exchange
     Commission on September 26, 1997.

3    Incorporated by reference to the Pre-effective Amendment No. 1 to the
     Registration Statement, File 333-36515, filed with the Securities and
     Exchange Commission on February 26, 1999.

4    Incorporated by reference to the Pre-Effective Amendment No. 1 on Form S-6
     found in File No. 333-80393, filed with the Securities and Exchange
     Commission on September 1, 1999.


                                     II-5
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, Paragon Life
Insurance Company and Separate Account D of Paragon Life Insurance Company have
duly caused this Pre-Effective Amendment No. 2 to be signed on their behalf by
the undersigned thereunto duly authorized, and the seal of Paragon Life
Insurance Company to be hereunto affixed and attested, all in the City of St.
Louis, State of Missouri, on the 28 day of April, 2000.


                                           Separate Account D of Paragon
                                           Life Insurance Company
                                                (Name of Registrant)

(Seal)                                     Paragon Life Insurance Company
                                                (Name of Depositor)


Attest:/s/ Matthew P. McCauley             By:/s/ Carl H. Anderson
          -----------------------                ---------------------------
          Matthew P. McCauley,                   Carl H. Anderson, President
          Secretary                              and Chief Executive Officer


     Pursuant to the requirements of the Securities Act of 1933, this Pre-
Effective Amendment No. 1 has been signed below by the following persons in the
capacities and on the dates indicated.


Signature                        Title                       Date


/s/ Carl H. Anderson                                         4/28/00
   ---------------------
   Carl H. Anderson         President and Director
                            (Chief Executive Officer)



/s/ Matthew K. Duffy                                         4/28/00
   ---------------------
   Matthew K. Duffy         Vice President and Chief
                            Financial Officer (Principal
                            Accounting Officer and
                            Principal Financial Officer)
                            and Director

- ------------------------
Warren J. Winer*            Director


- ------------------------
Richard A. Liddy*           Director


                                     II-6
<PAGE>

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

/s/ Matthew P. McCauley                                      4/28/00
   ---------------------
Matthew P. McCauley         Vice President
                            General Counsel,
                            Secretary and Director

/s/ Craig K. Nordyke        Executive Vice President,        4/28/00
   ---------------------    Chief Actuary and Director
Craig K. Nordyke





- ------------------------
E. Thomas Hughes, Jr.*      Director and Treasurer


- ------------------------
Bernard H. Wolzenski*       Director


- ------------------------
A. Greig Woodring*          Director



By:/s/ Craig K. Nordyke                                      4/28/00
      -------------------
   Craig K. Nordyke
</TABLE>

*Original powers of attorney authorizing Matthew P. McCauley, Carl H. Anderson,
and Craig K. Nordyke, and each of them singly, to sign this Registration
Statement and Amendments thereto on behalf of the Board of Directors of Paragon
Life Insurance Company was filed with the Securities and Exchange Commission
with the initial S-6 Registration Statement.

                                     II-7
<PAGE>

                                 EXHIBIT INDEX


Exhibit

1.   Opinion and consent of Craig K. Nordyke, F.S.A., M.A.A.A., Executive
     Vice President and Chief Actuary as to actuarial  matters pertaining to the
     securities being registered.

2.   The consent of KPMG LLP, Independent Certified Public Accountants.

3.   Written consent of Sutherland Asbill & Brennan LLP.

<PAGE>

                                   Exhibit 1


          OPINION AND CONSENT OF CRAIG K. NORDYKE, F.S.A., M.A.A.A.,
                  EXECUTIVE VICE PRESIDENT AND CHIEF ACTUARY




                                           RE:  333-36515
                                           Prospectus (Individual VUL)


                                April 28, 2000

Gentlemen:

In my capacity as Executive Vice President and Chief Actuary for Paragon Life
Insurance Company, I have provided actuarial advice concerning: (a) the
preparation of a registration statement for Separate Account D filed on Form S-6
with the Securities and Exchange Commission under the Securities Act of 1933
(the "Registration Statement") regarding the offer and sale of flexible premium
variable life insurance policies (the "Policies"); and (b) the preparation of
policy forms for the Policies described in the Registration Statement.

It is my professional opinion that:

   1. The illustrations of cash values, death benefits, and accumulated premiums
      in the Appendix to the prospectuses contained in the Registration
      Statement, are based on the assumptions stated in the illustration, and
      are consistent with the provisions of the Policies. The rate structure of
      the Policies 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 aged 40 and 50 in the rate
      class illustrated than to prospective purchasers of Policies at other
      ages.

   2. The information contained in the examples set forth in the section of the
      prospectus entitled "Death Benefits", is based on the assumption stated in
      the examples, and is consistent with the provisions of the Policies.

I hereby consent to the filing of this opinion as an exhibit to the Post-
Effective Amendment No. 2 to the Registration Statement and to the use of my
name under the heading "Experts" in the prospectus.



                  /s/ Craig K. Nordyke
                  Craig K. Nordyke, FSA, MAAA
                  Executive Vice President and Chief Actuary

<PAGE>

                                  Exhibit 2

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT




                         Independent Auditors' Consent



The Board of Directors
Paragon Life Insurance Company

We consent to the use of our reports included herein and to the reference to our
firm under the heading "Experts" in the Registration Statement and Prospectus
of Separate Account D of Paragon Life Insurance Company.


                             /s/ KPMG LLP



St. Louis, Missouri
April 28, 2000

<PAGE>

                                   Exhibit 3

              WRITTEN CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP


                                April 25, 2000



Paragon Life Insurance Company
100 South Brentwood Boulevard
St. Louis, MO  63105


Ladies and Gentlemen:

     We hereby consent to the reference to our name under the caption "Legal
Matters" in the Prospectus filed as part of Post-Effective Amendment No. 2 to
the Registration Statement on Form S-6 for Paragon Life Insurance Company
Separate Account D (File No. 333-36515). In giving this consent, we do not
admit that we are in the category of persons whose consent is required under
Section 7 of the Securities Act of 1933.

                                 Very truly yours,

                                 SUTHERLAND ASBILL & BRENNAN LLP

                                 By: /s/ Stephen E. Roth
                                        ---------------------
                                        Stephen E. Roth


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