DOW TARGET 10 TRUST
S-6, 1998-07-23
Previous: DOW TARGET 10 TRUST, N-8A, 1998-07-23
Next: DOW TARGET 10 TRUST, N-8B-2, 1998-07-23



<PAGE>   1
                                                                   File No. 333-
                                                                            811-

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM S-6

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

Exact name of trust:  Dow Target 10 Trust, _____________ 1998 Series

Name of depositor:  Ohio National Equities, Inc.

Complete address of depositor's principal executive offices:

                                One Financial Way
                             Montgomery, Ohio 45242

Name and complete address of agent for service:

                            Ronald L. Benedict, Esq.
                        Ohio National Financial Services
                                  P.O. Box 237
                             Cincinnati, Ohio 45201

Notice to:
                     W. Randolph Thompson, Esq. (of counsel)
                              Jones & Blouch L.L.P.
                                 Suite 405 West
                        1025 Thomas Jefferson Street, NW
                              Washington, DC 20007

It is proposed that this filing will become effective (check appropriate box):

    immediately upon filing pursuant to paragraph (b) _ _ on (date) pursuant to
- --- paragraph (b)

    60 days after filing pursuant to paragraph (a)(1)
- ---

    on (date) pursuant to paragraph (a)(1) of Rule 485.
- ---

    This post-effective amendment designates a new effective date for a
- --- previously filed post-effective amendment.

Title of securities being registered: DOW TARGET 10 TRUST, ______________ 1998
Series.

Approximate date of proposed public offering: As soon after the effective date
of this registration statement as is practicable.

The registrant hereby amends this registration statement on such date or dates
as may be necessary to delay its effective date until the registrant shall file
a further amendment which specifically states that this registration statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the registration statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.


<PAGE>   2



                               DOW TARGET 10 TRUST
                               [MONTH] 1998 SERIES

                                   PROSPECTUS
                                  [DATE], 1998


The Dow(R) Target 10 Trust consists of a portfolio of the common stocks of the
ten companies in the Dow Jones Industrial Average(SM) (the "Dow") having the
highest dividend yield as of the close of business on the stock selection date.
These ten companies are popularly known as the "Dogs of the Dow." The stock
selection date is on or about the last business day of the month preceding this
trust series.

The objective of the Trust is to provide above-average total return through both
capital appreciation and dividend income. The Trust may or may not achieve that
objective. The ten stocks held in the Trust are not expected to reflect the
entire index, and the prices of Trust units are not intended to parallel or
correlate with movements in the Dow. The Dow consists of 30 stocks selected by
Dow Jones & Company, Inc. (publishers of The Wall Street Journal) as
representative of the broader domestic stock market and of American industry.

The Trust will terminate approximately 12 months after the stock selection date.
Variable contract values held in the Trust will then automatically be
transferred into a new series of the Dow Target 10 Trust.

The Trust was created under Ohio law pursuant to a trust agreement (the
"indenture") effective on the stock selection date. The trustee is Star Bank,
NA. The depositor is The Ohio National Life Insurance Company ("Ohio National
Life").

Units of the Trust are not offered directly to the public. Units are purchased
principally for the account of certain separate accounts of Ohio National Life,
Ohio National Life Assurance Corporation ("ONLAC") and other insurers. ONLAC is
wholly-owned by Ohio National Life. Both are Ohio life insurers located in
Montgomery, Ohio. Star Bank is a national chartered bank located in Cincinnati,
Ohio.

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

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




<PAGE>   3



TRUST UNITS

Each Trust unit represents an undivided interest in the ten stocks held by the
Trust. On the stock selection date, the Trust makes its initial investments in
the ten Dogs of the Dow stocks (as determined on that day). At that point, the
Trust establishes the proportionate relationships among the ten stocks. These
investments normally will be purchased in substantially equal dollar amounts for
each of the ten companies.

After the stock selection date, and until the end of the initial month of the
Trust series, Ohio National Life may deposit with the Trustee additional shares
of the ten stocks (or cash with instructions to purchase additional shares) in
order to create additional new Trust units. These additional deposits will
duplicate, as nearly as is practicable, the original proportionate relationships
among the ten stocks and not the then-current proportionate relationships as of
any date after the stock selection date. Since the prices of each of the ten
stocks will change nearly every day, the ratio of the price of each to the total
price of the entire group of ten will also change daily. However, the proportion
of stocks represented by each unit will not change materially as a result of the
addition of units to the Trust.

After the end of the initial month of the Trust series, no further units will be
added to the Trust. Units may be liquidated and redeemed before the end of the
12 month term. On the last business day of the 12 month term, the stocks will be
sold or redeemed in kind and all the units will be liquidated . At that point,
the Trust's assets (including to the extent appropriate, its stocks) will
automatically be transferred to a new series of the Dow Target 10 Trust with its
stock selection date being the same day that this series terminates.

It generally will not be possible for the Trust to be 100% invested in the
prescribed mix of ten stocks at any time. To the extent that the Trust is not
fully invested, the interests of Trust investors may be diluted and total return
may not directly track the investment results of the ten stocks. To minimize
this effect, the Trustee will try, to the extent practicable, to maintain a
minimum cash position at all times. Normally, the only cash items to be held
will represent amounts expected to be deducted as charges and amounts too small
to purchase additional proportionate round lots of Dogs of the Dow stocks.

A service charge, approximately equivalent to 0.25% of Trust assets, is deducted
from the Trust over the course of the 12 month term of the Trust at a daily rate
of 0.000685%. The service charge is paid to Ohio National Life. Ohio National
Life uses the service charge to pay any expenses related to the Trust that are
not otherwise paid by the Trust.

The Trust pays its operating expenses including expenses for legal, accounting
and auditing services, brokerage fees for the purchase and sale of the stocks,
the Trustee's fees, license fees and the actual costs of other administrative
services and 


                                       2
<PAGE>   4

operating the Trust. Ohio National Life has agreed to reimburse the Trust for
any of its operating expenses in excess of 0.85% of assets on an annual basis.

Other fees and charges are deducted from the values of the variable contracts
that invest in the Trust. These are described in the prospectus for each
variable contract.


UNIT PRICING

The price of each unit equals (1) the sum of the per-share sale prices of the
ten Dogs of the Dow stocks as of the close of business on the New York Stock
Exchange on the stock selection date, plus (2) any dividends paid to the Trust,
minus (3) the deferred sales charge, plus (4) any increases in the prices of the
stocks since the stock selection date, minus (5) any decreases in the prices of
the stocks since that date, minus (6) any daily accrual of Trust expenses, plus
or minus (7) adjustments for stock splits, stock dividends and other corporate
transactions.

The price of units is determined at 4:00 p.m. Eastern time on each day the New
York Stock Exchange is open for unrestricted trading. Any purchase of units in
the first month after the selection date and any redemption of units after the
stock selection date will be effected at the unit price next determined after
Ohio National Life receives the order for purchase or redemption.


SEPARATE ACCOUNT FUNDING

The Trust is not offered directly to the public. Trust units are currently
offered only to the separate accounts of Ohio National Life and ONLAC. In the
future, units may also be offered to the separate accounts of other life
insurance companies. The separate accounts use Trust units as an underlying
investment medium to support certain benefits under variable annuity and
variable life insurance contracts.

It is conceivable that in the future it may become disadvantageous for both
variable annuity and variable life separate accounts to invest in the Trust.
Although no such disadvantage is now foreseen, Ohio National Life and ONLAC will
monitor events in order to identify any material conflict between variable
annuity and variable life contract owners and to determine what action, if any,
should be taken in response thereto. Such action could be the discontinuance of
a separate account's participation in the Trust. Material conflicts could result
from such things as changes in state insurance law or changes in federal income
tax law.


RISKS

Investing in the ten Dogs of the Dow stocks amounts to a moderately contrarian
strategy because, while these ten stocks represent large established companies
recognized as industry leaders, they also represent investments that are
currently 


                                       3
<PAGE>   5

out of favor relative to the twenty other Dow stocks. While the relatively high
dividends paid by these companies may account for a substantial portion of the
Trust's total return, there is no guarantee that the companies will meet their
expected dividend distributions throughout the term of the Trust, nor can there
be any assurance that the stocks will appreciate in price during the term.

The Trust is not actively managed and the stocks held in the Trust will not be
sold prior to the end of the term to take advantage of changing market
conditions. The Dogs of the Dow strategy selects the ten stocks by formula
without any consideration being given to why some companies might currently be
out of favor with investors. Thus, a company experiencing financial difficulties
or business reverses will represent 10% of the Trust if, as of the stock
selection date, it is among the ten Dow stocks having the highest current
dividend yields. In addition to factors affecting the prices for each of the
individual stocks, all ten are subject to general market and economic trends
that might negatively impact the Trust's total return.

Being limited to ten stocks, the Trust does not represent a diversified
portfolio. This could expose the Trust to potentially greater market
fluctuations than might be experienced by a diversified portfolio. Variable
contract owners, in light of their own financial situations and goals, should
consider other additional funding options in order to diversify the allocations
of their contract assets.


THE DOW JONES INDUSTRIAL AVERAGE(SM).

The Dow Jones Industrial Average was first published in The Wall Street Journal
in 1896. Initially consisting of just 12 stocks, it expanded to 20 stocks in
1916 and to its present size of 30 stocks in 1928. The stocks are chosen by the
editors of The Wall Street Journal as representative of the broad stock market
and of American industry. The companies are major factors in their industries
and their stocks are widely held by individuals and institutional investors.
Changes in the components of the Dow Jones Industrial Average are made entirely
by the editors of The Wall Street Journal without consultation with the
companies, the stock exchange or any official agency. For the sake of
continuity, changes are made rarely. Most substitutions have been the result of
mergers, but from time to time, changes may be made to achieve a better
representation. The components of the Dow Jones Industrial Average may be
changed at any time, for any reason. Any changes in the components of the Dow
Jones Industrial Average made after the stock selection date will not cause a
change in the identity of the ten stocks included in the Trust. The following is
a list of the companies which currently comprise the Dow Jones Industrial
Average.

AT&T Corporation                  Hewlett-Packard Co.
Allied Signal                     International Business Machines Corporation
Aluminum Company of America       International Paper Company
American Express Company          Johnson & Johnson
Boeing Company                    McDonald's Corporation
Caterpillar Inc.                  Merck & Company, Inc.


                                       4
<PAGE>   6

Chevron Corporation               Minnesota Mining & Manufacturing Company
Coca-Cola Company                 J.P. Morgan & Company, Inc.
Walt Disney Company               Philip Morris Companies, Inc.
E.I. duPont de Nemours & Company  Procter & Gamble Company
Eastman Kodak Company             Sears, Roebuck & Company
Exxon Corporation                 Travelers Group, Inc.
General Electric Company          Union Carbide Corporation
General Motors Corporation        United Technologies Corporation
Goodyear Tire & Rubber Company    Wal-Mart Stores, Inc.

The Trust is not sponsored, endorsed, sold or promoted by Dow Jones. Dow Jones
makes no representation or warranty, express or implied, to the Trust's unit
owners or any member of the public regarding the advisability of purchasing the
Trust. Dow Jones' only relationship to Ohio National Life, ONLAC or the Trustee
is the licensing of certain copyrights, trademarks, servicemarks and service
names of Dow Jones. Dow Jones has no obligation to take the needs of Ohio
National Life, ONLAC, the Trustee or the Trust's unit owners into consideration
in determining, composing or calculating the Dow Jones Industrial Average. Dow
Jones is not responsible for and has not participated in the determination of
the terms and conditions of the Trust, including the pricing of units or the
amount payable under variable contracts. Dow Jones has no obligation or
liability in connection with the administration or marketing of the Trust.

DOW JONES DOES NOT GUARANTEE THE ACCURACY AND/OR THE COMPLETENESS OF THE DOW
JONES INDUSTRIAL AVERAGE(SM) OR ANY DATA INCLUDED THEREIN AND DOW JONES SHALL
HAVE NO LIABILITY FOR ANY ERRORS, OMISSION, OR INTERRUPTIONS THEREIN. DOW JONES
MAKES NO WARRANTY, EXPRESS OR IMPLIED, AS TO RESULTS TO BE OBTAINED BY OHIO
NATIONAL LIFE, ONLAC OR THE TRUSTEE OR THE TRUST'S UNIT OWNERS OR ANY OTHER
PERSON OR ENTITY FROM THE USE OF THE DOW JONES INDUSTRIAL AVERAGE (SM) OR ANY
DATA INCLUDED THEREIN. DOW JONES MAKES NO EXPRESS OR IMPLIED WARRANTIES AND
EXPRESSLY DISCLAIMS ALL WARRANTIES, OF MERCHANTABILITY OR FITNESS FOR A
PARTICULAR PURPOSE OR USE WITH RESPECT TO THE DOW JONES INDUSTRIAL AVERAGE (SM)
OR ANY DATA INCLUDED THEREIN. WITHOUT LIMITING ANY OF THE FOREGOING, IN NO EVENT
SHALL DOW JONES HAVE ANY LIABILITY FOR ANY LOST PROFITS OR INDIRECT, PUNITIVE,
SPECIAL OR CONSEQUENTIAL DAMAGES (INCLUDING LOST PROFITS), EVEN IF NOTIFIED OF
THE POSSIBILITY OF SUCH DAMAGES.


TOTAL RETURN HISTORY

The following table compares the annual total returns of the Dogs of the Dow
(the ten highest dividend yielding stocks among the thirty Dow companies) and
the annual total returns of the Dow Jones Industrial Average for each of the
last 25 calendar years. The ten highest yielding dividend stocks for each year
were selected as of the beginning of each year.

This table is presented for comparative purposes only. The total returns shown
are no indication of returns that might be expected in the future. The table
does not 


                                       5
<PAGE>   7

reflect the Trust's charges and expenses which diminish the Trust's actual
returns. (See "Charges and Expenses".) The Trust will not be 100% invested at
all times, nor is it possible for it to perfectly maintain its prescribed
relative weightings of the ten stocks at all times throughout its term.

<TABLE>
<CAPTION>

                  Year                  Dogs                DJIA
                  ----                  ----                ----

<S>                                     <C>                <C>   
                  1973                  4.01%             -13.20%
                  1974                 -1.02%             -23.64%
                  1975                 56.10%              44.46%
                  1976                 35.18%              22.80%
                  1977                 -1.95%              -12.91%
                  1978                  0.03%               2.66%
                  1979                 13.01%              10.60%
                  1980                 27.90%              21.90%
                  1981                  7.46%              -3.61%
                  1982                 27.12%              26.85%
                  1983                 39.07%              25.82%
                  1984                  6.22%               1.29%
                  1985                 29.54%              33.28%
                  1986                 35.63%              27.00%
                  1987                  5.59%               5.66%
                  1988                 24.57%              16.03%
                  1989                 26.97%              32.09%
                  1990                 -7.82%              -0.73%
                  1991                 34.20%              24.19%
                  1992                  7.69%               7.39%
                  1993                 27.08%              16.87%
                  1994                  4.21%               5.03%
                  1995                 36.85%              36.67%
                  1996                 28.35%              28.71%
                  1997                 21.68%              24.82%
</TABLE>

Based on the above annual returns, the average annual total return for the 25
year period were 18.44% for the ten Dogs of the Dow and 13.08% for the thirty
Dow stocks. There can be no assurance that future returns will continue to
follow this pattern. In any event, the Trust's actual returns will be less than
those of the ten selected stocks because of the Trust's charges and expenses.


PERFORMANCE DATA

From time to time, Ohio National Life or its affiliates may advertise historical
total returns of the Trust. Ohio National Life or ONLAC may advertise the
returns of their variable contract subaccounts based on those returns of the
Trust (adjusted for contract charges and expenses). These figures will be
calculated according to standardized methods prescribed by the SEC. The Trust's
total returns may be 


                                       6
<PAGE>   8

compared to returns on the DJIA for comparable periods in
such advertising. Historical returns are not predictive of future performance.

Ohio National Life or its affiliates may also advertise average annual total
return or other performance data for the Trust in non-standard formats. Any such
information will be accompanied by standardized performance data.


FIRST TRUST ADVISORS

First Trust Advisors L.P. has been granted a license by Dow Jones & Company,
Inc. to use certain copyright, trademark and proprietary rights and trade
secrets of Dow Jones. Ohio National Life has entered into agreements with First
Trust Advisors, giving Ohio National Life permission to use and refer to the Dow
Jones marks and rights in connection with the use of the Trust in the separate
accounts of Ohio National Life and ONLAC. First Trust Advisors also provides
other services to Ohio National Life related to the Trust, including
identification of the specific stocks constituting the Dogs of the Dow as of
each stock selection date. For the services and rights provided by First Trust
Advisors, First Trust Advisors is paid fees equal to an annual rate of 0.35% of
the Trust's assets. This amount is included in the operating expenses of the
Trust.


OHIO NATIONAL LIFE

Ohio National Life is a mutual life insurer organized in 1909 as a stock life
insurer under the laws of Ohio. It writes life, accident and health insurance in
47 states, the District of Columbia and Puerto Rico. Its assets are now in
excess of $6.5 billion and its equity is in excess of $600 million. Ohio
National Life's policyholders have approved a plan of reorganization that, if
approved by the Ohio Superintendent of Insurance, would convert Ohio National
Life to a stock company ultimately owned by a mutual holding company (Ohio
National Mutual Holdings, Inc.) with the majority ownership of the latter being
by Ohio National Life's policyholders. ONLAC is wholly-owned by Ohio National
Life.

Ohio National Life's principal officers and directors, and their principal
business experience during the last five years, are:

David B. O'Maley                     Director and Chairman, President
                                     and Chief Executive Office of
                                     Ohio National Life and ONLAC.

Neil A. Armstrong                    Director of Ohio National Life;
                                     Director and Chairman of AIL
                                     Systems, Inc.



                                       7
<PAGE>   9



Dale P. Brown                        Director of Ohio National Life;
                                     Director, President and Chief
                                     Executive Office of Sive/Young &
                                     Rubicam, Inc.

Jack E. Brown                        Director of Ohio National Life;
                                     Director and Chairman of BBI
                                     Marketing Services, Inc.

William R. Burleigh                  Director of Ohio National Life;
                                     Director, President and Chief
                                     Executive Officer of E. W. Scripps
                                     Co.

Victoria B. Buyniski                 Director of Ohio National Life;
                                     Director, President, Chief
                                     Executive Officer and Chairperson
                                     of United Medical Resources, Inc.

Raymond R. Clark                     Director of Ohio National Life;
                                     Retired; Prior to July 1995 was
                                     Director, President and Chief
                                     Executive Officer of Cincinnati
                                     Bell Telephone Company

Alvin H. Crawford, M.D.              Director of Ohio National Life;
                                     Director of Pediatric Orthopaedic
                                     Surgery, Cincinnati Children's
                                     Hospital Medical Center; Professor
                                     of Pediatrics and Orthopaedic
                                     Surgery, University of Cincinnati
                                     College of Medicine

Bannus B. Hudson                     Director of Ohio National Life;
                                     Director, President and Chief
                                     Executive Officer of Beverages &
                                     More, Inc. ; Prior to June 1995 was
                                     Director, President and Chief
                                     Executive Officer of U.S. Shoe
                                     Corporation

Charles S. Mechem, Jr.               Director of Ohio National Life;
                                     Director and Chairman of the
                                     Board of Cincinnati Bell, Inc.;
                                     Until 1995 was Commissioner of
                                     Ladies Professional Golf
                                     Association


                                       8
<PAGE>   10

James C. Orr                         Director of Ohio National Life;
                                     Director and Chief Operating
                                     Officer of Cincinnati Bell, Inc.

Oliver W. Waddell                    Director of Ohio National Life;
                                     Retired; Prior to 1998 was Director
                                     and Chairman of Star Bank
                                     Corporation and Director and Vice
                                     Chairman of Star Bank, N.A.

Thomas A. Barefield                  Senior Vice President, Insti-
                                     tutional Sales of Ohio National
                                     Life and ONLAC; Prior to
                                     December 1997 was Senior Vice
                                     President of Life Insurance
                                     Company of Virginia

Howard C. Becker                     Senior Vice President, Individual
                                     Insurance & Corporate Services of
                                     Ohio National Life and ONLAC

R. Allen Bowen                       Senior Vice President, Information
                                     Systems of Ohio National Life and
                                     ONLAC; Prior to June 1997 was
                                     Senior Vice President of Life
                                     Insurance Company of Virginia

Joseph P. Brom                       Director of ONLAC; Senior Vice
                                     President & Chief Investment
                                     Officer of Ohio National Life and
                                     ONLAC

David W. Cook                        Senior Vice President & Actuary of
                                     Ohio National life and ONLAC

Ronald J. Dolan                      Director of ONLAC; Senior Vice
                                     President & Chief Financial
                                     Officer of Ohio National Life and
                                     ONLAC

John J. Palmer                       Director of ONLAC; Senior Vice
                                     President, Strategic Initiatives of
                                     Ohio National Life and ONLAC;
                                     Prior to February 1997 was Senior
                                     Vice President of Life Insurance
                                     Company of Virginia

                                       9
<PAGE>   11

D. Gates Smith                       Senior Vice President, Sales of
                                     Ohio National Life and ONLAC

Stuart G. Summers                    Director of ONLAC; Senior Vice
                                     President & General Counsel of
                                     Ohio National Life and ONLAC

Ronald L. Benedict                   Corporate Vice President, Counsel
                                     and Secretary of Ohio National
                                     Life and ONLAC

Roylene M. Broadwell                 Vice President and Treasurer of
                                     Ohio National Life and ONLAC


THE TRUSTEE

The Trustee is Star Bank, N.A. with its principal place of business at 425
Walnut Street, Cincinnati, Ohio 45202. The Trustee's duties are ministerial in
nature. It does not participate in the selection of the securities held in the
Trust.

The Trustee and any successor trustee may resign by giving written notice to
Ohio National Life. Upon receipt of such notice, Ohio National Life shall
appoint a successor trustee promptly. Ohio National Life may remove the Trustee
at any time and appoint a successor. In any event, the resignation or removal of
the Trustee does not take effect until a successor trustee has accepted the
appointment.


THE YEAR 2000 ISSUE

Ohio National Life has considered the impact of "Year 2000" issues on the Trust.
Ohio National Life, ONLAC and the Trustee have developed remedial plans for
their computer systems and applications. Conversion activities are presently in
process and on schedule. Each of Ohio National Life and ONLAC expects conversion
testing and implementation to be completed by December 31, 1998. Ohio National
has also been assured by the Trustee and by other suppliers of services that
their systems will be Year 2000 compliant by December 31, 1998. Ohio National
Life's internal auditors intend to independently test all internal systems
affecting the Trust to verify their compliance early in 1999. Ongoing assurance
will also be sought from the Trustee and other suppliers of services to the
Trust.

The failure of Ohio National, the Trustee or other suppliers of services to the
Trust to achieve complete and timely compliance could impair the operation of
the Trust and the achievement of its objectives. While it is believed that each
entity is diligently pursuing a well-conceived remedial plan, there can be no
certainty of complete success. Further, it is possible that the Trust could be
adversely affected by the noncompliance of third parties beyond the knowledge or
control of Ohio National Life, ONLAC or the Trustee.


                                       10
<PAGE>   12

FINANCIAL STATEMENTS

No financial statements for the Trust are included in this prospectus because
the Trust had not commenced operations as of the date of this prospectus.












                                       11
<PAGE>   13



                       CONTENTS OF REGISTRATION STATEMENT


This registration statement comprises the following papers and documents:

The facing sheet

The prospectus consisting of 11 pages

The 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.

The signatures.

Written consents of the following persons:

               KPMG Peat Marwick LLP

The following exhibits:

A(1)           Proposed Trust and Custody Agreement between the Depositor and
               the Trustee.

A(6)(i)        Copy of Articles of Incorporation of the Depositor, as amended.

A(6)(ii)       Copy of Code of Regulations of the Depositor, as amended.

A(9)(i)        Copy of proposed Service Agreement between the Depositor and
               First Trust Advisors, L.P.

A(9)(ii)       Copy of proposed Sublicense Agreement among the Depositor, First
               Trust Advisors, L.P. and Dow Jones & Company, Inc.

E              Copy of the Financial Statements of the Depositor as of December
               31, 1997, with Independent Auditor's Report.






<PAGE>   14











                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the registrant, Dow
Target 10 Trust, has duly caused this registration statement to be signed on its
behalf by the undersigned thereunto duly authorized, in the city of Montgomery
and state of Ohio on the 22nd day of July, 1998.


                                        DOW TARGET 10 TRUST, ______ 1998 Series
                                        (Registrant)

                                        By:  THE OHIO NATIONAL LIFE
                                               INSURANCE COMPANY


Attest: s/Ronald L. Benedict            By: s/John J. Palmer                    
        -------------------------------    ------------------------------------
          Ronald L. Benedict, Secretary    John J. Palmer, Senior Vice President
                                           Strategic Initiatives



Pursuant to the requirements of the Securities Act of 1933, the depositor has
duly caused this registration statement to be signed on its behalf by the
undersigned thereunto duly authorized in the city of Montgomery and state of
Ohio on the 22nd day of July, 1998.

                                            THE OHIO NATIONAL LIFE
                                              INSURANCE COMPANY
                                              (Depositor)


Attest:  s/Ronald L. Benedict           By:  s/John J. Palmer                
         -----------------------------     ------------------------------------
         Ronald L. Benedict, Secretary     John J. Palmer, Senior Vice President
                                           Strategic Initiatives



<PAGE>   15




As required by the Securities Act of 1933, this pre-effective amendment to the
registration statement has been signed below by the following persons in the
capacities and on the dates indicated.



s/David B. O'Maley                Chairman and              July 22, 1998
- ---------------------------       Director
David B. O'Maley                  



*s/Neil A. Armstrong              Director                  July 22, 1998
- -------------------------
Neil A. Armstrong



*s/Dale P. Brown                  Director                  July 22, 1998
- -------------------------
Dale P. Brown



*s/Jack E. Brown                  Director                  July 22, 1998
- -------------------------
Jack E. Brown



*s/William R. Burleigh            Director                  July 22, 1998
- ---------------------------
William R. Burleigh



*s/Victoria B. Buyniski           Director                  July 22, 1998
- -------------------------
Victoria B. Buyniski



*s/Raymond R. Clark               Director                  July 22,1998
- -------------------------
Raymond R. Clark



*s/Alvin H. Crawford              Director                  July 22, 1998
- -------------------------
Alvin H. Crawford



*s/Bannus B. Hudson               Director                  July 22, 1998
- -------------------------
Bannus B. Hudson



*s/Charles S. Mechem, Jr.         Director                  July 22, 1998
- -------------------------
Charles S. Mechem, Jr.


<PAGE>   16



*s/James F. Orr                   Director                  July 22, 1998
- -------------------------
James F. Orr



*s/Oliver W. Waddell              Director                  July 22, 1998
- -------------------------
Oliver W. Waddell



*By: s/John J. Palmer
- -------------------------
John J. Palmer, Attorney in Fact pursuant to Powers of Attorney, copies of which
have previously been filed as exhibits to the registration statement for Ohio
National Variable Account A, File Nos. 2-91213 and 811-01978.






<PAGE>   17


                         INDEX OF CONSENTS AND EXHIBITS


Exhibit
Number         Description

               Consent of KPMG Peat Marwick LLP

A(1)           Proposed Trust and Custody Agreement between the Depositor and
               the Trustee

A(6)(i)        Copy of Articles of Incorporation of the Depositor, as amended

A(6)(ii)       Copy of Code of Regulations of the Depositor, as amended

A(9)(i)        Copy of proposed Service Agreement between the Depositor and
               First Trust Advisors, L.P.

A(9)(ii)       Copy of proposed Sublicense Agreement among the Depositor, First
               Trust Advisors, L.P. and Dow Jones & Company, Inc.

E              Copy of the Financial Statements of the Depositor as of December
               31, 1997, with Independent Auditors Report



<PAGE>   18
                         Independent Auditors' Consent



The Board of Directors
The Ohio National Life Insurance Company:


We consent to the inclusion of our report included herein.


                                                           KPMG Peat Marwick LLP

Cincinnati, Ohio
July 22, 1998

<PAGE>   1






                           TRUST AND CUSTODY AGREEMENT


                                     for the


                              DOW TARGET 10 TRUST,
                            _____________ 1998 SERIES
                              and SUBSEQUENT SERIES
                                  (the "Trust")


                                     between


                    THE OHIO NATIONAL LIFE INSURANCE COMPANY
                                (the "Depositor")


                                       and


                                 STAR BANK, N.A.
                                 (the "Trustee")







<PAGE>   2


This Agreement, made and entered into as of this ______ day of _________, 1998,
between The Ohio National Life Insurance Company (the "Depositor"), an Ohio
corporation, and Star Bank, N.A. (the "Trustee"), a nationally chartered bank,
is entered into for the benefit of the Dow Target 10 Trust, _______ 1998 Series
(the "initial Series") and subsequent Series (the "Trust"), unit investment
trusts established by Depositor under Ohio law and registered under the
Investment Company Act of 1940. The terms of this Agreement shall apply to the
initial Series and to all subsequent Series.

1.             Deposit of Trust Assets
               -----------------------

At the inception of the initial Series of the Trust (as of the initial Date of
Deposit), Depositor has deposited the assets of the initial Series of the Trust
in the trust and custody of the Trustee. During the term of this Agreement, the
Depositor shall deposit with the Trustee all assets of each subsequent Series of
the Trust on the Date of Deposit for each such subsequent Series. During the
term of each Series, the Depositor shall deposit with the Trustee any additional
assets of the Trust.

2.             Acceptance of Trust
               -------------------

The Trustee hereby accepts the deposit of the assets of the initial Series of
the Trust as of the initial Date of Deposit and any additions thereto made
during the term of the initial Series, and further agrees to accept the deposit
of assets for each subsequent Series on the Dates of Deposit and during the
respective terms thereof. The Trustee agrees to segregate and hold the assets of
each Series in trust for the use and benefit of the unit holders subject to the
terms and conditions of this Agreement.

3.             Depositor's Responsibilities
               ----------------------------

As between the Depositor and the Trustee, the Depositor shall have sole
responsibility for determining the amount and kind of any and all securities and
other forms of assets to be deposited into the Trust and the Trustee shall have
no obligation or liability with respect to the selection of securities to be
deposited into the Trust.

The Depositor shall identify for the Trustee the unit holders of each Series of
the Trust and the number of units held for the benefit of each unit holder at
all times.

The Depositor shall daily determine the valuation of the units of the Trust.

As between the Depositor and the Trustee, the Depositor shall be solely
responsible for registering the Trust and each Series thereof under the
Investment Company Act of 1940, and for registering the securities issued by the
Trust under the Securities Act of 1933.

As between the Depositor and the Trustee, the Depositor shall be solely
responsible for all accounting and auditing of the Trust's assets.


                                       2
<PAGE>   3

As between the Depositor and the Trustee, the Depositor shall be solely
responsible for preparing and submitting all reports on behalf of the Trust to
regulatory and taxing authorities and to unit holders.

As between the Depositor and the Trustee, the Depositor shall be solely
responsible for retaining and employing legal counsel on behalf of the Trust.

The Depositor may use one or more agents or other service providers to assist it
in the performance of its duties and obligations hereunder including, but not
limited to, the determination of the amounts and issues of securities and other
assets to be deposited into the Trust, the identity of the Trust's unit holders,
and the value of each unit of the Trust. However, under the terms of this
Agreement, and as between the Depositor and the Trustee, the Trustee shall look
solely to the Depositor for the performance of the Depositor's duties and
obligations hereunder. The Depositor agrees to be solely responsible for its
performance under this Agreement and it hereby agrees to indemnify and hold the
Trustee harmless for any failure of an agent or other service provider of the
Depositor to satisfactorily perform or provide any services for or on behalf of
the Depositor.

4.             The Trustee
               -----------

The Trustee and any successor trustee shall at all times during the term of this
Agreement be a bank having aggregate capital, surplus and undivided profits that
shall never be less than the minimum amounts prescribed under subsection
26(a)(1) of the Investment Company Act of 1940 as amended.

The Trustee shall be under no liability for any action taken by it in good faith
in the reasonable exercise of its fiduciary duties to the Trust. The Trustee
shall be indemnified and held harmless by the Depositor for any reliance by the
Trustee upon any written instructions given by the Depositor to the Trustee
within the terms of this Agreement. The Trustee shall, in its discretion,
undertake such actions as it deems necessary at any time to protect the Trust
and the rights and interests of unit holders therein.

In no event shall the Trustee be liable for any taxes or similar charges with
respect to securities held by the Trust. The Trustee shall be reimbursed for any
such taxes or other charges out of the Trust's income, to the extent available,
and then from the corpus of the Trust.

5.             Custody of Trust Assets and Administration of the Trust
               -------------------------------------------------------

The Trustee shall, in its discretion, undertake any and all actions that it
deems necessary to protect the Trust and the rights of unit holders therein. The
expenses and costs of such actions shall be reimbursable to the Trustee from the
Trust's income, to the extent available, and then from the corpus of the Trust
and shall be charged as operating expenses of the Trust.

                                       3
<PAGE>   4

All securities held in the Trust which are issued or issuable only in bearer
form shall be held by the Trustee in that form; all other securities held for
the Trust shall be registered in the name of the Trustee or its nominee. The
Depositor agrees to furnish to the Trustee appropriate instruments to enable the
Trustee to hold, or deliver in proper form for transfer, any securities that it
may hold for the account of the Trust and which may, from time to time, be
registered in the name of the Trust.

With respect to all securities held for the Trust, the Trustee shall on a timely
basis: (1) collect all income due and payable with respect to such securities;
(2) present for payment and collect amounts payable upon all securities which
may mature or be called, redeemed, or retired, or otherwise become payable; (3)
surrender securities in temporary form for definitive securities; and (4)
execute, as agent, any necessary declarations or certificates of ownership under
the federal income tax laws or the laws or regulations of any other taxing
authority, including any foreign taxing authority, now or hereafter in effect.

Upon receipt from the Depositor of written instructions, the Trustee shall: (1)
execute and deliver to such persons as may be designated in such instructions
proxies, consents, authorizations, and any other instruments whereby the
authority of the Trust as owner of record of any securities may be exercised;
(2) deliver any securities in exchange for other securities or cash issued or
paid in connection with the liquidation, reorganization, refinancing, merger,
consolidation, or recapitalization of any trust, or the exercise of any
conversion privilege; (3) deliver any securities to any protective committee,
reorganization committee, or other person in connection with the reorganization,
refinancing, merger, consolidation, recapitalization, or sale of assets of any
trust, and receive and hold under the terms of this Agreement such certificates
of deposit, interim receipts or other instruments or documents as may be issued
to it to evidence such delivery; and (4) deliver any securities held for the
Trust to the depository agent for tender or other similar offers.

The Trustee shall promptly deliver to the Depositor all notices, proxy material
and executed but unvoted proxies pertaining to shareholder meetings of
securities held by the Trust. The Trustee shall not vote or authorize the voting
of any securities or give any consent, waiver or approval with respect thereto
unless so directed by the Depositor in a written instruction.

The Trustee shall promptly deliver to Depositor all information received by the
Trustee and pertaining to securities held by the Trust with respect to tender or
exchange offers, calls for redemption or purchase, or expiration of rights.

The Trustee shall provide to the Depositor any and all pricing and accounting
information and reports as are necessary for the Depositor and its agents or
service providers to perform their duties and responsibilities to the unit
holders including, but not limited to, the Depositor's daily valuation of units,
periodic tax reporting, reporting to state and federal regulators having
jurisdiction and the preparation of financial reports for each Series of the
Trust.

                                       4
<PAGE>   5

If at any time the Depositor shall fail to undertake or perform any of its
duties under this Agreement, the Trustee may, in its discretion and for the
protection and benefit of the Trust and its unit holders, retain and employ the
services of agents or service providers to perform those services and the
Trustee may then charge the reasonable and necessary expenses and costs thereby
incurred as operating expenses of the Trust.

6.             Trust Expenses
               --------------

Expenses of the Trust shall be paid by the Trustee within ten days after the end
of each calendar month in which such expenses are charged or incurred (or within
five days of receiving written instructions therefor, if later). Payment shall
be made from the Trust's income, to the extent available, and then from the
corpus of the Trust.

The Trustee may first pay its fee for its services rendered under this
Agreement. The amount of that fee shall be computed at an annual rate of ____%
of the average daily total value of the Trust's assets. The Trustee shall next
pay any and all other expenses of or related to the Trust which are for services
rendered or licenses granted by any entity other than the Depositor or any
affiliate of the Depositor. The Trustee shall rely upon the Depositor to provide
the Trustee with written instructions of all amounts to be paid in connection
with such services and licenses, and the Trustee shall make such payments to the
Depositor or, at the Depositor's written direction, to other payees entitled
thereto as directed by the Depositor. In no event shall the total of all the
foregoing amounts, including the Trustee's fees, exceed 0.85% of the Trust's
average daily total assets per year.

In addition to the foregoing, the Trustee shall, within ten days after the end
of each calendar month, pay the Depositor a service fee from the income of the
Trust, to the extent available, and then from the corpus of the Trust, in order
to reimburse the Depositor for services performed and expenses incurred by the
Depositor and its affiliates on behalf of the Trust and its unit holders. The
amount of this fee shall be at a daily rate of 0.000685% of the total assets of
the Trust.

7.             Series of the Trust
               -------------------

Each Series of the Trust is a separate and distinct trust for all purposes. The
assets of one Series may not be commingled with the assets of any other Series
nor shall any of the expenses or liabilities of one Series be charged against
another. The units of each Series represent the ownership of an undivided
fractional interest in that Series and are not exchangeable for units
representing the ownership of an undivided fractional interest in any other
Series, provided, however, that upon the termination of each Series, as directed
by the Depositor, any or all of the units of that Series may be "rolled over" or
exchanged for units in a new Series having a Date of Deposit on or about the
date of termination of the earlier Series.



                                       5
<PAGE>   6



8.             Termination of Series and Distribution of Assets
               ------------------------------------------------

Each Series of the Trust shall terminate on its termination date. The Trustee
shall thereupon distribute to each unit holder that unit holder's pro rata share
of the Trust assets from that Series. The termination of a Series shall not be
effective until the distribution of its assets is completed in the manner
described herein.

Distribution of the Trust assets of a terminating Series shall be made as
follows: (1) if, and to the extent so instructed in writing by the Depositor,
the Trustee shall distribute part or all of the assets of the Series by wire
order into a unit holder's account, and (2) to the extent that the Depositor has
not instructed the Trustee to distribute part or all of the Series assets by the
aforementioned method, the Series assets shall be transferred into a new Series
for the benefit of each unit holder. The date of deposit of the new Series will
be the same as the date of termination of the terminating Series.

9.             Resignation or Removal of Trustee
               ---------------------------------

The Trustee or any successor trustee under this Agreement shall not resign as
trustee, nor shall a trustee be removed as such, until either (a) the Trust, and
each Series thereof, has been completely liquidated and terminated with the
proceeds thereof having been distributed to the unit holders, or (b) a successor
trustee having at least the minimum qualifications prescribed in subsection
26(a)(1) of the Investment Company Act of 1940 as amended shall have been
designated and have accepted such trusteeship.

In witness whereof, the Depositor and the Trustee have caused this Agreement to
be executed in the City of Cincinnati and State of Ohio on the day, month and
year first above written.


                                   STAR BANK, N.A.
                                   (Trustee)


Attest:                            By: 
       -----------------------        ---------------------------
                                   THE OHIO NATIONAL LIFE
                                   INSURANCE COMPANY
                                   (Depositor)


Attest:                            By: 
       -----------------------        ---------------------------





                                       6

<PAGE>   1

                        AMENDED ARTICLES OF INCORPORATION
                                       OF
                    THE OHIO NATIONAL LIFE INSURANCE COMPANY
                               Amended May 3, 1991


FIRST:         The name of this Corporation shall continue to be The Ohio
               National Life Insurance Company.

SECOND:        The principal office and place of business of this Corporation
               shall be located in the City of Cincinnati, County of Hamilton,
               State of Ohio, but other offices and places of business may be
               established elsewhere.

THIRD:         The Corporation is formed for the purpose of making insurance on
               the lives of persons in and out of the State of Ohio; making
               insurance against accident to, sickness, temporary or permanent
               physical disability of, hospital expense and medical care for
               persons, and taking any and all risks appertaining thereto and
               connected therewith; granting, purchasing and disposing of
               annuities providing either fixed or variable benefits or both;
               establishing and operating separate accounts; and doing any and
               all other acts either permitted or not prohibited under the laws
               of the State of Ohio for a mutual life insurance corporation.

FOURTH:        Each policyholder of the Corporation shall be a member of the
               Corporation. The term "policyholder" as used herein means the
               person insured under an individual policy of life insurance, and
               the person to whom any annuity or pure endowment is presently or
               prospectively payable by the terms of an individual annuity or
               pure endowment contract, except where the policy or contract
               declares some other person to be the owner or holder thereof, in
               which case such owner or policyholder shall be deemed the
               policyholder, and except in the cases of assignment or transfer
               as hereinafter provided. In the case of any individual policy or
               contract insuring two or more persons jointly, or in case the
               policy or contract declares two or more persons to be the owner,
               the persons insured or declared to be the owner are considered as
               one policyholder. In case any such policy or contract has been
               assigned or transferred by an assignment or transfer absolute on
               its face to an assignee or transferee other than the Corporation
               and such assignment or transfer is filed at the principal office
               of the Corporation, then such assignee or transferee shall be
               deemed the policyholder, but for the purpose of determining
               voting rights such assignment or transfer is not effective until
               thirty days after it has been filed with the Corporation. Except
               as provided herein an assignee or transferee of a policy or
               contract shall not be deemed a policyholder. In the case of group
               policies the employer, trustee, creditor or other holder of the
               group master contract shall be the policyholder for the purpose
               of this Article and the one qualified to vote. The holders of
               certificates issued under such group master contracts shall not
               be qualified to vote. Each policyholder who is insured in the sum
               of at least One Thousand Dollars, or who is the holder of an
               annuity which at normal date of maturity requires the payment of
               One Hundred Dollars or more annually, and whose insurance or
               contract of annuity is then in force and has been in force at

                                      -1-
<PAGE>   2


               least one year prior to a policyholders' meeting, shall be
               entitled to only one vote, irrespective of the number of policies
               or contracts held by him or the amount thereof, but said voting
               qualifications shall be subject to any change or amendment as may
               be prescribed by the laws of the State of Ohio or which may be
               adopted by the Corporation pursuant to the laws of the State of
               Ohio.

FIFTH:         The corporate powers of the Corporation shall be exercised by,
               and the business and affairs of the Corporation shall be under
               the control of, a Board of Directors composed of fifteen natural
               persons, unless this number is changed (1) by the policyholders
               by the affirmative vote of a majority of the policyholders
               present in person or by proxy at the annual meeting of
               policyholders or at any other meeting of policyholders called for
               the purpose of electing Directors, or (2) by the Board of
               Directors by the vote of at least two-thirds of the Directors in
               office, unless this authority has been expressly denied to the
               Directors by the affirmative vote of a majority of the
               policyholders present in person or by proxy at the most recent
               annual meeting of policyholders. Directors in office may not
               increase or decrease the number of Directors to a number which is
               greater than eighteen persons nor less than twelve persons. The
               age, residence, citizenship, membership and other qualifications
               of the Directors shall be those prescribed by the laws of Ohio.
               The Directors shall be elected by a ballot of the policyholders
               entitled to vote under the provisions of Article Fourth, either
               in person or by proxy, at an annual meeting to be held at the
               principal office of the Corporation in Cincinnati, Ohio on the
               first Friday in May at 10:00 a.m. prevailing local time or at
               such other time and place as may be set forth in an advance
               written notice to policyholders meeting the requirements of Ohio
               law. Directors shall be elected for terms expiring at the annual
               meeting of policyholders three years from the meeting at which
               they are elected except as hereinafter provided. Directors shall
               be divided into three classes according to the calendar year in
               which their terms expire, the number of Directors in each class
               being as nearly equal as possible. In all events, except for a
               vacancy, Directors will remain in office until their successors
               are duly elected and qualified. No reduction in the number of
               Directors shall, of itself, have the effect of shortening the
               term of any incumbent Director. Directors who are then in office
               shall have the authority to fill any vacancy on the Board for the
               unexpired term and to fill any Director's office created by an
               increase in the number of Directors. When the number of Directors
               is increased or decreased, Directors thereafter elected or
               appointed will be assigned to one of the three classes of
               Directors, and their terms of office established accordingly,
               such that the number of Directors in each class will at all times
               be made as nearly equal as possible. No Director may be removed
               from office other than for incapacity or for cause except upon
               the vote of at least two-thirds of the policyholders present in
               person or by proxy at the annual meeting of policyholders or at a
               special meeting of policyholders called for the purpose of
               electing or removing Directors. Directors in office as of the
               effective date of this Amended Article Fifth shall continue in
               office for the remainder of their elected terms according to the
               provisions of these Articles as previously in effect.



                                      -2-
<PAGE>   3


SIXTH:         Each former, present and future Director, Officer or Employee of
               the Corporation (and his heirs, executors or administrators), or
               any such person (and his heirs, executors or administrators) who
               serves at the Corporation's request as a director, officer,
               partner, member or employee of another corporation, partnership
               or business organization or association of any type whatsoever
               shall be indemnified by the Corporation against reasonable
               expenses, including attorneys' fees, judgments, fines and amounts
               paid in settlement actually and reasonably incurred by him in
               connection with the defense of any contemplated, pending or
               threatened action, suit or proceeding, civil, criminal,
               administrative or investigative, other than an action by or in
               the right of the Corporation, to which he is or may be made a
               party by reason of being or having been such Director, Officer,
               or Employee of the Corporation or having served at the
               Corporation's request as such director, officer, partner, member
               or employee of any other business organization or association, or
               in connection with any appeal therein, provided a determination
               is made by majority vote of a disinterested quorum of the Board
               of Directors (a) that such a person acted in good faith and in a
               manner he reasonably believed to be in or not opposed to the best
               interests of the Corporation, and (b) that, in any matter the
               subject of criminal action, suit or proceeding, such person had
               no reasonable cause to believe his conduct was unlawful. The
               termination of any action, suit or proceeding by judgment, order,
               settlement, conviction, or upon a plea of nolo contendere or its
               equivalent, shall not, of itself, create a presumption that the
               person did not act in good faith in any manner which he
               reasonably believed to be in or not opposed to the best interests
               of the Corporation, and with respect to any criminal action or
               proceeding, he had reasonable cause to believe that his conduct
               was unlawful. Such right of indemnification shall not be deemed
               exclusive of any other rights to which such person may be
               entitled. The manner by which the right to indemnification shall
               be determined in the absence of a disinterested quorum of the
               Board of Directors shall be set forth in the Code of Regulations
               or in such other manner as permitted by law. Each former,
               present, and future Director, Officer or Employee of the
               Corporation (and his heirs, executors or administrators) or any
               such person (and his heirs, executors or administrators) who
               serves at the Corporation's request as a director, officer,
               partner, member or employee of another corporation, partnership
               or business organization or association of any type whatsoever
               shall be indemnified by the Corporation against reasonable
               expenses, including attorney's fees, actually and reasonably
               incurred by him in connection with the defense or settlement of
               any contemplated, pending or threatened action, suit or
               proceeding by or in the right of the Corporation to procure a
               judgment in its favor, to which he is or may be a party by reason
               of being or having been such Director, Officer or Employee of the
               Corporation or having served at the Corporation's request as such
               director, officer, partner, member or employee of any other
               business organization or association, or in connection with any
               appeal therein, provided a determination is made by majority vote
               of a disinterested quorum of the Board of Directors (a) that such
               person was not, and has not been adjudicated to have been,
               negligent or guilty of misconduct in the performance of his duty
               to the Corporation or to such other business organization or
               association,



                                      -3-
<PAGE>   4


               and (b) that such person acted in good faith and in a manner he
               reasonably believed to be in or not opposed to the best interests
               of the Corporation. Such right of indemnification shall not be
               deemed exclusive of any other rights to which such person may be
               entitled. The manner by which the right of indemnification shall
               be determined in the absence of a disinterested quorum of the
               Board of Directors shall be as set forth in the Code of
               Regulations or in such other manner as permitted by law.

SEVENTH:       The Corporation shall have no capital stock but shall conduct its
               business as a mutual life insurance corporation.

EIGHTH:        The power to alter, amend or repeal the Code of Regulations of
               the Corporation shall be vested in the Board of Directors.

NINTH:         These articles may be amended from time to time in any manner
               which may now or hereafter be permitted by the Revised Code of
               Ohio at any annual or special meeting of the policyholders by an
               affirmative vote of two-thirds of the policyholders present in
               person or by proxy at any annual meeting of policyholders or at a
               special meeting of policyholders called for that purpose.

TENTH:         Notwithstanding any provision in Article Fifth to the contrary,
               the term of any Director who is an officer of the Corporation
               will expire concurrently with the Director's resignation or
               termination as an officer of the Corporation, and the term of any
               Board-nominated Director or successor may be limited to one or
               two years if the Director would not be eligible for election to a
               longer term by reason of any applicable limitation in the Code of
               Regulations.





                                      -4-






<PAGE>   1
                              CODE OF REGULATIONS
                                       OF
                    THE OHIO NATIONAL LIFE INSURANCE COMPANY
                        AMENDED EFFECTIVE August 5, 1994



ARTICLE I--POLICYHOLDERS' MEETINGS
- ----------------------------------

1.  The annual meeting of policyholders shall be held at the Home Office of the
    Corporation in the City of Cincinnati, Ohio, at 10:00 o'clock A.M. on the
    first Friday in May of each year or at such other time and place as may be
    set forth in an advance written notice to policyholders meeting the
    requirements of Ohio law. Special meetings of policyholders may be held upon
    call by a majority of the Board of Directors, either by vote or in writing
    signed by them. The Chief Executive officer of the corporation shall preside
    as chairman of policyholders' meetings.

2.  Each policyholder of the Corporation shall be a member of the Corporation.
    The term "policyholder" as used herein means the person insured under an
    individual policy of life insurance, and the person to whom any annuity or
    pure endowment is presently or prospectively payable by the terms of an
    individual annuity or pure endowment contract, except where the policy or
    contract declares some other person to be the owner or holder thereof, in
    which case such owner or policyholder shall be deemed the policyholder, and
    except in cases of assignment or transfer as hereinafter provided. In the
    case of any individual policy or contract insuring two or more persons
    jointly, or in case the policy or contract declares two or more persons to
    be the owner, the persons insured or declared to be the owner are considered
    as one policyholder. In case any such policy or contract has been assigned
    or transferred by an assignment or transfer absolute on its face to an
    assignee or transferee other than the corporation and such assignment or
    transfer is filed at the principal office of the Corporation, then such
    assignee or transferee shall be deemed the policyholder, but for the purpose
    of determining voting rights such assignment or transfer is not effective
    until thirty days after it has been filed with the Corporation. Except as
    provided herein an assignee or transferee of a policy or contract shall not
    be deemed a policyholder. in the case of group policies the employer,
    trustee, creditor or other holder of the group master contract shall be the
    policyholder and the one qualified to vote. The holders of certificates
    issued under such group master contracts shall not be qualified to vote.
    Each policyholder who is insured in the sum of at least one Thousand
    Dollars, or who is the holder of an annuity which at normal date of maturity
    requires the payment of One Hundred Dollars or more annually, and whose
    insurance or contract of annuity is then in force and has been in force at
    least one year prior to a policyholders' meeting, shall be entitled to only
    one vote, irrespective of the number of policies or contracts held by the
    policyholder or the amount thereof, but said voting qualifications shall be
    subject to any change or amendment as may be prescribed by the laws of the
    State of Ohio or which may be adopted by the Corporation pursuant to the
    laws of the State of Ohio.


<PAGE>   2

3.  Policyholders may vote in person or by proxy. All proxies must be filed with
    the Secretary of the Corporation not less than ten days before the day of
    meetings at which they are to be voted. There shall be a policyholders'
    proxy committee composed of five policyholders, each of whom shall be
    qualified to vote under the terms of Article Fourth of the Amended Articles
    of Incorporation of the Corporation. Said committee shall be appointed by
    the Board of Directors and the members thereof shall hold office at the
    pleasure of the Board. Vacancies on the committee shall be filled by the
    Board, but until such vacancy shall be filled the remaining members of the
    committee shall be fully empowered to act. The committee shall solicit,
    receive and vote proxies on behalf of the policyholders.

4.  Notice of annual meetings of policyholders may be given to policyholders by
    printing the same either on policies, premium notices, or on the printed
    annual statements of the corporation mailed to the policyholders, or by a
    special form of notice mailed to the policyholders not longer than one year
    prior to said meeting. Notice of special meetings of policyholders shall be
    given to each policyholder not more than sixty days nor less than thirty
    days before the day of the meeting by depositing such notice in the mail,
    addressed to the policyholder, postage prepaid, at the policyholder's last
    address appearing on the records of the Corporation.

5.  Those policyholders present in person or by proxy at a meeting shall
    constitute a quorum for the transaction of business, and the vote of a
    majority of those present in person or by proxy shall be sufficient to take
    any action properly before the meeting.

6.  The Board shall nominate persons who are or will become policyholders for
    election as Directors to serve for terms commencing at the following annual
    policyholders' meeting. Nominations shall be made at least sixty days before
    the date of the annual policyholders' meeting at which the persons nominated
    are to be voted upon, except that a vacancy in the list of nominees caused
    by the death, resignation or removal of a nominee may be filled at any time.

7.  Other nominations for election to the Board for terms commencing at an
    annual meeting may be made by petition containing the signatures of not less
    than five thousand policyholders qualified to vote at such election, not
    more than five per cent of whom shall be policyholders residing in the
    territory assigned to any one general agency of the Corporation. Each such
    nominee shall be or become a member of the Corporation. Such petition shall
    be filed with the Secretary of the Corporation at its Home Office not later
    than one hundred twenty days before the date of the annual policyholders'
    meeting at which the persons therein nominated are to be voted upon. Each
    petition shall be accompanied by a statement giving the names, residences
    and business addresses, and the business or professional affiliations of the
    nominees, and a written acceptance of the nominations filed for each
    nominee. In order that the policyholders may be informed adequately about
    the persons so nominated, the Corporation shall send by first-class United
    States mail to each policyholder entitled to vote at the next annual meeting
    of policyholders the information furnished by the candidates as required by
    the preceding sentence, and also similar information about the persons
    nominated by the Board. Such notice shall be mailed not less 


                                       2
<PAGE>   3

    than sixty days before the date of the annual meeting at which the election
    is to be held. All costs incidental to preparing and mailing said notice and
    information shall be borne by the candidate.

8.  At all meetings for the election of Directors the chairman shall appoint
    three inspectors who shall have the powers and perform the duties provided
    by the Revised Code of Ohio for inspectors of elections, provided that no
    person who is a candidate for the Office of Director shall be appointed as
    an inspector.

9.  No person shall be nominated to or be eligible for renomination to the Board
    of Directors for a term which extends beyond the annual meeting of
    policyholders next following the person's 70th birthday. This provision
    shall not be applicable to any Directors nominated in accordance with the
    provisions of Article I, Section 7 of the Code of Regulations.

ARTICLE-II--BOARD OF DIRECTORS
- ------------------------------

1.  The Board of Directors shall be elected in the manner and for the term
    specified in the Amended Articles of Incorporation.

2.  Vacancies in the Board shall be filled by a majority vote of the remaining
    Directors. In the event of the expiration of the term of any Director as a
    result of the operation of Article Tenth of the Amended Articles of
    Incorporation, a vacancy shall be deemed to exist in the class of which the
    Director was a member. The Board may fill the resulting vacancy including,
    without limitation, by re-election of the Director whose term had expired in
    the case of a person who has served as Chief Executive officer, but such
    person shall not then or thereafter be eligible for election to a term
    extending beyond the annual meeting of policyholders next following the
    person's 65th birthday, unless the Board approves one or more additional
    one-year terms to which such person may be eligible for election.

3.  The Board shall hold regular meetings not less frequently than quarterly on
    dates and at times fixed by the Board. The Chief Executive officer, the
    Executive Committee or any six members of the Board may convene special
    meetings of the Board at any time. Notice of any meeting of the Board shall
    be given to each Director not less than four days prior to the date of the
    meeting by delivery to the Director or by depositing it in the mail
    addressed to the Director at the Director's address appearing on the books
    of the corporation, but such notice may be waived by any Director in
    writing.

4.  A majority of the members of the Board shall constitute a quorum for the
    transaction of business. meetings of the Directors or of committees of the
    Directors may be held through the use of any form of communications
    equipment if all persons participating can hear each other person
    participating. Participation in such a meeting shall constitute presence at
    the meeting. 


                                       3
<PAGE>   4

ARTICLE III--EXECUTIVE COMMITTEE
- --------------------------------

1.  The Board of Directors, by a resolution adopted by a majority of the whole
    Board, may designate an Executive Committee composed of not less than three
    nor more than six Directors.

2.  The Executive Committee shall, to the extent provided in such resolution or
    in the Code of Regulations, have and exercise during the interim between
    meetings of the Board, all of the authority of the Board in the control of
    the business and affairs of the corporation except such as the Board only,
    by law, is authorized to perform or exercise.

3.  The Board may appoint one or more Directors as alternate members of the
    Executive Committee, who may take the place of any absent member or members
    at any meeting of such Committee or who may, as authorized by the Board,
    attend and vote at any meeting of the Executive Committee expanded to
    include both its regular and alternate members.

4.  The Board shall designate the chairman and vice chairman of the Executive
    Committee.

5.  The Executive Committee shall meet at approximately monthly intervals
    between meetings of the Board of Directors, and at such other times as the
    needs of the business require. A majority of the Executive Committee, and a
    majority of the expanded Executive Committee when it meets, shall constitute
    a quorum. The Committee may act by a majority of those members present at a
    meeting at which a quorum is present or by a writing or writings signed by
    all of its members. The committee shall keep records of its proceedings and
    report them at the regular meetings of the Board.

ARTICLE IV--NOMINATING COMMITTEE
- --------------------------------

1.  The Board of Directors may designate a Nominating Committee, composed of not
    less than three Directors, to recommend to the Board criteria and guidelines
    for evaluating candidates for nomination as Directors and to identify,
    recruit and recommend to the Board suitable candidates for nomination as
    Directors. The Chief Executive officer shall serve ex officio as a member of
    the Committee.

2.  The Board shall designate the chairman of the Nominating Committee.

3.  The Nominating Committee shall meet at least annually and at such other
    times as the needs of the Board require. The Committee shall keep records of
    its proceedings and report them at regular meetings of the Board.

ARTICLE V--INVESTMENT REVIEW COMMITTEE
- --------------------------------------

1.  The Board of Directors, by a resolution adopted by a majority of the whole
    Board, may designate an Investment Review Committee, composed of not less
    than three nor more than six Directors.


                                       4
<PAGE>   5

2.  The Investment Review Committee shall review and oversee the investment and
    management of the corporation's assets in accordance with the investment
    policy approved by the Board.

3.  The Board shall designate the chairman of the Investment Review Committee.

4.  The Investment Review Committee shall meet at least semi-annually and at
    such other times as the needs of the business require. The Committee shall
    keep records of its proceedings and report them at the regular meetings of
    the Board.

5.  The Investment Review Committee shall recommend to the Board the designation
    of certain executive officers of the Corporation to serve as an Investment
    Management Committee whose members, individually or in groups, shall be
    authorized by the Board to exercise investment authority in approving the
    purchase or sale of the Corporation's general account assets. All actions
    taken by the Investment Management Committee or by its members individually
    or in groups shall be reported to the Board at such times and in such manner
    as the Board shall direct.

ARTICLE VI--COMPENSATION REVIEW COMMITTEE
- -----------------------------------------

1.  The Board of Directors, by a resolution adopted by a majority of the whole
    Board, may designate a Compensation Review Committee composed of not less
    than three nor more than six Directors, none of whom (except the Chief
    Executive officer who shall be an additional ex-officio member of the
    Committee) shall be a present or former full-time salaried officer of the
    Corporation.

2.  The Compensation Review Committee shall review the policies of the
    Corporation relating to compensation and fringe benefits for all salaried
    personnel other than fees paid to Directors or members of any committee of
    Directors.

3.  The Board shall designate the chairman of the Compensation Review Committee.

4.  The Chief Executive Officer of the Corporation may fix or change salaries
    (except his own or except that of any other position specifically limited by
    the Board) as the needs of the business may require. All salaries of
    executive officers, however, and all other major changes in salary policy
    shall be reviewed by the Compensation Review Committee at least annually.

5.  The Compensation Review Committee shall maintain records of its proceedings
    and report them at the regular meetings of the Board. 


                                       5
<PAGE>   6

ARTICLE VII--AUDIT REVIEW COMMITTEE
- -----------------------------------

1.  The Board of Directors, by a resolution adopted by a majority of the whole
    Board, may designate an Audit Review Committee composed of not less than
    three nor more than six Directors.

2.  The Audit Review Committee shall recommend the engagement of the independent
    accountants, review their independence and the scope of their audit, and
    review and evaluate the reports and performance of the independent
    accountants and the internal auditor, including a review of auditing
    procedures, internal controls, compliance reporting, conflict-of-interest
    reports, regulatory examination reports and financial processes, systems and
    statements.

3.  The Board shall designate the chairman of the Audit Review Committee.

4.  The Audit Review Committee shall meet at least semi-annually. The Committee
    shall maintain records of its proceedings and report them at the regular
    meetings of the Board.

ARTICLE VIII--OTHER COMMITTEES AND COMMITTEE RULES
- --------------------------------------------------

1.  The Board of Directors may create such other committees as it deems
    advisable and define their duties.

2.  Unless contrary rules and provisions are specified in this Code of
    Regulations or in the resolution of the Board of Directors designating or
    creating a committee as authorized hereby, the rules and provisions set
    forth in this section shall apply to the formation of, or conduct of
    business by, any such committee:

         (a)  A committee shall meet at the call of its chairman or by written
              request of a majority of its members.

         (b)  A committee may adopt its own rules to provide for reasonable and
              sufficient advance notice of its meetings, but such notice may be
              waived in writing by any member.

         (c)  A majority of members shall constitute a quorum. A committee may
              act by a majority of its members present at a meeting at which a
              quorum is present or by a writing or writings signed by all
              members.

         (d)  A committee shall appoint a secretary from among its members and
              is authorized to designate a presiding chairman to serve in the
              event of the temporary absence or incapacity of its permanent
              chairman.


                                       6
<PAGE>   7

         (e)  A committee may adopt such other rules and procedures, or make
              other administrative appointments from among its members,
              consistent herewith, as may be necessary or convenient to the
              conduct of its business.

3.  In appointing the members of any committee, the Board of Directors may
    appoint alternates or make other special appointments as deemed appropriate.
    Vacancies or any committee, except the Executive Committee, may be
    temporarily filled by action of the Executive Committee until the next
    meeting of the full Board.

ARTICLE IX--OFFICERS
- --------------------

1.  The executive officers of the Corporation shall be a President, who shall be
    a member of the Board, one or more Vice Presidents (with such other
    descriptive or limiting titles as may be appropriate), a Secretary and a
    Treasurer, and such other executive officers with appropriate titles as the
    needs of the business may require. Executive officers shall be elected by
    the Board of Directors at the regular meeting of Directors in May of each
    year and shall hold office during the pleasure of the Board.

2.  The Board may remove or suspend any executive officer without cause and
    without notice. Vacancies may be filled by the Board at any time, except
    that the Executive committee may not permanently fill a vacancy in the
    position of Chairman, Vice Chairman, Chief Executive Officer or President.

3.  Any two offices may be held simultaneously by the same person, except that
    the Chairman, President or Chief Executive officer may not simultaneously
    serve as a Vice President.

4.  The Board may elect from among its members a Chairman and Vice Chairman;
    otherwise the President shall serve as Chairman of the Board.

5.  Executive officers may create and fill by appointment other necessary
    management positions provided, however, that the creation of and appointment
    to a management position classified as an appointed officer shall be first
    approved by the Chief Executive officer.

ARTICLE X--DUTIES OF OFFICERS
- -----------------------------

1.  CHAIRMAN: The Chairman shall preside at meetings of the Board and shall
    perform such other duties as may be assigned by the Board.

2.  VICE CHAIRMAN: The Vice Chairman, if any, shall substitute for the Chairman
    at meetings of the Board and shall perform such other duties as may be
    assigned by the Board and, if not in conflict, by the Chairman. 


                                       7
<PAGE>   8

3.  PRESIDENT: The President shall perform such duties as may be assigned by the
    Chief Executive Officer or by the Board if the Chief Executive Officer is
    the President. The President shall report to the Chief Executive Officer
    unless the President has that designation. In the absence of a Chairman and
    Vice Chairman, the President shall serve as Chairman of the Board.

4.  CHIEF EXECUTIVE OFFICER: Either the Chairman or the President shall be
    designated the Chief Executive Officer by the Board of Directors. The Chief
    Executive Officer shall serve at the pleasure of the Board. The Chief
    Executive Officer shall be responsible for the general management and
    direction of the business of the Company, and shall report directly to the
    Board of Directors. The Chief Executive Officer shall preside as chairman at
    policyholders' meetings. The Executive Committee may, in any emergency,
    designate the President or a Vice President to temporarily act in the place
    of the Chief Executive Officer and may designate a Vice President to
    temporarily act in the place of the President, if the latter is not the
    Chief Executive Officer.

5.  VICE PRESIDENTS: The Vice Presidents (with such other descriptive or
    limiting titles as appropriate) shall assist in the executive management of
    the Corporation and shall perform such duties as may be assigned to them by
    the Chief Executive Officer or by the executive officer to whom they report
    if not the Chief Executive Officer.

6.  SECRETARY: The Secretary shall keep the Minutes of the meetings of the
    policyholders and, if a member thereof, of the Board of Directors and record
    them in books kept for that purpose. If the Secretary is not a member of the
    Board, the Board shall designate a Clerk of the Board to take the Minutes
    thereof, which Minutes shall be kept in the custody of the Secretary. The
    Secretary shall perform such other duties as may be assigned by the Board.

7.  TREASURER: The Treasurer shall perform the usual duties of such office and
    such other duties as may be assigned by the Board.

8.  Appointed officers shall act under the direction of the officers to whom
    they report but shall be subject to the final authority of the Chief
    Executive Officer.

ARTICLE XI--EXECUTION OF INSTRUMENTS
- ------------------------------------

Any one of the following officers, namely: the Chairman, the Vice Chairman, the
President, a Vice President, the Secretary, an Assistant Secretary, the
Treasurer or an Assistant Treasurer, shall execute transfers of stocks and
bonds, releases or satisfactions of mortgages, conveyances and transfers of real
and personal property, and all contracts, deeds, transfers, releases and any
other papers necessary to the transaction of the business of the corporation.
The Board or the Executive Committee may authorize other officers to execute
instruments and to attach the corporate seal thereto. 


                                       8
<PAGE>   9

ARTICLE XII--INDEMNIFICATION
- ----------------------------

If any director, officer or employee of the Corporation may be entitled to
indemnification by reason of Article Sixth of the Amended Articles of
Incorporation, indemnification shall be made upon either (a) a determination in
writing of the majority of disinterested directors present, at a meeting of the
Board at which all disinterested directors present constitute a quorum, that the
director, officer or employee in question was acting in good faith and in a
manner such person reasonably believed to be in or not opposed to the best
interests of this corporation or of such other business organization or
association in which such person served at the Corporation's request, and that,
in any matter which is the subject of a criminal action, suit or proceeding,
such person had no reasonable cause to believe that the conduct in question was
unlawful and in an action by or in the right of the Corporation to procure a
judgment in its favor that such person was not and has not been adjudicated to
have been negligent or guilty of misconduct in the performance of such person's
duty to the Corporation or to such other business organization or association;
or (b) if the number of all disinterested directors would not be sufficient at
any time to constitute a quorum, or if the number of disinterested directors
present at two consecutive meetings of the Board has not been sufficient to
constitute a quorum, a determination to the same effect as set forth in the
foregoing clause (a) shall be made in a written opinion by independent legal
counsel other than an attorney, or a firm having association with it an
attorney, who has been retained by or who has performed services for this
Corporation, or for any person to be indemnified, within the past five years, or
by the majority vote of the policyholders, or by the Court of Common Pleas or
the court in which such action, suit or proceeding was brought. Prior to making
any such determination, the Board of Directors shall first have received the
written opinion of General Counsel that a number of directors sufficient to
constitute a quorum, as named therein, are disinterested directors. Any director
who is a party to or threatened with the action, suit or proceeding in question,
or any related action, suit or proceeding, or has had or has an interest therein
adverse to that of the Corporation, or who question of indemnification. Anything
in this Article to the contrary notwithstanding, if a judicial or administrative
body determines as part of the settlement of any action, suit or proceeding that
the Corporation should indemnify a director, officer or employee for the amount
of the settlement, the Corporation shall so indemnify such person in accordance
with such determination. Expenses incurred with respect to any action, suit or
proceeding which may qualify for indemnification may be advanced by the
Corporation prior to final disposition thereof upon receipt of an undertaking by
or on behalf of the director, officer or employee to repay such amount if it is
ultimately determined hereunder that such person is not entitled to
indemnification or to the extent that the amount so advanced exceeds the
indemnification to which such person is ultimately determined to be entitled.
Expenses incurred by a director in defending an action, suit or proceeding shall
be paid by the Corporation as incurred by the director to the extent required by
Division (E) of section 1701.13 of the Ohio Revised Code. A director shall not
be indemnified with respect to expenses incurred in any action or suit in which
the only liability asserted against the director is pursuant to Section 1701.95
of the Ohio Revised Code. 


                                       9
<PAGE>   10

ARTICLE XIII--BY-LAWS
- ---------------------

For the government of its action and the actions of the officers of the
Corporation, the Board of Directors may adopt by-laws consistent with the
Amended Articles of Incorporation and these Regulations.

ARTICLE XIV--MISCELLANEOUS
- --------------------------

Directors and members of the Executive Committee and other committees, except
full-time salaried officers and paid consultants, shall be entitled to such
compensation and to such reimbursement or allowance for the expense of attending
meetings of the Board or its committees as may be prescribed in the by-laws.

ARTICLE XV--NON-ASSESSABILITY OF MEMBERS
- ----------------------------------------

The Corporation shall issue no policy of life insurance or annuity contract
which provides for the payment of any assessments by any policyholder or member
in addition to the regular premium charged for such insurance or annuity.

ARTICLE XVI--AMENDMENTS
- -----------------------

This Code of Regulations may be amended at any regular or special meeting of the
Board by a majority of all the Directors or in a writing signed by all the
Directors.



                                       10

<PAGE>   1


                                SERVICE AGREEMENT


This Service Agreement, dated as of ______________, 1998, is made by and between
The Ohio National Life Insurance Company (the "Depositor") acting on behalf of
and as depositor for the Dow Target 10 Trust and each Series thereof, registered
unit investment trusts (the "Trust"), and First Trust Advisors, L.P. (the
"Provider").

WHEREAS, the Depositor has established the Trust as an optional funding vehicle
for certain variable annuity and variable life insurance contracts issued and
distributed by the Depositor and its affiliates;

WHEREAS, the Provider has demonstrated expertise in establishing and providing
services to other trusts and managed separate accounts having investment
strategies similar to that of the Trust;

WHEREAS, the Provider has entered into a License Agreement with Dow Jones &
Company, Inc. ("Dow") granting the Provider certain limited exclusive rights
with respect to Dow's copyright, trademark and proprietary rights and trade
secrets;

WHEREAS, the Provider, the Depositor and Dow have entered into a Sublicense
Agreement granting the Depositor a sublicense allowing the Depositor and the
Trust to use the Provider's rights with respect to Dow's copyright, trademark
and proprietary rights and trade secrets in connection with the Depositor's
offering, issuing and sale of interests in the Trust and the related variable
annuity and variable life insurance contracts issued and distributed by the
Depositor and its affiliates, and

WHEREAS, the Depositor has established the Trust pursuant to a Trust and Custody
Agreement with Star Bank, N.A. (the "Trustee"),

NOW THEREFORE, in consideration of the premises and the mutual covenants and
agreements contained herein, the parties hereto agree as follows:

1.       Identification of Trust Investments

The Provider shall, as of the close of the New York Stock Exchange on the last
business day of each calendar month (the "Stock Selection Date"), determine and
identify from among the thirty companies in the Dow Jones Industrial Average
those ten companies having the highest dividend yields as of that point in time.
The Provider shall thereupon, by no later than twelve o'clock noon, Eastern
time, the next following business day, identify those ten companies to the
Depositor and to the Trustee. Such identification shall be in writing
transmitted by facsimile or by other electronic means agreed upon by the
parties.


<PAGE>   2



2.       Compensation of Provider

As compensation for its services rendered under this Agreement, and in
consideration of the rights and privileges granted the Depositor and the Trust
under the Sublicense Agreement, and for other services rendered to the Trust and
the Depositor by the Provider, the Provider shall receive compensation at the
annual rate of 0.35% of the average daily total value of the Trust's assets.
This compensation shall be paid to the Provider on a monthly basis within ten
days after the end of each calendar month. The compensation shall be paid by the
Depositor or, at the Depositor's direction, it may be paid directly by the
Trustee from the Trust's income and assets.

3.       Duration and Termination

This Agreement shall take effect on the later of the date first above written or
the date on which the first registration statement for the Trust shall be
rendered effective by the United States Securities and Exchange Commission.

This Agreement shall remain in effect until terminated by either the Depositor
or the Provider. The Agreement may be terminated by either the Depositor or the
Provider at any time, without payment of any penalty, but not until after the
other party has received at least ninety days' written notice from the
terminating party.

This Agreement shall terminate automatically in the event of the termination and
complete liquidation of the Trust including every series thereof.

4.       Notices

Any notice given hereunder shall be in writing and shall be sent by facsimile or
by other electronic means agreed upon by the parties. Any notice related to
termination or amendment of the Agreement shall also be sent by registered mail
or by courier to the last known address of the recipient.

5.       Governing Law

This Agreement shall be governed by and subject to the requirements of the laws
of the State of Ohio without reference to the choice of law provisions thereof.


                                       2
<PAGE>   3



IN WITNESS WHEREOF, this Agreement has been executed by the parties hereto as of
the day and year first above written.

                          THE OHIO NATIONAL LIFE INSURANCE COMPANY
                          (The Depositor)



                          By: 
                              --------------------------------------
                                      [Name and Title]


                          FIRST TRUST ADVISORS, L.P.
                          (The Provider)



                          By: 
                              --------------------------------------
                                       [Name and Title]






                                       3

<PAGE>   1


                              SUBLICENSE AGREEMENT



This Sublicense Agreement is made as of ________________, 1998, by and among The
Ohio National Life Insurance Company (the "Sublicensee"), First Trust Advisors,
L.P. ("Licensee") and Dow Jones & Company, Inc. ("Licensor").

WHEREAS, pursuant to that certain License Agreement dated as of November 11,
1997, by and among the Licensor and the Licensee, the Licensor has granted the
Licensee a license to use certain copyright, trademark and proprietary rights
and trade secrets of the Licensor (the "Dow Jones Marks") in connection with the
issuance, distribution, marketing and/or promotion of the specific products (the
"Products") described in Appendix A to the License Agreement as amended and
incorporated herein;

WHEREAS, for purposes of this Sublicense Agreement the parties hereto stipulate
and agree that during the term of this Sublicense Agreement the Sublicensee's
Dow Target 10 Trust, each Series thereof and any variable annuity or variable
life insurance policy issued by the Sublicensee and investing therein shall be
treated as Products;

WHEREAS, the Sublicensee and the Licensee desire to enhance the marketability,
sales and performance of the Products offered by the Sublicensee and services in
connection therewith;

WHEREAS, the Sublicensee wishes to issue and/or sell the Products and to use and
refer to the Dow Jones Marks in connection with the marketing and promotion of
the Products;

WHEREAS, the Sublicensee and the Licensee have entered into a Service Agreement
under the terms of which the Licensee has agreed to provide certain services and
advice essential to the operation of the Sublicensee's Dow Target 10 Trust; and

WHEREAS, all capitalized terms used herein shall have the meanings assigned to
them in the License Agreement unless otherwise defined herein,

NOW THEREFORE, in consideration of the premises and the mutual covenants and
agreements contained herein, the parties hereto agree as follows:

1. LICENSE. Pursuant to Section 1(d) of the License Agreement, the Licensor
hereby grants to the Sublicensee a non-exclusive and non-transferable sublicense
to use the Dow Jones Marks in connection with the issuance, distribution,
marketing and/or promotion of the Products.

<PAGE>   2


2. TERM. The term of this Sublicense Agreement (the "Sublicense Term") shall
commence as of the date hereof and shall remain in full force and effect for the
remaining term of the License Agreement unless (i) terminated earlier
automatically upon termination of the Service Agreement between the Sublicensee
and the Licensee or (ii) extended upon the mutual consent of all three parties
hereto.

3. CONSIDERATION. Each of the parties hereto anticipates that the undertakings
contemplated hereunder will increase the marketability and sales of the
Products.

4. SUBLICENSE OBLIGATIONS. The Sublicensee acknowledges that it has received and
read a copy of the License Agreement (excluding Schedule B thereof) and agrees
to be bound to the Licensor and Licensee under this Sublicense Agreement as if
the Sublicensee were the Licensee under the License Agreement by all of the
provisions therein imposing any obligations on the Licensee (including without
limitation the indemnification obligations in Section 9 thereof) insofar as such
obligations arise out of or relate to the Products to be issued, marketed and/or
sold by the Sublicensee, other than the obligation to pay the License Fees
imposed by Section 3 of the License Agreement.

5. SUBLICENSEE AS PRINCIPAL. The Sublicensee agrees that its obligations under
the License Agreement pursuant to Section 4 hereof are as a principal and shall
be unaffected by any defense or claim that the Licensee may have against the
Licensor.

6. LICENSEE LIABILITY. The Licensee makes no representation or warranty, express
or implied, to the owners of the Products or any member of the public regarding
the advisability of purchasing the Products. The Licensee has no obligation or
liability in connection with the administration or calculation of the Dow Jones
Industrial Average (SM).

         LICENSEE DOES NOT GUARANTEE THE ACCURACY AND/OR THE COMPLETENESS OF THE
DOW JONES INDUSTRIAL AVERAGESM OR ANY DATA INCLUDED THEREIN AND LICENSEE SHALL
HAVE NO LIABILITY FOR ANY ERRORS, OMISSIONS, OR INTERRUPTIONS THEREIN. LICENSEE
MAKES NO WARRANTY, EXPRESS OR IMPLIED, AS TO RESULTS TO BE OBTAINED BY
SUBLICENSEE, OWNERS OF THE PRODUCTS, OR ANY OTHER PERSON OR ENTITY FROM THE USE
OF THE DOW JONES INDUSTRIAL AVERAGE SM OR ANY DATA INCLUDED THEREIN. LICENSEE
MAKES NO EXPRESS OR IMPLIED WARRANTIES, AND EXPRESSLY DISCLAIMS ALL WARRANTIES
OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE WITH RESPECT TO
THE DOW JONES INDUSTRIAL AVERAGE SM OR ANY DATA INCLUDED THEREIN. WITHOUT
LIMITING ANY OF THE FOREGOING, IN NO EVENT SHALL LICENSEE HAVE ANY LIABILITY FOR
ANY LOST PROFITS OR INDIRECT, PUNITIVE, SPECIAL OR CONSEQUENTIAL DAMAGES
(INCLUDING LOST PROFITS), EVEN IF NOTIFIED OF THE POSSIBILITY OF SUCH DAMAGES.
THERE ARE NO THIRD PARTY BENEFICIARIES OF ANY AGREEMENTS OR ARRANGEMENTS BETWEEN
LICENSEE AND SUBLICENSEE.


                                       2
<PAGE>   3

         7. GOVERNING LAW. This Sublicense Agreement shall be construed in
accordance with the laws of the State of New York without reference to or
inclusion of the principles of choice of law or conflicts of law of that
jurisdiction.

IN WITNESS WHEREOF, the parties hereto have executed this Sublicense Agreement
as of the day first set forth above.



                         THE OHIO NATIONAL LIFE INSURANCE COMPANY
                         (Sublicensee)


                         By: 
                             --------------------------------------------
                                            [Title]


                         FIRST TRUST ADVISORS, L.P.
                         (Licensee)


                         By: 
                             --------------------------------------------
                                            [Title]


                         DOW JONES & COMPANY, INC.
                         (Licensor)


                         By: 
                             --------------------------------------------
                                            [Title]




                                       3


<PAGE>   1

<PAGE>   1


[KPMG PEAT MARWICK LLP LOGO]

1600 PNC Center
201 East Fifth Street
Cincinnati, OH 45202

Dayton, OH

                          Independent Auditors' Report



The Board of Directors
The Ohio National Life Insurance Company:

We have audited the accompanying consolidated balance sheets of The Ohio
National Life Insurance Company and subsidiaries (the Company) as of December
31, 1997 and 1996, and the related consolidated statements of income, equity and
cash flows for each of the years in the three-year period ended December 31,
1997. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 consolidated financial statements referred to above present
fairly, in all material respects, the financial position of The Ohio National
Life Insurance Company and subsidiaries as of December 31, 1997 and 1996, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 1997, in conformity with generally
accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the consolidated
financial statements of the Company taken as a whole. The consolidating
information included in Schedules 1 and 2 is presented for purposes of
additional analysis of the consolidated financial statements rather than to
present the financial position, results of operations, and cash flows of the
individual companies. The consolidating information has been subjected to the
auditing procedures applied in the audits of the consolidated financial
statements and, in our opinion, is fairly stated in all material respects in
relation to the consolidated financial statements taken as a whole.


                                                        KPMG Peat Marwick LLP


Cincinnati, Ohio
February 12, 1998


<PAGE>   2

            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 1997 and 1996

                                 (000's omitted)

<TABLE>
<CAPTION>

                                    Assets                                              1997              1996
                                    ------                                              ----              ----
<S>                                                                                  <C>               <C>
Investments (notes 4, 8 and 9):
     Securities available-for-sale, at fair value:
        Fixed maturities                                                               $2,687,847        2,572,550
        Equity securities                                                                  81,983           63,763
     Fixed maturities held-to-maturity, at amortized cost                                 724,892          692,572
     Mortgage loans on real estate, net                                                 1,230,256        1,087,287
     Real estate, net                                                                      21,820           40,759
     Policy loans                                                                         153,348          151,229
     Other long-term investments                                                           42,539           42,851
     Short-term investments                                                                37,509           36,016
                                                                                       ----------       ---------
                  Total investments                                                     4,980,194        4,687,027
Cash                                                                                       14,012           33,712
Accrued investment income                                                                  64,079           62,339
Deferred policy acquisition costs                                                         250,942          246,643
Reinsurance recoverable                                                                    61,862           52,260
Other assets                                                                               42,683           37,737
Assets held in Separate Accounts                                                          916,790          661,871
                                                                                       ----------        ---------
                  Total assets                                                         $6,330,562        5,781,589
                                                                                       ==========        =========

                            Liabilities and Equity
Future policy benefits and claims (note 5)                                             $4,445,474        4,288,107
Policyholders' dividend accumulations                                                      62,423           63,574
Other policyholder funds                                                                   17,069           16,161
Note payable (net of unamortized discount of $766 in 1997
     and $809 in 1996) (note 6)                                                            84,234           84,191
Accrued Federal income tax (note 7):
     Current                                                                               12,658           14,807
     Deferred                                                                              65,380           37,252
Other liabilities                                                                         117,537          113,854
Liabilities related to Separate Accounts                                                  887,542          648,634
                                                                                       ----------       ---------
                  Total liabilities                                                     5,692,317        5,266,580
                                                                                       ----------       ---------
Equity (notes 3 and 12):
     Unrealized gains on securities available-for-sale, net                               102,956           46,807
     Retained earnings                                                                    535,289          468,202
                                                                                       ----------       ---------
                  Total equity                                                            638,245          515,009
                                                                                       ----------       ---------
Commitments and contingencies (notes 9 and 14)
                  Total liabilities and equity                                         $6,330,562        5,781,589
                                                                                       ==========        =========
</TABLE>

See accompanying notes to consolidated financial statements.


<PAGE>   3


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        Consolidated Statements of Income

                  Years ended December 31, 1997, 1996 and 1995

                                 (000's omitted)


<TABLE>
<CAPTION>
                                                                       1997             1996              1995
                                                                       ----             ----              ----
<S>                                                                 <C>                <C>              <C>
Revenues (note 15):
     Traditional life insurance premiums                             $116,402          113,176           104,514
     Accident and health insurance premiums                            23,921           23,478            22,455
     Annuity premiums and charges                                      37,630           28,757            31,203
     Universal life and investment product policy
        charges                                                        50,991           42,304            37,064
     Net investment income (note 4)                                   390,547          370,702           355,027
     Net realized gain (loss) on investments (note 4)                  12,500            8,761            (2,751)
     Other income                                                       2,265            1,861             1,372
                                                                     --------          -------           -------
                                                                      634,256          589,039           548,884
                                                                     --------          -------           -------

Benefits and expenses:
     Benefits and claims                                              398,598          379,116           373,108
     Provision for policyholders' dividends on
        participating policies (note 12)                               25,399           26,996            23,047
     Amortization of deferred policy acquisition costs                 23,108           19,341            21,471
     Other operating costs and expenses                                80,792           71,111            67,438
                                                                     --------          -------           -------
                                                                      527,897          496,564           485,064
                                                                     --------          -------           -------

               Income before Federal income tax                       106,359           92,475            63,820
                                                                     --------          -------           -------

Federal income tax (note 7):
     Current expense                                                   41,373           37,443            31,233
     Deferred benefit                                                  (2,101)          (4,571)           (6,330)
                                                                     --------          -------           -------
                                                                       39,272           32,872            24,903
                                                                     --------          -------           -------
               Net income                                            $ 67,087           59,603            38,917
                                                                     ========          =======           =======
</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>   4



            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        Consolidated Statements of Equity

                  Years ended December 31, 1997, 1996 and 1995

                                 (000's omitted)


<TABLE>
<CAPTION>

                                                                      Unrealized
                                                                     gains (losses)
                                                                     on securities
                                                                      available-          Retained          Total
                                                                     for-sale, net        earnings          equity
                                                                     -------------        --------          ------     
<S>                                                                   <C>                 <C>              <C>
1995:
     Balance, beginning of year                                         $(29,300)          369,682          340,382
     Net income                                                             -               38,917           38,917
     Unrealized gain on securities available-for-sale,
        net of adjustment to deferred policy acquisition
        costs and deferred Federal income taxes                          115,144             -              115,144
                                                                        --------           -------          ------- 
     Balance, end of year                                               $ 85,844           408,599          494,443
                                                                        ========           =======          ======= 

1996:
     Balance, beginning of year                                         $ 85,844           408,599          494,443
     Net income                                                                             59,603           59,603
     Unrealized loss on securities available-for-sale,
         net of adjustment to deferred policy
         acquisition costs and deferred Federal
         income tax                                                      (39,037)              -            (39,037)
                                                                        --------           -------          -------
     Balance, end of year                                               $ 46,807           468,202          515,009
                                                                        ========           =======          =======

1997:
     Balance, beginning of year                                         $ 46,807           468,202          515,009
     Net income                                                             -               67,087           67,087
     Unrealized gain on securities available-for- sale,
         net of adjustment to deferred policy
         acquisition costs and deferred Federal
         income tax                                                       56,149              -              56,149
                                                                        --------           -------          -------
     Balance, end of year                                               $102,956           535,289          638,245
                                                                        ========           =======          =======
</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>   5



            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995

                                 (000's omitted)


<TABLE>
<CAPTION>
                                                                                1997           1996            1995
                                                                                ----           ----            ----
<S>                                                                    <C>                <C>                <C>
Cash flows from operating activities:
     Net Income                                                                $ 67,087         59,603          38,917
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Capitalization of deferred policy acquisition costs                  (48,507)       (43,711)        (41,403)
           Amortization of deferred policy acquisition costs                     23,108         19,341          21,471
           Amortization and depreciation                                          4,342          1,095           1,342
           Realized gains on invested assets, net                               (10,527)        (7,772)         (3,077)
           Deferred Federal income tax (benefit)                                 (2,101)        (4,571)         (6,330)
           (Increase) decrease in accrued investment income                      (1,740)           789          (4,977)
           (Increase) decrease in other assets                                  (14,548)         3,169         (19,051)
           Net increase in separate accounts                                    (16,011)          (958)         (3,993)
           Increase in policyholder account balances                             40,843         20,249          52,265
           (Decrease) increase in policyholders' dividend
               accumulations and other funds                                       (243)            28            (215)
           Increase (decrease) in current Federal income tax payable             (2,149)        (6,842)         10,088
           Increase in other liabilities                                          3,603         11,134           9,126
           Other, net                                                               (27)           896           4,369
                                                                             ----------       --------        --------
               Net cash provided by operating activities                         43,130         52,450          58,532
                                                                             ----------       --------        --------
Cash flows from investing activities:
     Proceeds from maturity of securities available-for-sale                    298,686        145,554          83,956
     Proceeds from sale of debt securities available-for-sale                    51,770         74,977          46,372
     Proceeds from sale of equity securities                                      4,996         15,001           7,245
     Proceeds from maturity of fixed maturities held-to-maturity                 75,530         57,129         102,565
     Proceeds from repayment of mortgage loans on real estate                   180,745        140,831          93,714
     Proceeds from sale of real estate                                           19,078          4,181          15,791
     Proceeds from repayment of policy loans and sale of
        other invested assets                                                    17,882         11,812          14,003
     Cost of debt securities available-for-sale acquired                       (367,027)      (331,991)       (281,828)
     Cost of equity securities acquired                                          (7,205)        (4,000)        (12,258)
     Cost of fixed maturities held-to-maturity acquired                        (110,982)       (76,022)       (226,541)
     Cost of mortgage loans on real estate acquired                            (321,914)      (332,088)       (233,003)
     Cost of real estate acquired                                                (1,310)          (836)         (1,283)
     Policy loans issued and other invested assets acquired                     (18,190)       (18,006)        (23,046)
                                                                             ----------       --------        --------
               Net cash used in investing activities                           (177,941)      (313,458)       (414,313)
                                                                             ----------       --------        --------
Cash flows from financing activities:
     Increase in universal life and investment product account balances       1,000,919        973,793         957,776
     Decrease in universal life and investment product account balances        (884,395)      (745,546)       (583,852)
     Proceeds from note issue                                                      -            49,340            -
     Repayment of note                                                             -           (16,477)           -
     Other, net                                                                      80             68              69
                                                                             ----------       --------        --------
               Net cash provided by financing activities                        116,604        261,178         373,993
                                                                             ----------       --------        --------
Net increase (decrease) in cash and cash equivalents                            (18,207)           170          18,212
Cash and cash equivalents, beginning of year                                     69,728         69,558          51,346
                                                                             ==========       ========        ========
Cash and cash equivalents, end of year                                       $   51,521         69,728          69,558
                                                                             ==========       ========        ========
See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   6



            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995

                                 (000's omitted)



 (1)   Organization, Consolidation Policy and Business Description

       The Ohio National Life Insurance Company (ONLIC) is a mutual life
              insurance company. Ohio National Life Assurance Corporation
              (ONLAC) is a wholly-owned stock life insurance subsidiary included
              in the consolidated financial statements. The Company's other
              wholly-owned subsidiaries are not life insurance enterprises and
              are included in the consolidated financial statements on an equity
              basis. These non-insurance subsidiaries are not material to the
              Company's consolidated results of operations or financial
              position. ONLIC and its subsidiaries are collectively referred to
              as the "Company".

       On February 12, 1998, ONLIC's Board of Directors approved a plan of
              reorganization for the Company under the provision of sections
              3913.25 to 3913.38 of the Ohio Revised Code relating to mutual
              insurance holding companies. The plan of reorganization must be
              approved by the Company's policyholders and by the Ohio Department
              of Insurance before it is effective.

       ONLIC and ONLAC are life and health insurers licensed in 47 states, the
              District of Columbia and Puerto Rico. The Company offers a full
              range of life, health and annuity products through exclusive
              agents and other distribution channels and is subject to
              competition from other insurers throughout the United States. The
              Company is subject to regulation by the Insurance Departments of
              states in which it is licensed and undergoes periodic examinations
              by those departments.

       The following is a description of the most significant risks facing life
              and health insurers and how the Company mitigates those risks:
              
              Legal/Regulatory Risk is the risk that changes in the legal or
              regulatory environment in which an insurer operates will create
              additional expenses not anticipated by the insurer in pricing its
              products. That is, regulatory initiatives designed to reduce
              insurer profits, new legal theories or insurance company
              insolvencies through guaranty fund assessments may create costs
              for the insurer beyond those recorded in the consolidated
              financial statements. The Company mitigates this risk by offering
              a wide range of products and by operating throughout the United
              States, thus reducing its exposure to any single product or
              jurisdiction, and also by employing underwriting practices which
              identify and minimize the adverse impact of this risk.

              Credit Risk is that risk that issuers of securities owned by the
              Company or mortgagors on mortgage loans on real estate owned by
              the Company will default or that other parties, including
              reinsurers, which owe the Company money, will not pay. The Company
              minimizes this risk by adhering to a conservative investment
              strategy, by maintaining sound reinsurance and credit and
              collection policies and by providing for any amounts deemed
              uncollectible. 

                                                                     (Continued)


<PAGE>   7


                                       2


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(1)    Organization, Consolidation Policy and Business Description, Continued

              Interest Rate Risk is the risk that interest rates will change and
              cause a decrease in the value of an insurer's investments. This
              change in rates may cause certain interest-sensitive products to
              become uncompetitive or may cause disintermediation. The Company
              mitigates this risk by charging fees for non-conformance with
              certain policy provisions, by offering products that transfer this
              risk to the purchaser, and/or by attempting to match the maturity
              schedule of its assets with the expected payouts of its
              liabilities. To the extent that liabilities come due more quickly
              than assets mature, an insurer would have to borrow funds or sell
              assets prior to maturity and potentially recognize a gain or loss.

(2)    Summary of Significant Accounting Policies

       The significant accounting policies followed by the Company that
              materially affect financial reporting are summarized below. The
              accompanying consolidated financial statements have been prepared
              in accordance with generally accepted accounting principles (GAAP)
              which differ from statutory accounting practices prescribed or
              permitted by regulatory authorities (see Note 3).

       (a)    Valuation of Investments and Related Gains and Losses

              Fixed maturity securities are classified as held-to-maturity when
                   the Company has the positive intent and ability to hold the
                   securities to maturity and are stated at amortized cost.
                   Fixed maturity securities not classified as held-to-maturity
                   and all equity securities are classified as
                   available-for-sale and are stated at fair value, with the
                   unrealized gains and losses, net of adjustments to deferred
                   policy acquisition costs and deferred Federal income tax,
                   reported as a separate component of equity that would have
                   been required as a charge or credit to operations had such
                   unrealized amounts been realized. The Company has no trading
                   securities.

              Mortgage loans on real estate are carried at the unpaid principal
                   balance less valuation allowances. The Company provides
                   valuation allowances for impairments of mortgage loans on
                   real estate based on a review by portfolio managers. The
                   measurement of impaired loans is based on the present value
                   of expected future cash flows discounted at the loan's
                   effective interest rate or, at the fair value of the
                   collateral, if the loan is collateral dependent. Loans in
                   foreclosure and loans considered to be impaired as of the
                   balance sheet date are placed on non-accrual status and
                   written down to the fair value of the existing property to
                   derive a new cost basis. Cash receipts on non-accrual status
                   mortgage loans on real estate are included in interest income
                   in the period received.


                                                                     (Continued)

<PAGE>   8


                                        3


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(2)    Summary of Significant Accounting Policies, Continued

       (a)    Valuation of Investments and Related Gains and Losses, Continued

              Real estate is carried at cost less accumulated depreciation and
                   valuation allowances. Other long-term investments are carried
                   on the equity basis, adjusted for valuation allowances.

              Realized gains and losses on the sale of investments are
                   determined on the basis of specific security identification.
                   Estimates for valuation allowances and other than temporary
                   declines are included in realized gains and losses on
                   investments.

       (b)    Revenues and Benefits

              Traditional life insurance products include those products with
                   fixed and guaranteed premiums and benefits and consist
                   primarily of whole life, limited-payment life, term life and
                   certain annuities with life contingencies. Premiums for
                   traditional life insurance products are recognized as revenue
                   when due and collected. Benefits and expenses are associated
                   with earned premiums so as to result in recognition of
                   profits over the life of the contract. This association is
                   accomplished by the provision for future policy benefits and
                   the deferral and amortization of policy acquisition costs.

              Universal life products include universal life, variable universal
                   life and other interest-sensitive life insurance policies.
                   Investment products consist primarily of individual and group
                   deferred annuities, annuities without life contingencies and
                   guaranteed investment contracts. Revenues for universal life
                   and investment products consist of net investment income and
                   cost of insurance, policy administration and surrender
                   charges that have been earned and assessed against policy
                   account balances during the period. Policy benefits and
                   claims that are charged to expense include benefits and
                   claims incurred in the period in excess of related policy
                   account balances, maintenance costs and interest credited to
                   policy account balances.

              Accident and health insurance premiums are recognized as revenue
                   in accordance with the terms of the policies. Policy claims
                   are charged to expense in the period that the claims are
                   incurred.

       (c)    Deferred Policy Acquisition Costs

              The costs of acquiring new business, principally commissions,
                   certain expenses of the policy issue and underwriting
                   department and certain variable agency expenses have been
                   deferred. For traditional non-participating life insurance
                   products, these deferred acquisition costs are predominantly
                   being amortized with interest over the premium paying period
                   of the related policies in proportion to premium revenue.
                   Such anticipated premium revenue was estimated using the same
                   assumptions as were used for computing liabilities


                                                                     (Continued)


<PAGE>   9


                                       4


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(2)    Summary of Significant Accounting Policies, Continued

       (c)    Deferred Policy Acquisition Costs, Continued

                   for future policy benefits. For participating life insurance
                   products, deferred policy acquisition costs are being
                   amortized in proportion to gross margins of the related
                   policies. Gross margins are determined for each issue year
                   and are equal to premiums plus investment income less death
                   claims, surrender benefits, administrative costs, expected
                   policyholder dividends, and the increase in reserve for
                   future policy benefits. For universal life and investment
                   products, deferred policy acquisition costs are being
                   amortized with interest over the lives of the policies in
                   relation to the present value of the estimated future gross
                   profits from projected interest margins, cost of insurance,
                   policy administration and surrender charges. Deferred policy
                   acquisition costs for participating life and universal life
                   business are adjusted to reflect the impact of unrealized
                   gains and losses on fixed maturity securities
                   available-for-sale (see Note 2(a)).

       (d)    Separate Accounts

              Separate Account assets and liabilities represent contractholders'
                   funds which have been segregated into accounts with specific
                   investment objectives. The investment income and gains or
                   losses of these accounts accrue directly to the
                   contractholders. The activity of the Separate Accounts is not
                   reflected in the consolidated statements of income and cash
                   flows except for the fees the Company receives for
                   administrative services and risks assumed. Amounts provided
                   by the Company to establish Separate Account investment
                   portfolios, seed money, are not included in Separate Account
                   liabilities.

       (e)    Future Policy Benefits

              Future policy benefits for traditional life have been calculated
                   using a net level premium method based on estimates of
                   mortality, morbidity, investment yields and withdrawals which
                   were used or which were being experienced at the time the
                   policies were issued, rather than the assumptions prescribed
                   by state regulatory authorities (see Note 5).

              Future policy benefits for annuity policies in the accumulation
                   phase, universal life and variable universal life policies
                   have been calculated based on participants' aggregate account
                   values.


                                                                     (Continued)


<PAGE>   10


                                        5


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(2)    Summary of Significant Accounting Policies, Continued

       (f)    Participating Business

              Participating business represents approximately 42% of the
                   Company's ordinary life insurance in force in 1997. In 1996
                   and 1995, participating business represented approximately
                   43% and 45%, respectively, of the Company's ordinary life
                   insurance in force. The provision for policyholder dividends
                   is based on current dividend scales. Future dividends are
                   provided for in future policy benefits based on dividend
                   scales in effect as of December 31, 1997.

       (g)    Reinsurance Ceded

              Reinsurance premiums ceded and reinsurance recoveries on benefits
                   and claims incurred are deducted from the respective income
                   and expense accounts. Assets and liabilities related to
                   reinsurance ceded are reported on a gross basis.

       (h)    Federal Income Tax

              The Company files a consolidated Federal income tax return. The
                   Company uses the asset and liability method of accounting for
                   income tax. Under the asset and liability method, 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 and operating loss
                   and tax credit carryforwards. Deferred tax assets and
                   liabilities are measured using enacted tax rates expected to
                   apply to taxable income in the years in which those temporary
                   differences are expected to be recovered or settled. Under
                   this method, 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. Valuation
                   allowances are established when necessary to reduce the
                   deferred tax assets to the amounts expected to be realized.

       (i)    Cash Equivalents

              For purposes of the consolidated statements of cash flows, the
                   Company considers all short-term investments with original
                   maturities of three months or less to be cash equivalents.

       (j)    Use of Estimates

              In preparing the consolidated financial statements, management is
                   required to make estimates and assumptions that affect the
                   reported amounts of assets and liabilities and the disclosure
                   of contingent assets and liabilities as of the date of the
                   consolidated financial statements and revenues and expenses
                   for the reporting period. Actual results could differ
                   significantly from those estimates.


                                                                     (Continued)


<PAGE>   11


                                        6


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(2)    Summary of Significant Accounting Policies, Continued

       (j)    Use of Estimates, Continued

              The estimates susceptible to significant change are those used in
                   determining deferred policy acquisition costs, the liability
                   for future policy benefits and claims and contingencies, and
                   those used in determining valuation allowances for mortgage
                   loans on real estate and real estate. Although some
                   variability is inherent in these estimates, management
                   believes the amounts provided are adequate.

       (k)    Reclassifications

              Certain amounts in the 1996 and 1995 financial statements have
                   been reclassified to conform with 1997 presentation.

(3)    Basis of Presentation

       The consolidated financial statements have been prepared in accordance
              with GAAP. Annual Statements on ONLIC and ONLAC, filed with the
              Department of Insurance of the State of Ohio, are prepared on the
              basis of accounting practices prescribed or permitted by such
              regulatory authorities. Prescribed statutory accounting practices
              include a variety of publications of the National Association of
              Insurance Commissioners (NAIC), as well as state laws, regulations
              and general administrative rules. Permitted statutory accounting
              practices encompass all accounting practices not so prescribed.
              The Company has no material permitted statutory accounting
              practices.

       The following reconciles the statutory net income of ONLIC as reported to
              regulatory authorities to the net income as shown in the
              accompanying consolidated financial statements:
<TABLE>
<CAPTION>
                                                                       1997         1996          1995
                                                                       ----         ----          ----
<S>                                                                <C>             <C>           <C>   
         Statutory net income                                        $ 53,696       44,503        24,468
         Adjustments to restate to the basis of GAAP:
             Increase in deferred policy acquisition costs, net        25,399       24,018        19,485
             Future policy benefits                                   (14,868)     (14,050)      (10,723)
             Deferred Federal income tax                                2,101        4,571         6,330
             Valuation allowances and other than temporary
                 declines accounted for directly in surplus             1,974          990        (5,829)
             Interest maintenance reserve                                 791          383          (208)
             Other, net                                                (2,006)        (812)        5,394
                                                                     --------       ------        ------ 
                    Net income per accompanying consolidated
                       statements of income                          $ 67,087       59,603        38,917
                                                                     ========       ======        ====== 
</TABLE>



                                                                     (Continued)


<PAGE>   12


                                        7


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(3)    Basis of Presentation, Continued

       The following reconciles the statutory capital and surplus of ONLIC as
              reported to regulatory authorities to the equity as shown in the
              accompanying consolidated financial statements:
<TABLE>
<CAPTION>
                                                                                    1997          1996
                                                                                    ----          ----
<S>                                                                              <C>           <C>    
         Statutory capital and surplus                                           $ 362,565       313,746
         Add (deduct) cumulative effect of adjustments:
            Deferred policy acquisition costs                                      250,942       246,643
            Asset valuation reserve                                                 94,391        77,604
            Interest maintenance reserve                                            23,163        22,372
            Future policy benefits                                                 (86,186)      (71,318)
            Deferred Federal income tax                                            (65,380)      (37,252)
            Difference between amortized cost and fair value of fixed
              maturity securities available-for-sale, gross                        162,586        70,985
            Surplus note                                                           (84,234)      (84,191)
            Other, net                                                             (19,602)      (23,580)
                                                                                 ---------      -------- 
                    Equity per accompanying consolidated balance sheets          $ 638,245       515,009
                                                                                 =========      ======== 
</TABLE>


 (4)   Investments

       An analysis of investment income and realized gains/(losses) by
              investment type follows for the years ended December 31: 
<TABLE>
<CAPTION>
                                                                                                    Realized gains (losses)
                                                      Investment income                        on disposition of investments
                                             -------------------------------------        -------------------------------------
                                               1997          1996            1995           1997          1996            1997
                                               ----          ----            ----           ----          ----            ----
<S>                                         <C>             <C>            <C>          <C>            <C>             <C>
Securities available-for-sale:
     Fixed maturities                        $207,377       203,271        105,928        $ 2,056        3,168          (1,062)
     Equity securities                          2,793         4,021          3,710             38        4,077             459
Fixed maturities held-to-mature                62,348        61,509        149,465          2,539        1,304           2,319
Mortgage loans on real estate                 103,566        89,391         76,608          1,863        1,262             548
Real estate                                     6,123         8,693          7,771          4,418         (605)            813
Policy Loans                                    9,834         9,420          9,096             --           --              --
Short-term                                      5,010         3,419          3,779             --           --              --
Other                                           6,612         5,042          6,808           (387)      (1,434)             --
                                             --------       -------        -------        -------        -----          ------
          Total                               403,663       384,766        363,165         10,527        7,772           3,077

(Deduct) Add:
     Investment expenses                      (13,116)      (14,064)        (8,138)
     Valuation allowances:
          Mortgage loans on real estate                                                       (63)         926          (6,462)
          Real estate and other                                                             2,036           63             634
                                                                                          -------        -----          ------
                                                                                            1,973          989          (5,828)
                                             --------       -------        -------
               Net investment income         $390,547       370,702        355,027
                                             ========       =======        =======
               Net realized gains (losses)
                    on disposition of
                    investments                                                           -------        -----          ------
                                                                                          $12,500        8,761          (2,751)
                                                                                          =======        =====          ======
</TABLE>


                                                                     (Continued)


<PAGE>   13


                                        8


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(4)    Investments, Continued

       The amortized cost and estimated fair value of securities available-for-
              sale and fixed maturities held-to-maturity were as follows:
<TABLE>
<CAPTION>
                                                                                  December 31, 1997
                                                              -----------------------------------------------------------
                                                                                 Gross         Gross
                                                               Amortized      unrealized     unrealized     Estimated
                                                                  cost           gains         losses       fair value
                                                              -------------  --------------  -----------  ---------------
        <S>                                                   <C>            <C>               <C>              <C>
         Securities available-for-sale
           Fixed maturities:
              U.S. Treasury securities and obligations of
                  U.S. government operations and agencies      $   125,785          7,976          (184)         133,577
              Obligations of states and political                   53,646          4,449           (90)          58,005
                  subdivisions
              Debt securities issued by foreign                       -               -             -              -
                  governments
              Corporate securities                               1,657,487        128,028        (1,565)       1,783,950
              Mortgage-backed securities                           688,343         25,142        (1,170)         712,315
                                                               -----------        -------       -------        --------- 
                    Total fixed maturities                     $ 2,525,261        165,595        (3,009)       2,687,847
                                                               ===========        =======       =======        ========= 
              Equity securities                                $    41,423         41,369          (809)          81,983
                                                               ===========        =======       =======        ========= 

         Fixed maturity securities held-to-maturity
           Obligations of states and political                 $    15,018          1,551          (403)          16,166
                  subdivisions
           Corporate securities                                    695,480         69,463        (3,248)         761,695
           Mortgage-backed securities                               14,394            775           (47)          15,122
                                                               -----------        -------       -------         -------- 
                                                               $   724,892         71,789        (3,698)         792,983
                                                               ===========        =======       =======         ======== 
</TABLE>


<TABLE>
<CAPTION>
                                                                                  December 31, 1996
                                                               --------------------------------------------------------- 
                                                                                 Gross         Gross
                                                               Amortized      unrealized     unrealized     Estimated
                                                                  cost           gains         losses       fair value
                                                               ------------  -------------- ------------- -------------- 
        <S>                                                   <C>              <C>            <C>            <C>
         Securities available-for-sale
           Fixed maturities:
              U.S. Treasury securities and obligations of
                  U.S. government operations and agencies      $   176,364          3,703        (4,321)         175,746
              Obligations of states and political                   29,119          1,538          (229)          30,428
                  subdivisions
              Debt securities issued by foreign                      8,078          1,920          -               9,998
                  governments
              Corporate securities                               1,675,596         75,859       (14,097)       1,737,358
              Mortgage-backed securities                           612,408         12,528        (5,916)         619,020
                                                               -----------         ------       -------        --------- 
                  Total fixed maturities                       $ 2,501,565         95,548       (24,563)       2,572,550
                                                               ===========         ======       =======        ========= 
              Equity securities                                $    39,175         24,588          -              63,763
                                                               ===========         ======       =======        ========= 

         Fixed maturity securities held-to-maturity
           Obligations of states and political                 $     8,659            218          -               8,877
                  divisions
           Corporate securities                                    677,161         58,366        (4,785)         730,742
           Mortgage-backed securities                                6,752            177          (102)           6,827
                                                               -----------         ------       -------        --------- 
                                                               $   692,572         58,761        (4,887)         746,446
                                                               ===========         ======       =======        ========= 
</TABLE>


                                                                     (Continued)
<PAGE>   14


                                     9


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(4)    Investments, Continued

       The components of unrealized gains on securities available-for-sale, net,
              were as follows for the years ended December 31:
<TABLE>
<CAPTION>
                                                                    1997              1996
                                                                    ----              ----
<S>                                                              <C>                <C>   
      Gross unrealized gain                                       $ 203,146          95,573
      Adjustment to deferred policy acquisition costs               (41,350)        (20,250)
      Deferred federal income tax                                   (58,840)        (28,516)
                                                                  =========         =======  
                                                                  $ 102,956          46,807
                                                                  =========         =======  
</TABLE>

       The net unrealized gain on securities available for sale includes a net
              unrealized gain on equity securities of $24,715 in 1997
              ($14,256 in 1996) and a net unrealized gain on fixed maturities
              (net SFAS 115 and related transactions) of $78,241 in 1997
              ($32,551 in 1996).

       An analysis of the change in gross unrealized gains (losses) on
              securities available-for-sale and fixed maturities
              held-to-maturity follows for the years ended December 31:

<TABLE>
<CAPTION>
                                                      1997           1996            1995
                                                      ----           ----            ----
<S>                                                 <C>            <C>             <C>
      Securities available-for-sale:
          Fixed maturities                          $ 91,601        (95,101)        209,108
          Equity securities                           15,972          4,769          13,046
      Fixed maturities held-to-maturity               14,217        (39,811)        148,026
</TABLE>

       The amortized cost and estimated fair value of fixed maturity securities
              available-for-sale and fixed maturity securities held-to-maturity
              as of December 31, 1997, by contractual maturity, are shown below.
              Expected maturities will differ from contractual maturities
              because borrowers may have the right to call or prepay obligations
              with or without call or prepayment penalties.
<TABLE>
<CAPTION>
                                                                     Fixed Maturity Securities
                                                  ----------------------------------------------------------------
                                                        Available-for-Sale                 Held-to-Maturity
                                                  -------------------------------    -----------------------------
                                                   Amortized         Estimated         Amortized        Estimated
                                                      cost           fair value          cost           fair value
                                                  -------------     -------------    ------------     ------------
<S>                                               <C>               <C>               <C>             <C>   
      Due in one year or less                     $     61,648           67,102          24,188           26,457
      Due after one year through five years            382,609          407,099         188,535          206,249
      Due after five years through ten years           912,222          970,410         334,080          365,474
      Due after ten years                            1,168,782        1,243,236         178,089          194,803
                                                  ============        =========         =======          ======= 
                                                  $  2,525,261        2,687,847         724,892          792,983
                                                  ============        =========         =======          ======= 
</TABLE>


                                                                     (Continued)


<PAGE>   15


                                       10


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(4)    Investments, Continued

       Proceeds from the sale of securities available-for-sale (excludes calls)
              during 1997, 1996 and 1995 were $51,770, $74,977, and $46,372,
              respectively. Gross gains of $203 ($1,667 in 1996 and $510 in
              1995) and gross losses of $283 ($534 in 1996 and $2,293 in 1995)
              were realized on those sales.

       Investments with an amortized cost of $7,700 and $6,857 as of
              December 31, 1997 and 1996, respectively, were on deposit with
              various regulatory agencies as required by law.

       Real estate is presented at cost less accumulated depreciation of
              $11,172 in 1997 ($20,405 in 1996) and valuation allowances of $0
              in 1997 and $2,100 in 1996.

       The Company generally initiates foreclosure proceedings on all mortgage
              loans on real estate delinquent sixty days. There were no
              foreclosures of mortgage loans on real estate in 1997 and one
              mortgage loan on real estate of $570 in process of foreclosure as
              of December 31, 1997. In 1996, foreclosures of mortgage loans on
              real estate totaled $4,099.

 (5)   Future Policy Benefits and Claims

       The liability for future policy benefits for universal life insurance
              policies and investment contracts (approximately 68% of the total
              liability for future policy benefits as of December 31, 1997 and
              1996) has been established based on accumulated contract values
              without reduction for surrender penalty provisions. The average
              interest rate credited on investment product policies was 6.8%,
              6.8% and 7.0% for the years ended December 31, 1997, 1996 and
              1995, respectively.

       The liability for future policy benefits for traditional life policies
              has been established based upon the net level premium method using
              the following assumptions:

                 Interest rates: Interest rates vary as follows:

                       Year of issue                           Interest Rate 
                       -------------                           -------------
                     1997, 1996 and 1995                        4 - 5.5%
                     1994 and prior                             2.25 - 6.0%

                 Withdrawals: Rates, which vary by issue age, type of coverage
                     and policy duration, are based on Company experience

                 Mortality: Mortality and morbidity rates are based on published
                     tables, guaranteed in insurance contracts.


                                                                     (Continued)


<PAGE>   16


                                       11


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


 (6)   Notes Payable

       On July 11, 1994, the Company issued $50,000, 8.875% surplus notes, due
              July 15, 2004. On May 21, 1996, the Company issued $50,000,
              8.5% surplus notes, due May 15, 2026. Concurrent with the issue of
              the new notes, $15,000 of the notes issued on July 11, 1994 were
              retired. Total interest paid was $7,356, $6,290 and $4,437 during
              the years ended December 31, 1997, 1996 and 1995, respectively.

       The notes have been issued in accordance with Section 3941.13 of the
              Ohio Revised Code. Interest payments, scheduled semi-annually,
              must be approved for payment by the Director of the Department of
              Insurance of the State of Ohio. All issuance costs have been
              capitalized and are being amortized over the terms of the notes.

(7)    Federal Income Tax

       Prior to 1984, the Life Insurance Company Income Tax Act of 1959, as
              amended by the Deficit Reduction Act of 1984 (DRA), permitted the
              deferral from taxation of a portion of statutory income under
              certain circumstances. In these situations, the deferred income
              was accumulated in the Policyholders' Surplus Account (PSA).
              Management considers the likelihood of distributions from the PSA
              to be remote; therefore, no Federal income tax has been provided
              for such distributions in the financial statements. The DRA
              eliminated any additional deferrals to the PSA. Any distributions
              from the PSA, however, will continue to be taxable at the then
              current tax rate. The pre-tax balance of the PSA is approximately
              $5,257 as of December 31, 1997.

       Total income taxes for the years ended December 31, 1997, 1996 and 1995
              were allocated as follows:
<TABLE>
<CAPTION>
                                                               1997            1996             1995
                                                               ----            ----             ----
<S>                                                          <C>              <C>              <C>   
      Income from continuing operations                       $ 39,272          32,872          24,903
      Equity for unrealized gains (loss) on securities
          available for sale                                    30,324         (22,045)         46,540
                                                              ========         =======          ======  
                                                              $ 69,596          10,827          71,443
                                                              ========         =======          ======  
</TABLE>


                                                                     (Continued)


<PAGE>   17


                                       12


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


 (7)   Federal Income Tax, Continued

       Total Federal income tax expense for the years ended December 31, 1997,
              1996 and 1995 differs from the amount computed by applying the
              U.S. Federal income tax rate to income before tax as follows:
<TABLE>
<CAPTION>
                                          1997                     1996                     1995
                                 -----------------------  -----------------------  -----------------------
                                   Amount         %         Amount         %         Amount         %
                                 ------------  ---------  ------------  ---------  ------------  ---------
<S>                              <C>           <C>         <C>           <C>          <C>          <C>
    Computed (expected)
         tax expense               $ 37,226      35.0         32,366      35.0         22,337       35.0
    Differential earnings             3,720       3.5          3,616       3.9          5,676        8.9
    Dividends received
         deduction and tax
         exempt interest             (1,406)     (1.3)        (1,440)     (1.6)        (1,585)      (2.5)
    Other, net                         (268)     (0.3)        (1,670)     (1.8)        (1,525)      (2.4)
                                   --------      ----         ------      ----         ------       ----  
                                   $ 39,272      36.9         32,872      35.5         24,903       39.0
                                   ========      ====         ======      ====         ======       ====  
</TABLE>

       Total Federal income tax paid was $43,522, $44,823 and $21,145 during
              the years ended December 31, 1997, 1996 and 1995, respectively.

       The tax effects of temporary differences between the financial
              statement carrying amounts and tax basis of assets and liabilities
              that give rise to significant components of the net deferred tax
              liability as of December 31, 1997 and 1996 relate to the
              following:
<TABLE>
<CAPTION>
                                                                                1997           1996
                                                                                ----           ----
<S>                                                                         <C>           <C>
Deferred tax assets:
     Future policy benefits                                                  $  57,903         51,461
     Mortgage loans on real estate                                               1,986          1,950
     Other assets and liabilities                                               14,063         11,650
                                                                             ---------      ---------  
              Total gross deferred tax assets                                   73,952         65,061
                                                                             ---------      ---------  


Deferred tax liabilities:
     Fixed maturity securities available-for-sale                               57,290         25,604
     Deferred policy acquisition costs                                          66,844         67,603
     Other fixed maturities, equity securities and other
         long-term investments                                                  14,286          8,343
     Other                                                                         912            763
                                                                             ---------      ---------  
              Total gross deferred tax liabilities                             139,332        102,313
                                                                             =========      =========  
              Net deferred tax liability                                     $  65,380         37,252
                                                                             =========      =========  
</TABLE>

       The Company has determined that a deferred tax asset valuation allowance
              was not needed as of December 31, 1997 and 1996. In assessing the
              realization of deferred tax assets, management considers whether
              it is more likely than not that the deferred tax assets will be
              realized. The 

                                                                     (Continued)


<PAGE>   18


                                       13


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(7)    Federal Income Tax, Continued

              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. Management
              considers primarily the scheduled reversal of deferred tax
              liabilities and tax planning strategies in making this assessment
              and believes it is more likely than not the Company will realize
              the benefits of the deductible differences remaining as of
              December 31, 1997.

(8)    Disclosures about Fair Value of Financial Instruments

       Statement of Financial Accounting Standards No. 107, Disclosures about
              Fair Value of Financial Instruments (SFAS 107) requires disclosure
              of fair value information about existing on and off-balance sheet
              financial instruments. SFAS 107 excludes certain assets and
              liabilities, including insurance contracts, other than policies
              such as annuities that are classified as investment contracts,
              from its disclosure requirements. Accordingly, the aggregate fair
              value amounts presented do not represent the underlying value of
              the Company. The tax ramifications of the related unrealized gains
              and losses can have a significant effect on fair value estimates
              and have not been considered in the estimates.

       The following methods and assumptions were used by the Company in
              estimating its fair value disclosures:

              Cash, Short-Term Investments and Policy Loans - The carrying
              amount reported in the balance sheets for these instruments
              approximate their fair value.

              Investment Securities - Fair value for equity securities and fixed
              maturity securities are the same as market value. Market value
              generally represents quoted market prices traded in the public
              market place. For fixed maturity securities not actively traded,
              or in the case of private placements, fair value is estimated by
              discounting expected future cash flows using a current market rate
              applicable to the yield, credit quality and maturity of
              investments.

              Separate Account Assets and Liabilities - The fair value of assets
              held in Separate Accounts is based on quoted market prices. The
              fair value of liabilities related to Separate Accounts is the
              accumulated contract values in the Separate Account portfolios.

              Mortgage Loans on Real Estate - The fair value for mortgage loans
              on real estate is estimated using discounted cash flow analyses,
              using interest rates currently being offered for similar loans to
              borrowers with similar credit ratings. Loans with similar
              characteristics are aggregated for purposes of the calculations.


                                                                     (Continued)


<PAGE>   19


                                       14


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(8)    Disclosures about Fair Value of Financial Instruments, Continued

              Investment Contracts - Fair value for the Company's liabilities
              under investment type contracts is disclosed using two methods.
              For investment contracts without defined maturities, fair value is
              the amount payable on demand. For investment contracts with known
              or determined maturities, fair value is estimated using discounted
              cash flow analysis. Interest rates used are similar to currently
              offered contracts with maturities consistent with those remaining
              for the contracts being valued.

              Note Payable - The fair value for the note payable was determined
              by discounting the scheduled cash flows of the note using a market
              rate applicable to the yield, credit quality and maturity of a
              similar debt instrument.

              Policyholders' Dividend Accumulation and Other Policyholder Funds
              - The carrying amount reported in the consolidated balance sheets
              for these instruments approximates their fair value.

       The carrying amount and estimated fair value of financial instruments
              subject to SFAS 107 were as follows as of December 31:
<TABLE>
<CAPTION>
                                                               1997                           1996
                                                   -----------------------------  -----------------------------
                                                     Carrying        Estimated       Carrying       Estimated
      Assets                                          amount        fair value        amount        fair value
                                                   --------------  -------------- --------------   ------------
     <S>                                           <C>              <C>            <C>            <C>
           Investments:
               Securities available-for-sale:
                    Fixed maturities                $ 2,687,847        2,687,847      2,572,550       2,572,550
                    Equity securities                    81,983           81,983         63,763          63,763
               Fixed maturities held-to-
                    maturity                            724,892          792,983        692,572         746,446
               Mortgage loans on real estate          1,230,256        1,324,735      1,087,287       1,130,717
               Policy loans                             153,348          153,348        151,229         151,229
               Short-term investments                    37,509           37,509         36,016          36,016
           Cash                                          14,012           14,012         33,712          33,712
           Assets held in Separate Accounts             916,790          916,790        661,871         661,871

      Liabilities
           Guaranteed investment contracts          $ 1,041,271        1,050,429      1,028,129       1,025,298
           Individual deferred annuity contracts      1,088,355        1,056,643      1,081,048       1,056,372
           Other annuity contracts                      921,100          957,977        910,941         911,897
           Note payable                                  84,234           95,544         84,191          90,037
           Dividend accumulations and
               other policyholder funds                  79,492           79,492         79,735          79,735
           Liabilities related to separate              887,542          887,542        648,634         648,634
               accounts
</TABLE>


                                                                     (Continued)


<PAGE>   20


                                                            15

            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


 (9)   Additional Financial Instruments Disclosure

       (a)    Financial Instruments with Off-Balance-Sheet Risk

              The Company is a party to financial instruments with off-balance-
                   sheet risk in a normal course of business through management
                   of its investment portfolio. The Company had outstanding
                   commitments to fund mortgage loans, bonds and venture capital
                   partnerships of approximately $144,000 and $182,000 as of
                   December 31, 1997 and 1996, respectively. These commitments 
                   involve, in varying degrees, elements of credit and market 
                   risk in excess of amounts recognized in the financial 
                   statements. The credit risk of all financial instruments, 
                   whether on- or off-balance sheet, is controlled through 
                   credit approvals, limits, and monitoring procedures.

       (b)    Significant Concentrations of Credit Risk

              Mortgage loans are collateralized by the underlying properties.
                   Collateral must meet or exceed 125% of the loan at the time
                   the loan is made. The Company grants mainly commercial
                   mortgage loans to customers throughout the United States. The
                   Company has a diversified loan portfolio, and total loans in
                   any state do not exceed 10% of the total loan portfolio as of
                   December 31, 1997. The summary below depicts loan exposure of
                   remaining principal balances by type as of December 31, 1997
                   and 1996:
<TABLE>
<CAPTION>
                                                                        1997           1996
         Mortgage assets by type                                        ----           ----
         -----------------------                                        
<S>                                                                   <C>            <C>    
              Office                                                  $  345,313        300,158
              Retail                                                     332,621        291,341
              Apartment                                                  297,647        251,720
              Industrial                                                 159,425        152,175
              Other                                                      104,886        101,467
                                                                      ----------     ---------- 
                                                                       1,239,892      1,096,861
                  Less valuation allowances                                9,636          9,574
                                                                      ----------     ---------- 
                       Total mortgage loans on real estate, net       $1,230,256      1,087,287
                                                                      ==========     ========== 
</TABLE>

(10)   Pension Plans

       The Company sponsors pension plans covering all eligible employees and
              certain general agents. Retirement benefits are based on years of
              service and either the highest average earnings in five of the
              last ten years or specific elements of compensation earned in the
              last five and ten years of service. Other pension plans covering
              employees where benefits exceed 401(a)(17) and Code 415 limits are
              also in effect.


                                                                     (Continued)


<PAGE>   21


                                       16


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(10)   Pension Plans, Continued

       The net periodic pension cost for the plans for the years ended
              December 31, 1997, 1996 and 1995 follows:
<TABLE>
<CAPTION>
                                                                 1997           1996          1995
                                                                 ----           ----          ----
         <S>                                                   <C>             <C>            <C>
         Service cost (benefits earned
             during the period)                                $  2,596          2,169         1,725
         Interest cost on projected
             benefit obligations                                  3,072          2,896         2,720
         Actual return on plan assets                            (2,269)        (2,447)       (2,811)
         Net amortization and deferral                              466            904         1,639
                                                               ========        =======       =======  
             Net periodic pension cost                         $  3,865          3,522         3,273
                                                               ========        =======       =======  
</TABLE>

       Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>
         <S>                                                    <C>         <C>             <C>
         Weighted average discount rate                          6.70%          6.25%         6.90%
         Rate of increase in future compensation levels          5.50%          5.50%         4.75%
         Expected long-term rate of return on plan assets        9.00%          8.50%         7.25%
</TABLE>

       The following table sets forth the funded status and amounts
              recognized in the accompanying consolidated financial statements
              as of December 31, 1997 and 1996 for the Company's pension plans.
<TABLE>
<CAPTION>
                                                                     Assets Exceed          Accumulated Benefits
                                                                 Accumulated Benefits           Exceed Assets
                                                               -------------------------- --------------------------
                                                                  1997          1996         1997          1996
                                                                  ----          ----         ----          ----
        <S>                                                      <C>         <C>            <C>            <C>
         Accumulated benefit obligation:
              Vested                                            $  17,551       15,585        13,675        10,747
              Nonvested                                               353          247           631           661
                                                                =========    =========     =========      ======== 
                                                                $  17,904       15,832        14,306        11,408
                                                                =========    =========     =========      ======== 
         Projected benefit obligation for services rendered
              to date                                           $  27,283       24,434        18,300        14,614
         Plan assets at fair value                                 24,597       23,807           257           243
                                                                ---------    ---------     ---------      -------- 
                  Plan assets less projected benefit
                       obligation                                  (2,686)        (627)      (18,043)      (14,371)
         Unrecognized prior service cost                           (1,617)      (1,741)           31            35
         Unrecognized net losses                                    5,677        3,783         3,010           375
         Unrecognized net transitional assets                      (2,138)      (2,375)        2,911         3,202
         Amount to recognize additional liability                     -            -          (2,471)       (1,537)
                                                                =========    =========     =========      ======== 
                  Net pension liability                         $    (764)        (960)      (14,562)      (12,296)
                                                                =========    =========     =========      ======== 
         Measurement basis:
              Weighted average discount rate                         5.90%        6.50%         6.40%         7.00%
              Rate of increase in future compensation levels         6.00%        6.00%         4.60%         4.60%
</TABLE>

                                                                     (Continued)


<PAGE>   22


                                       17


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued

(10)   Pension Plans, Continued

       Career Agent and Other Plans

       Contributions to the Career Agent's Pension Plan are subject to the
              minimum funding required under Internal Revenue Code Section 412.
              The expense reported for contributions to the plan for 1997, 1996,
              and 1995 were $576, $590, and $497, respectively.

       The Company has other deferred compensation and supplemental pension
              plans. The expenses for these plans in 1997, 1996 and 1995 were
              $3,949, $2,950 and $1,936, respectively.

       The Company also maintains a qualified contributory defined contribution
              profit sharing plan covering substantially all of its employees.

       Company contributions to the Profit Sharing Plan are in part based on the
              net earnings of the Company and are payable at the sole discretion
              of management. The expense reported for contributions to the plan
              for 1997, 1996, and 1995 were $1,825, $1,614 and $1,609,
              respectively.

 (11)  Postretirement Benefits Other Than Pensions

       The Company currently offers eligible retirees the opportunity to
              participate in a health plan. The Company has two health plans,
              one is offered to home office employees, the other is offered to
              career agents.
 
              Home Office Employee Health Plan

              The Company provides a declining service schedule. Only home
              office employees hired prior to January 1, 1996, may become
              eligible for these benefits provided that the employee meets the
              age and years of service requirements. The plan states that an
              employee becomes eligible as follows: age 55 with 20 years of
              credited service at retirement, age 56 with 18 years of service,
              age 57 with 16 years of service grading to age 64 with two years
              of service. The health plan is contributory with retirees
              contributing approximately 15% of premium for coverage.

              Career Agents Health Plan

              Only career agents with contracts effective prior to January 1,
              1996, may become eligible for these benefits provided that the
              agent is at least age 55 and has 15 years of credited service at
              retirement. The health plan is contributory, with retirees
              contributing approximately 47% of medical costs.


                                                                     (Continued)


<PAGE>   23


                                       18


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(11)   Postretirement Benefits Other Than Pensions, Continued

       Actuarial assumptions for the measurement of the December 31, 1997
              accumulated postretirement benefit obligation include a discount
              rate of 6.9% (7.5% in 1996 and 1995) and an assumed health care
              cost trend rate of 10% (11% in 1996 and 12% in 1995), declining 1%
              each year to an ultimate rate of 5%.

       Information regarding the funded status of the plan as a whole as of
              December 31, 1997 and 1996 follows:
<TABLE>
<CAPTION>
                                                                     1997          1996
                                                                     ----          ----
<S>                                                               <C>           <C>
Accumulated postretirement benefit obligations:
     Retirees                                                      $  3,034         2,926
     Fully eligible, active plan participants                         1,235         1,051
     Other active plan participants                                   2,734         2,256
                                                                   --------      -------- 
         Accumulated postretirement benefit obligation                7,003         6,233
     Unrecognized net gains                                           1,651         2,066
     Unrecognized plan amendments                                     5,918         6,285
                                                                   ========      ======== 
         Accrued postretirement benefit obligation                 $ 14,572        14,584
                                                                   ========      ======== 
</TABLE>

       The amount of net periodic postretirement benefit cost for the plan as a 
              whole for the years ended December 31, 1997 and 1996 is as
              follows:
<TABLE>
<CAPTION>
                                                              1997         1996         1995
                                                              ----         ----         ----
<S>                                                         <C>           <C>           <C>
Net periodic postretirement benefit cost:
     Service cost - benefits attributed to
         employee service during the year                    $   301         467           497
     Interest cost on accumulated postretirement
         benefit obligation                                      468         768           869
     Actual return on plan assets                                 -           -             -
     Net amortization and deferral                              (474)       (199)          (82)
                                                             =======      ======       =======  
              Net periodic postretirement benefit cost       $   295       1,036         1,284
                                                             =======      ======       =======  
</TABLE>

       The health care cost trend rate assumption has a significant effect on
              the amounts reported. A one percentage point increase in the
              assumed health care cost trend rate would increase the accumulated
              postretirement benefit obligation as of December 31, 1997 and 1996
              by $1,078 and $943, respectively, and the net periodic
              postretirement benefit cost for the years ended December 31, 1997,
              1996, and 1995 by $36, $111 and $149, respectively.


                                                                     (Continued)


<PAGE>   24


                                       19


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


(12)   Regulatory Risk-Based Capital, Retained Earnings and Dividend 
          Restrictions

       ONLIC and ONLAC exceed the minimum risk-based capital requirements as
              established by the NAIC as of December 31, 1997.

       The Company has designated a portion of retained earnings for separate
              account contingencies and investment guarantees totaling $1,673
              and $1,688 as of December 31, 1997 and 1996, respectively.

       The payment of dividends by the Company to its participating
              policyholders is based on the dividend scale declared at least
              annually by the Company's Board of Directors.

(13)   Bank Lines of Credit

       As of December 31, 1997 and 1996, ONLIC had a $10,000 unsecured line of 
              credit which was not utilized during 1997 and 1996.

(14)   Contingencies

       The Company and its subsidiaries are defendants in various legal actions 
              arising in the normal course of business. While the outcome of 
              such matters cannot be predicted with certainty, management 
              believes such matters will be resolved without material adverse 
              impact on the financial condition of the Company.

       The Company routinely enters into reinsurance transactions with other
              insurance companies which are not material to the consolidated
              financial statements. This reinsurance involves either ceding
              certain risks to or assuming risks from other insurance companies.
              The primary purpose of ceded reinsurance is to protect the Company
              from potential losses in excess of levels that it is prepared to
              accept. Reinsurance does not discharge the Company from its
              primary liability to policyholders and to the extent that a
              reinsurer should be unable to meet its obligations, the Company
              would be liable to policyholders. The Company has reinsurance
              recoverables of $61,862 and $52,260 at December 31, 1997 and 1996,
              respectively. Ceded premiums approximated 11%, 11%, and 10% of
              gross earned life and accident and health premiums during 1997,
              1996 and 1995, respectively.

(15)   Major Lines of Business

       The Company operates in the life and annuity lines of business in the
              life insurance industry. Life insurance operations include whole
              life, universal life, variable universal life, and endowments, as
              well as term life, health insurance, and other miscellaneous
              insurance products provided to individuals and groups. Annuity
              operations include guaranteed investment and accumulated deposit
              contracts issued to groups and deferred and immediate annuities
              issued to individuals.


                                                                     (Continued)


<PAGE>   25


                                       20


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued


 (15)  Major Lines of Business, Continued

       The following table summarizes the revenues and income before Federal
              income tax for the years ended December 31, 1997, 1996 and 1995
              and assets as of December 31, 1997, 1996 and 1995, by line of
              business.
<TABLE>
<CAPTION>
                                                                             1997           1996           1995
                                                                             ----           ----           ----
         <S>                                                               <C>            <C>            <C>
         Revenues:
             Premiums, policy charges and net investment income:
                 Life and other insurance                                  $  314,379        295,860        270,782
                 Annuities                                                    307,377        284,418        280,853
                                                                           ----------      ---------      --------- 
                                                                              621,756        580,278        551,635
                                                                           ----------      ---------      --------- 
             Realized capital gains (losses):                                                            
                 Life and other insurance                                       7,892          3,330           (771)
                 Annuities                                                      4,608          5,431         (1,980)
                                                                           ----------      ---------      --------- 
                                                                               12,500          8,761         (2,751)
                                                                           ----------      ---------      --------- 
             Total revenues:                                                                             
                 Life and other insurance                                     322,271        299,190        270,011
                 Annuities                                                    311,985        289,849        278,873
                                                                           ----------      ---------      --------- 
                                                                           $  634,256        589,039        548,884
                                                                           ==========      =========      ========= 
         Total income before Federal income tax:                                                         
                 Life and other insurance                                  $   49,013         45,057         33,475
                 Annuities                                                     57,346         47,418         30,345
                                                                           ==========      =========      ========= 
                                                                           $  106,359         92,475         63,820
                                                                           ==========      =========      ========= 
         Assets:                                                                                         
                 Life and other insurance                                  $2,972,192      2,522,004      2,213,391
                 Annuities                                                  3,358,370      3,259,585      3,078,984
                                                                           ==========      =========      ========= 
                                                                           $6,330,562      5,781,589      5,292,375
                                                                           ==========      =========      ========= 
</TABLE>


<PAGE>   26

                                                                      Schedule 1

            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                    Consolidating Information - Balance Sheet

                                December 31, 1997

                                 (000's omitted)

<TABLE>
<CAPTION>
                                                         The Ohio             Ohio
                                                       National Life      National Life
                                                         Insurance          Assurance
                     Assets                               Company          Corporation        Eliminations       Consolidated
                     ------                           ----------------   ----------------    ---------------    ---------------
<S>                                               <C>                  <C>                   <C>              <C>
Investments:
     Securities available-for-sale at fair value:
        Fixed maturities                                $2,177,401            510,446                  -           2,687,847
        Equity securities                                  266,562                  -           (184,579)             81,983
     Fixed maturities held-to-maturity, at
        amortized cost                                     667,538             57,354                  -             724,892
     Mortgage loans on real estate, net                  1,015,026            215,230                  -           1,230,256
     Real estate, net                                       21,820                  -                  -              21,820
     Policy loans                                          115,222             38,126                  -             153,348
     Other long-term investments                            42,539                  -                  -              42,539
     Short-term investments                                 18,516             18,993                  -              37,509
                                                       -----------        -----------        -----------         -----------
               Total investments                         4,324,624            840,149           (184,579)          4,980,194
Cash                                                         6,924              7,088                  -              14,012
Accrued investment income                                   53,896             10,183                  -              64,079
Deferred policy acquisition costs                          127,281            123,661                  -             250,942
Reinsurance recoverable                                     19,566             81,378            (39,082)             61,862
Other assets                                                43,880              2,863             (4,060)             42,683
Assets held in Separate Accounts                           840,856             75,934                  -             916,790
                                                       -----------        -----------        -----------         -----------
               Total assets                             $5,417,027          1,141,256           (227,721)          6,330,562
                                                       ===========        ===========        ===========         ===========

             Liabilities and Equity

Future policy benefits and claims                       $3,634,243            850,313            (39,082)          4,445,474
Policyholders' dividend accumulations                       62,423                  -                  -              62,423
Other policyholder funds                                    14,567              2,502                  -              17,069
Note payable, net                                           84,234                  -                  -              84,234
Accrued Federal income tax: 
     Current                                                11,784                874                  -              12,658
     Deferred                                               53,201             12,179                  -              65,380
Other liabilities                                          106,722             14,875             (4,060)            117,537
Liabilities related to Separate Accounts                   811,608             75,934                  -             887,542
                                                        ----------          ---------           --------           ---------
               Total liabilities                         4,778,782            956,677            (43,142)          5,692,317
                                                        ----------          ---------           --------           ---------
Equity:
     Common stock and paid-in-capital                            -            336,625            (36,625)                  -
     Unrealized gains on securities
        available-for-sale, net                            102,956             10,327            (10,327)            102,956
     Retained earnings                                     535,289            137,627           (137,627)            535,289
                                                        ----------          ---------           --------           ---------
               Total equity                                638,245            184,579           (184,579)            638,245
                                                        ----------          ---------           --------           ---------
               Total liabilities and equity             $5,417,027          1,141,256           (227,721)          6,330,562
                                                        ==========          =========           ========           =========
</TABLE>

See accompanying independent auditors' report.


<PAGE>   27


                                                                      Schedule 2


            THE OHIO NATIONAL LIFE INSURANCE COMPANY AND SUBSIDIARIES

                 Consolidating Information - Statement of Income

                          Year ended December 31, 1997

                                 (000's omitted)

<TABLE>
<CAPTION>
                                                         The Ohio             Ohio
                                                       National Life      National Life
                                                         Insurance          Assurance
                                                          Company          Corporation        Eliminations       Consolidated
                                                      ----------------   ----------------    ---------------    ---------------
<S>                                              <C>                  <C>                 <C>                 <C>
Revenues:
   Traditional life insurance premiums                   $115,437            3,147              (2,182)            116,402
   Accident and health insurance premiums                  16,000            7,921                   -              23,921
   Annuity premiums and charges                            37,205              425                   -              37,630
   Universal life and investment policy charges                 -           50,991                   -              50,991
   Net investment income                                  352,941           61,348             (23,742)            390,547
   Net realized gain on investments                        11,089            1,411                   -              12,500
   Other income                                                 -            2,265                   -               2,265
                                                        ---------        ---------          ----------           ---------
                                                          532,672          127,508             (25,924)            634,256
                                                        ---------        ---------          ----------           ---------

Benefits and expenses:
   Benefits and claims                                    330,971           67,627                   -             398,598
   Provision for policyholders' dividends on
     participating policies                                25,399                -                   -              25,399
   Amortization of deferred policy acquisition
     costs                                                 17,321            5,787                   -              23,108
Other operating costs and expenses                         67,298           15,676              (2,182)             80,792
                                                        ---------        ---------          ----------           ---------
                                                          440,989           89,090              (2,182)            527,897
                                                        ---------        ---------          ----------           ---------
           Income before Federal income tax                91,683           38,418             (23,742)            106,359
                                                        ---------        ---------          ----------           ---------

Federal income tax:
   Current expense                                         27,012           14,361                   -              41,373
   Deferred (benefit) expense                              (2,416)             315                   -              (2,101)
                                                        ---------        ---------          ----------           ---------
                                                           24,596           14,676                   -              39,272
                                                        ---------        ---------          ----------           ---------
           Net income                                    $ 67,087           23,742             (23,742)             67,087
                                                        =========        =========          ==========           =========
</TABLE>


See accompanying independent auditors' report.




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