ULTRA SERIES FUND
485APOS, 1997-02-28
Previous: SENTRY VARIABLE ACCOUNT I, 24F-2NT, 1997-02-28
Next: TWEEDY BROWNE CO L P, SC 13D/A, 1997-02-28




    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 28, 1997

                            Registration No: 2-87775
                                    811-4815
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM N-1A

   
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                |_|
         Pre-Effective Amendment No.                                   |_|
         Post-Effective Amendment No. 19                               |X|
    

                                     and/or

   
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940        |_|
         Amendment No. 23                                              |X|
    


                                ULTRA SERIES FUND
               (Exact Name of Registrant as Specified in Charter)

                     2000 Heritage Way, Waverly, Iowa 50677
               (Address of Principal Executive Offices) (Zip Code)

  Registrant's Telephone Number, including Area Code (319) 352-4090, ext. 2157

                     Name and complete address of agent for
                                    service:


                             Barbara L. Secor, Esq.
                       CUNA Mutual Life Insurance Company
                                2000 Heritage Way
                               Waverly, Iowa 50677


   
It is proposed that this filing will become effective (check  appropriate box):
|_|  immediately  upon filing  pursuant to paragraph (b) 
|_| on pursuant  to  paragraph (b)
|_| 60  days  after  filing  pursuant  to paragraph (a)(1) 
|X| on May 1, 1997 pursuant to paragraph (a)(1) 
|_| 75 days after  filing  pursuant  to  paragraph (a)(2) 
|_| on  pursuant to paragraph (a)(2) of Rule 485.
    

If appropriate, check the following box:

|_|  this  post-effective  amendment  designates a new effective  date for a
      previously filed post-effective amendment.

   
Pursuant to Rule 24f-2, Registrant registered an indefinite amount of securities
under the Securities Act of 1933.  The Rule 24f-2 Notice for  Registrant's  most
recent fiscal year was filed on February 18, 1997.

The index to attached  exhibits is found following the signature pages in Part C
after page C-12.
    

===============================================================================


<PAGE>


   
                              CROSS REFERENCE SHEET

Form N-1A Item Number

Part A                              Prospectus Caption
1                                   Cover Page
2                                   FEE TABLES
3                                   FINANCIAL HIGHLIGHTS
4a                                  THE ULTRA SERIES FUND; INVESTMENT OBJECTIVES
                                       AND POLICIES
4b                                  SPECIAL INVESTMENT TECHNIQUES,
4c                                  INVESTMENT OBJECTIVES AND POLICIES
5                                   MANAGEMENT OF THE ULTRA SERIES FUND
5A                                  See Annual Report
6                                   GENERAL INFORMATION
6h                                  OFFER, PURCHASE AND REDEMPTION OF SHARES
7                                   OFFER, PURCHASE AND REDEMPTION OF SHARES
8                                   OFFER, PURCHASE AND REDEMPTION OF SHARES
9                                   N/A

Part B                              Statement of Additional Information Caption
10                                  Cover Page
11                                  TABLE OF CONTENTS
12                                  GENERAL INFORMATION
13                                  INVESTMENT PRACTICES;INVESTMENT LIMITATIONS;
                                       PORTFOLIO TURNOVER
14                                  MANAGEMENT OF THE FUND
15                                  Substantial Shareholders; Beneficial Owners
16                                  THE INVESTMENT ADVISER
17                                  DISTRIBUTION PLAN AND AGREEMENT; BROKERAGE
18                                  See Prospectus
19                                  HOW SECURITIES ARE OFFERED
20                                  DIVIDENDS, DISTRIBUTION AND TAXES
21                                  HOW SECURITIES ARE OFFERED
22                                  CALCULATION OF YIELDS AND TOTAL RETURNS
23                                  FINANCIAL STATEMENTS
    


<PAGE>
                                     Part A
                                 THE PROSPECTUS



   
Ultra Series Fund                                                     PROSPECTUS
2000 Heritage Way, Waverly, Iowa 50677
(319) 352-4090 (800) 798-5500
                                                                     MAY 1, 1997
    


   
The Ultra  Series  Fund is an  investment  company  consisting  of six  separate
investment  portfolios  or funds (each,  a "Fund") each of which has a different
investment  objective(s).  Each  Fund  is  a  diversified,  open-end  management
investment company,  commonly known as a mutual fund. The Funds are available to
the public only through:  (1) the purchase of certain  individual  variable life
insurance  contracts or variable annuity contracts,  (2) the purchase of certain
group variable annuity  contracts by qualified  pension and retirement plans, or
(3) the  purchase  of  Class C shares  of the  Ultra  Series  Fund  directly  by
qualified pension and retirement plans. The six Funds are: Capital  Appreciation
Stock, Growth and Income Stock, Balanced, Bond, Money Market and Treasury 2000.

There can be no  assurance  that the  investment  objective  of any Fund will be
achieved. Investment experience of each Fund will vary.

When used in connection with individual  variable annuity  contracts or variable
life insurance  contracts,  this  Prospectus must be accompanied by prospectuses
for those contracts.  When distributed to qualified pension and retirement plans
or to  participants  of  such  plans,  this  Prospectus  may be  accompanied  by
disclosure  materials relating to such plans which should be read in conjunction
with this Prospectus.

This Prospectus should be read and retained for future reference.  It sets forth
concise  information that a prospective  investor should know before  investing.
Additional  information  about the Ultra Series Fund is contained in a Statement
of Additional  Information dated May 1, 1997, as supplemented from time to time,
available  without  charge  from the  address  shown  below.  The  Statement  of
Additional Information is incorporated by reference into this Prospectus and has
been filed with the Securities and Exchange Commission.

UNLIKE CREDIT UNION AND BANK  ACCOUNTS,  THE VALUE OF AN INVESTMENT IN THE ULTRA
SERIES FUND IS NOT  INSURED.  SHARES OF THE ULTRA  SERIES FUND ARE NOT A DEPOSIT
OF, OR  GUARANTEED  BY,  ANY BANK OR CREDIT  UNION  AND ARE NOT  INSURED  BY THE
FEDERAL  DEPOSIT  INSURANCE  CORPORATION  OR  GOVERNMENT  AGENCY.  AN INVESTMENT
INVOLVES CERTAIN RISKS INCLUDING A LOSS OF PRINCIPAL.
    

AN INVESTMENT IN THE MONEY MARKET  SERIES IS NEITHER  INSURED NOR  GUARANTEED BY
THE U.S. GOVERNMENT.  THERE IS NO ASSURANCE THAT THE MONEY MARKET SERIES WILL BE
ABLE TO MAINTAIN A STABLE NET ASSET VALUE OF $1.00 PER SHARE.

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

   
                                 Distributed by:
                          CUNA BROKERAGE SERVICES, INC.
                                2000 Heritage Way
                                Waverly, IA 50677
                                 (319) 352-4090
                                 (800) 798-5500
    


<PAGE>

                                TABLE OF CONTENTS
                                                                          PAGE

   
FEE TABLES...................................................................1
    

FINANCIAL HIGHLIGHTS.........................................................2

THE ULTRA SERIES FUND........................................................8

INVESTMENT OBJECTIVES AND POLICIES...........................................8

   
   Capital Appreciation Stock Fund...........................................9

   Growth and Income Stock Fund..............................................9

   Balanced Fund.............................................................9

   Bond Fund................................................................10

   Money Market Fund........................................................10

   Treasury 2000 Fund.......................................................11

SPECIAL INVESTMENT TECHNIQUES...............................................12

   Investment Techniques and Instruments Authorized But Not Used............12
    

   Repurchase Agreements....................................................12

   Borrowing................................................................13

   
   Foreign Securities.......................................................13
    

MANAGEMENT OF THE ULTRA SERIES FUND.........................................13

   The Trustees.............................................................13

   
   CUNA Mutual Life Insurance Company.......................................13
    

   The Investment Adviser...................................................14

   
   The Management Agreement.................................................14

OFFER, PURCHASE AND REDEMPTION OF SHARES....................................14
    

GENERAL INFORMATION.........................................................16

   Shareholder Rights.......................................................16

   Inquiries................................................................16

   Dividends................................................................16

   The Ultra Series Fund Performance........................................16

   Tax Status...............................................................17

   Net Asset Value..........................................................18

APPENDIX A..................................................................19


<PAGE>
<TABLE>
<CAPTION>

   
                                   FEE TABLES

<S>                                                                                                     <C>              <C> 
Shareholder Transaction Expenses                                                                         Class C           Class Z
         Maximum Sales Load Imposed on Purchases (as a percentage of offering price)......................None               None
         Maximum Deferred Sales Load......................................................................None               None
         Maximum Sales Load Imposed on Reinvested Dividend (and other Distributions)......................None               None
         Redemption Fees (as a percentage of amount redeemed, if applicable)..............................None               None
         Exchange Fee.....................................................................................None               None

Annual Fund Operating Expenses (as a percentage of average net assets)
         Management Fees
                  Capital Appreciation Stock Fund.........................................................0.80%              0.80%
                  Growth and Income Stock Fund............................................................0.60%              0.60%
                  Balanced Fund...........................................................................0.70%              0.70%
                  Bond Fund...............................................................................0.55%              0.55%
                  Money Market Fund.......................................................................0.45%              0.45%
                  Treasury 2000 Fund......................................................................0.45%              0.45%
         12b-1 Fees.......................................................................................0.25%              0.00%
         Other Expenses
                  Capital Appreciation Stock Fund.........................................................0.01%              0.01%
                  Growth and Income Stock Fund............................................................0.01%              0.01%
                  Balanced Fund...........................................................................0.01%              0.01%
                  Bond Fund...............................................................................0.01%              0.01%
                  Money Market Fund.......................................................................0.01%              0.01%
                  Treasury 2000 Fund......................................................................None               None
         Total Fund Operating Expenses
                  Capital Appreciation Stock Fund.........................................................0.81%              0.81%
                  Growth and Income Stock Fund............................................................0.61%              0.61%
                  Balanced Fund...........................................................................0.71%              0.71%
                  Bond Fund...............................................................................0.56%              0.56%
                  Money Market Fund.......................................................................0.46%              0.46%
                  Treasury 2000 Fund......................................................................0.45%              0.45%

                                                              Example

Investors would pay the following expenses on a $1,000 investment,  assuming (1)
5% annual return and (2) redemption at the end of each period:
                                            1 year                   3 year                  5 year                    10 year
                                      Class C    Class Z      Class C    Class Z      Class C     Class Z       Class C    Class Z
<S>                                  <C>        <C>          <C>        <C>          <C>         <C>           <C>        <C> 
Capital Appreciation Stock Fund       $11        $8           $34        $26          $58         $45            $129       $100
Growth and Income Stock Fund            9         6            27         20           48          34             106         76
Balanced Fund                          10         7            31         23           53          40             118         88
Bond Fund                               8         6            26         18           45          31             100         70
Money Market Fund                       7         5            23         15           40          26              88         58
Treasury 2000 Fund                      7         5            22         14           39          25              87         57

Investors would pay the following  expenses on the same investment,  assuming no
redemption:

                                            1 year                   3 year                  5 year                    10 year
                                      Class C    Class Z      Class C    Class Z      Class C     Class Z       Class C    Class Z
<S>                                  <C>        <C>          <C>        <C>          <C>         <C>            <C>        <C> 
Capital Appreciation Stock Fund       $11        $8           $34        $26          $58         $45            $129       $100
Growth and Income Stock Fund            9         6            27         20           48          34             106         76
Balanced Fund                          10         7            31         23           53          40             118         88
Bond Fund                               8         6            26         18           45          31             100         70
Money Market Fund                       7         5            23         15           40          26              88         58
Treasury 2000 Fund                      7         5            22         14           39          25              87         57

The  Fee  Tables   provided  above  are  included  to  assist  the  investor  in
understanding  the  various  costs and  expenses  that an  investor in the Ultra
Series Fund will bear directly or indirectly.
</TABLE>
    


<PAGE>



                              FINANCIAL HIGHLIGHTS

The  highlights  for the years 1987  through 1996 have been audited by KPMG Peat
Marwick,  LLP,  independent  auditors.   These  highlights  should  be  read  in
conjunction  with the financial  statements  and related notes and the Auditors'
Report in the Statement of Additional Information.
<TABLE>
<CAPTION>

                                        CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                             ------------------------- CAPITAL APPRECIATION STOCK FUND ---------------------------
(For a share outstanding throughout the period):   1996              1995             1994*

<S>                                           <C>                <C>             <C>   
Net Asset Value, Beginning of Period             $12.51             $9.97           $10.00

  Income from Investment Operations

   Net Investment Income                            .13               .14             0.16

   Net Realized and Unrealized Gain (Loss)
    on Investments                                 2.55              2.91             0.37

  Total from Investment Operations                 2.68              3.05             0.53


  Distributions

   Distributions from Net Investment Income        (.13)             (.14)           (0.15)

   Distributions from Realized Capital Gains       (.46)             (.37)           (0.41)

  Total Distributions                              (.59)             (.51)           (0.56)


Net Asset Value, End of Period                   $14.60            $12.51            $9.97


Total Return**                                   21.44%            30.75%            5.44%


Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)        $98,674           $38,117           $9,449

Ratio of Expenses to Average Net Assets***         0.65%             0.65%            0.65%

Ratio of Net Investment Income to Average
  Net Assets***                                    0.96%             1.37%            1.55%

Portfolio Turnover Rate                           49.77%            61.32%           65.81%

Average Commission Rate                           $0.06             $0.06

<FN>

*1994 data is for period  January  3, 1994  (date of initial  activity)  through
December 31, 1994.

**These  returns  are after all  charges  at the  mutual  fund  level  have been
subtracted.  These  returns are higher than the returns at the separate  account
level  because  charges  made  at the  separate  account  level  have  not  been
subtracted.

***During  the  periods  shown,  CUNA  Mutual  Life  Insurance  Company  and its
affiliates  absorbed all expenses in excess of .65% of the average net assets of
the Capital  Appreciation  Stock,  Growth and Income Stock,  Balanced,  Bond and
Money Market Funds under the terms of an Expense Reimbursement Agreement between
the Ultra Series Fund and CUNA Mutual Life Insurance Company. Annually, the Fund
and CUNA Mutual Life  Insurance  Company have renewed the Expense  Reimbursement
Agreement.  If the Expense Reimbursement Agreement had not been in effect and if
the full expenses allowable under the Investment  Advisory Agreement between the
Ultra Series Fund and the Investment Adviser had been charged,  the amounts that
would have been charged and the ratios that would have resulted are:

Capital Appreciation Stock Fund                    1996              1995             1994
                                                   ----              ----             ----

Amount Charged                                   $440,999          $156,184          $42,519

Ratio of Expenses to
Average Net Assets                                 0.66%             0.75%            0.85%

Ratio of Net Investment
Income to Average Net Assets                       0.95%             1.25%            1.35%

The Expense  Reimbursement  Agreement between CUNA Mutual Life Insurance Company
and the Fund was  terminated  effective  May 1, 1997 and the Fund entered into a
Management Agreement with CIMCO Inc., the Investment Adviser,  pursuant to which
the fees changed for Fund management and expenses. (See The Investment Adviser.)
</FN>
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                         GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                              ----------------------- GROWTH AND INCOME STOCK FUND -----------------------
(For a share outstanding throughout 

 the period):                           1996     1995     1994      1993     1992    1991     1990     1989     1988    1987
<S>                                    <C>      <C>       <C>      <C>      <C>     <C>      <C>      <C>      <C>     <C>   
Net Asset Value, Beginning of Period     $18.20   $15.06   $15.51   $15.49   $15.21  $12.75   $14.13   $12.15   $10.74  $11.97

Income from Investment Operations

Net Investment Income                     0.34      .37     0.32     0.29     0.32    0.33     0.44     0.33     0.31    0.38

Net Realized and Unrealized Gain (Loss)
on Investments                            3.93     4.37    (0.04)    1.87     0.90     2.95   (0.73)    2.61     1.47   (0.17)

Total from Investment Operations          4.27     4.74     0.28     2.16     1.22     3.29   (0.29)    2.94     1.77    0.21


Distributions

Distributions from Net Investment 
  Income                                (0.34)    (.37)   (0.32)   (0.29)   (0.32)  (0.34)   (0.44)   (0.38)   (0.33)  (0.50)

Distributions from Realized Capital 
  Gains                                 (0.81)   (1.23)   (0.40)   (1.85)   (0.62)  (0.49)   (0.66)   (0.58)   (0.03)  (0.84)

Total Distributions                     (1.15)   (1.60)   (0.73)   (2.14)   (0.94)  (0.83)   (1.10)   (0.96)   (0.36)  (1.44)


Net Asset Value, End of Period           $21.32   $18.20   $15.06   $15.51   $15.49  $15.21   $12.75   $14.13   $12.15  $10.74



Total Return*                            22.02%   31.75%    1.42%   13.77%    7.66%  25.66%   -1.98%   24.37%   16.62%   1.33%



Ratio/Supplemental Data

Net Assets, End of Period 
  (000s Omitted)                       $232,841 $102,138  $48,913  $32,468  $24,382 $17,101  $9,258   $7,932   $5,337  $4,342

Ratio of Expenses to Average 
  Net Assets**                            0.65%    0.65%    0.65%    0.65%    0.65%   0.65%    0.65%    0.65%    0.65%   0.65%

Ratio of Net Investment Income to 
  Average Net Assets**                    1.78%    2.28%    2.19%    1.84%    2.11%   2.58%    3.33%    2.83%    2.75%   3.34%

Portfolio Turnover Rate                  40.55%   57.80%   45.36%   56.79%   29.67%  27.90%   32.02%   35.55%   26.22%  21.95%

Average Commission Rate                   $0.06    $0.06

<FN>

*These  returns  are  after all  charges  at the  mutual  fund  level  have been
subtracted.  These  returns are higher than the returns at the separate  account
level  because  charges  made  at the  separate  account  level  have  not  been
subtracted.

**During the periods shown,  prior to 1996,  CUNA Mutual Life Insurance  Company
and its  affiliates  absorbed  all expenses in excess of .65% of the average net
assets of the Capital  Appreciation  Stock,  Growth and Income Stock,  Balanced,
Bond  and  Money  Market  Funds  under  the  terms of an  Expense  Reimbursement
Agreement between the Ultra Series Fund and CUNA Mutual Life Insurance  Company.
Annually,  the Fund and CUNA  Mutual Life  Insurance  Company  have  renewed the
Expense Reimbursement  Agreement. If the Expense Reimbursement Agreement had not
been in effect and if the full expenses allowable under the Investment  Advisory
Agreement  between  the Ultra  Series Fund and the  Investment  Adviser had been
charged, the amounts that would have been charged and the ratios that would have
resulted are:

Growth and Income Stock Fund     1995        1994        1993     1992      1991      1990      1989      1988      1987

Amount Charged                   $491,168    $281,760  $210,141  $151,195  $90,028   $64,759   $54,773   $53,742   $50,913

Ratio of Expenses to
Average Net Assets                0.69%      0.70%        0.73%    0.74%      0.74%     0.77%    0.84%     1.10%    1.10%

Ratio of Net Investment
Income to Average Net Assets      2.23%      2.14%        1.76%    2.02%      2.49%     3.21%    2.64%     2.30%    2.89%

The Expense  Reimbursement  Agreement between CUNA Mutual Life Insurance Company
and the Fund was  terminated  effective  May 1, 1997 and the Fund entered into a
Management Agreement with CIMCO Inc., the Investment Adviser,  pursuant to which
the fees changed for Fund management and expenses. (See The Investment Adviser.)

</FN>
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                 BALANCED FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                        ------------------------------------- BALANCED FUND -------------------------------------
(For a share outstanding throughout
  the period): .......................   1996     1995       1994     1993      1992      1991     1990     1989     1988     1987

<S>                                  <C>       <C>        <C>       <C>       <C>       <C>      <C>      <C>      <C>       <C>   
Net Asset Value, Beginning of Period  $14.63    $12.90     $13.70    $13.54    $13.44    $12.11   $12.59   $11.47   $10.98    $11.50
  Income from Investment Operations
   Net Investment Income .............   0.58      .55       0.52      0.50      0.55      0.62     0.74     0.61     0.60     0.55
   Net Realized and Unrealized Gain
    (Loss)on Investments .............   0.98     2.29      (0.56)     0.95      0.40      1.56    (0.29)    1.42     0.57     0.10

  Total from Investment Operations ...   1.56     2.84      (0.04)     1.45      0.95      2.18      .46     2.03     1.18     0.65

Distributions

 Distributions from Net Investment
    Income .........................   (0.58)       (.55)    (0.51)   (0.50)    (0.55)    (0.63)   (0.74)    (0.71)  (0.68)   (0.74)
 Distributions from Realized Capital
    Gains ..........................   (0.32)      (0.56)    (0.25)   (0.79)    (0.30)    (0.22)    (0.20)   (0.20)   0.00    (0.38)
          
Total Distributions ................   (0.90)      (1.11)    (0.76)   (1.29)    (0.85)    (0.85)   (0.94)    (0.91)  (0.68)   (1.17)
                                                                                                                                 
Net Asset Value, End of Period .....  $15.29      $14.63    $12.90   $13.70    $13.54    $13.44   $12.11    $12.59   $11.47   $10.98

Total Return* ......................   10.79%      22.27%    -0.46%   10.47%     6.85%    18.53%    3.75%    18.03%   10.87%   5.58%

Ratio/Supplemental Data

Net Assets, End of Period
  (000s Omitted) ...................  $194,725  $110,969   $67,468   $54,363   $41,604   $29,539  $19,964  $15,416  $10,271   $7,563

Ratio of Expenses to Average Net
  Assets** .........................     0.65%     0.65%     0.65%     0.65%     0.65%     0.65%    0.65%    0.65%    0.65%    0.65%

Ratio of Net Investment Income to
  Average Net Assets** .............     3.91%     4.03%     4.00%     3.62%     4.10%     4.98%    6.23%    5.97%    6.02%    5.85%

Portfolio Turnover Rate ............    33.48%    36.68%    28.53%    28.71%    19.23%    13.26%   27.07%   30.64%   11.35%   20.18%

Average Commission Rate ............    $0.06     $0.06

<FN>

*These  returns  are  after all  charges  at the  mutual  fund  level  have been
subtracted.  These  returns are higher than the returns at the separate  account
level  because  charges  made  at the  separate  account  level  have  not  been
subtracted.

** During the periods shown,  prior to 1996, CUNA Mutual Life Insurance  Company
and its  affiliates  absorbed  all expenses in excess of .65% of the average net
assets of the Capital  Appreciation  Stock,  Growth and Income Stock,  Balanced,
Bond  and  Money  Market  Funds  under  the  terms of an  Expense  Reimbursement
Agreement between the Ultra Series Fund and CUNA Mutual Life Insurance  Company.
Annually,  the Fund and CUNA  Mutual Life  Insurance  Company  have  renewed the
Expense Reimbursement  Agreement. If the Expense Reimbursement Agreement had not
been in effect and if the full expenses allowable under the Investment  Advisory
Agreement  between  the Ultra  Series Fund and the  Investment  Adviser had been
charged, the amounts that would have been charged and the ratios that would have
resulted are:

Balanced Fund ..............      1995        1994        1993       1992        1991         1990        1989       1988      1987

Amount Charged .............  $598,507    $417,750    $362,284   $254,326    $172,438     $132,028    $102,858    $81,246   $59,847

Ratio of Expenses to
Average Net Assets .........      0.68%      0.70%       0.74%      0.72%       0.71%        0.74%       0.82%      0.91%     0.93%

Ratio of Net Investment
Income to Average Net Assets      4.00%      3.95%       3.53%      4.03%       4.92%        6.14%       5.79%      5.77%     5.57%

The Expense  Reimbursement  Agreement between CUNA Mutual Life Insurance Company
and the Fund was  terminated  effective  May 1, 1997 and the Fund entered into a
Management Agreement with CIMCO Inc., the Investment Adviser,  pursuant to which
the fees changed for Fund management and expenses. (See The Investment Adviser.)

</FN>
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                   BOND FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                      ----------------------------------------- BOND FUND -----------------------------------------
(For a share outstanding throughout 
   the period):                           1996     1995     1994     1993    1992     1991     1990     1989     1988    1987
<S>                                    <C>      <C>        <C>     <C>       <C>     <C>      <C>     <C>       <C>    <C>   
Net Asset Value, Beginning of Period     $10.63   $9.67    $10.58  $10.32    $10.37  $9.75     $9.93   $9.70     $9.79  $10.47
  Income from Investment Operations

   Net Investment Income                  0.65     0.60     0.59     0.64     0.69    0.77     0.89     0.87     0.80    0.76

   Net Realized and Unrealized Gain 
   (Loss)on Investments                  (0.28)    0.96    (0.90)    0.28    (0.03)   0.62    (0.18)    0.23    (0.03)  (0.46)

  Total from Investment Operations        0.37     1.56    (0.31)    0.92     0.66    1.39     0.71     1.11     0.77    0.30

  Distributions

   Distributions from Net Investment 
      Income                             (0.64)   (0.59)   (0.59)   (0.65)   (0.70)  (0.77)   (0.89)   (0.88)   (0.86)  (0.98)

   Distributions from Realized Capital 
     Gains                               (0.03)   (0.01)   (0.01)   (0.01)   (0.01)   0.00     0.00     0.00     0.00   (0.00)

  Total Distributions                    (0.67)   (0.60)   (0.60)   (0.66)   (0.71)  (0.77)   (0.89)   (0.88)   (0.86)  (0.98)

Net Asset Value, End of Period           $10.33  $10.63     $9.67  $10.58    $10.32  $10.37     $9.75   $9.93     $9.70   $9.79

Total Return*                             2.86%   16.37%    -3.06%   8.87%     6.47% 14.70%     7.41%  11.74%     8.05%   3.06%


Ratio/Supplemental Data

Net Assets, End of Period 
   (000s Omitted)                      $26,572   $13,725   $7,867   $6,297   $5,244   $3,975  $3,399   $3,315    $3,401  $3,029

Ratio of Expenses to Average 
   Net Assets**                           0.65%    0.65%    0.65%    0.65%    0.65%    0.65%   0.65%    0.65%    0.65%    0.65%

Ratio of Net Investment Income to
   Average Net Assets**                   6.25%    6.08%    6.03%    5.99%    6.83%    7.74%   8.87%    8.63%    8.50%    8.20%

Portfolio Turnover Rate                  25.67%   14.74%   11.97%   12.23%   13.58%    8.74%  46.09%   24.47%    4.31%   26.23%

<FN>

  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During the periods shown,  prior to 1996, CUNA Mutual Life Insurance  Company
   and its affiliates absorbed all expenses in excess of .65% of the average net
   assets of the Capital Appreciation Stock, Growth and Income Stock,  Balanced,
   Bond and Money  Market  Funds  under the  terms of an  Expense  Reimbursement
   Agreement  between  the Ultra  Series  Fund and CUNA  Mutual  Life  Insurance
   Company.  Annually,  the Fund and CUNA Mutual  Life  Insurance  Company  have
   renewed the Expense  Reimbursement  Agreement.  If the Expense  Reimbursement
   Agreement had not been in effect and if the full expenses allowable under the
   Investment   Advisory  Agreement  between  the  Ultra  Series  Fund  and  the
   Investment Adviser had been charged, the amounts that would have been charged
   and the ratios that would have resulted are:

Bond Fund                                 1996     1995     1994     1993     1992    1991     1990     1989     1988    1987

Amount Charged                          $134,222  $70,290  $48,651  $44,293  $33,269 $27,311  $25,651  $28,139  $43,266 $41,968

Ratio of Expenses to
Average Net Assets                        0.67%    0.68%    0.70%    0.75%    0.75%   0.75%    0.77%    0.83%    1.31%   1.47%

Ratio of Net Investment
Income to Average Net Assets              6.23%    6.04%    5.98%    5.89%    6.74%   7.65%    8.75%    8.45%    7.84%   7.39%

The Expense  Reimbursement  Agreement between CUNA Mutual Life Insurance Company
and the Fund was  terminated  effective  May 1, 1997 and the Fund entered into a
Management Agreement with CIMCO Inc., the Investment Adviser,  pursuant to which
the fees changed for Fund management and expenses. (See The Investment Adviser.)
</FN>
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                               MONEY MARKET FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                           -------------------------------- MONEY MARKET FUND --------------------------------
(For a share outstanding throughout 
    the period):                          1996     1995     1994     1993    1992     1991     1990    1989     1988     1987
<S>                                    <C>       <C>       <C>     <C>       <C>    <C>       <C>     <C>       <C>     <C>   
Net Asset Value, Beginning of Period      $1.00   $1.00     $1.00   $1.00     $1.00  $1.00     $1.00   $1.00     $1.00  $1.00

  Income from Investment Operations

   Net Investment Income                  0.05     0.05     0.03     0.03     0.03    0.05     0.08     0.08     0.07    0.06

   Net Realized and Unrealized Gain 
    (Loss)on Investments                  0.00     0.00     0.00     0.00     0.00    0.00     0.00     0.00     0.00    0.00

  Total from Investment Operations        0.05     0.05     0.03    0.03     0.03     0.05     0.08     0.08     0.07    0.06

  Distributions

   Distributions from Net Investment 
    Income                               (0.05)   (0.05)   (0.03)   (0.03)   (0.03)  (0.05)   (0.08)   (0.08)   (0.07)  (0.06)

  Distributions from Realized Capital 
    Gains                                (0.00)   (0.00)    0.00     0.00     0.00    0.00     0.00     0.00     0.00    0.00

  Total Distributions                    (0.05)   (0.05)   (0.03)   (0.03)   (0.03)  (0.05)   (0.08)   (0.08)   (0.07)  (0.06)

Net Asset Value, End of Period            $1.00   $1.00     $1.00   $1.00     $1.00  $1.00     $1.00   $1.00     $1.00  $1.00

Total Return*                             5.17%   5.21%     3.34%   2.86%     3.05%  5.36%     7.53%   8.39%     6.91%   6.14%

Ratio/Supplemental Data

Net Assets, End of Period 
  (000s Omitted)                       $21,011   $11,374   $7,799  $4,749    $5,097  $5,082    $4,794  $4,420    $2,541  $2,341

Ratio of Expenses to Average 
   Net Assets**                           0.65%   0.65%     0.65%   0.65%     0.65%   0.65%     0.65%   0.65%     0.65%   0.65%

Ratio of Net Investment Income to 
  Average Net Assets**                    4.74%   5.17%     3.66%   2.43%     3.05%   5.36%     7.53%   8.39%     6.91%   6.14%

Portfolio Turnover Rate                    --       --        --      --        --      --        --      --        --      --


For the Money  Market Fund,  the  "seven-day  average"  yield for the seven days
ended December 31, 1995, was 4.93% and the "effective" yield for that period was
5.05%.
<FN>

  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During the periods shown,  prior to 1996, CUNA Mutual Life Insurance  Company
   and its affiliates absorbed all expenses in excess of .65% of the average net
   assets of the Capital Appreciation Stock, Growth and Income Stock,  Balanced,
   Bond and Money  Market  Funds  under the  terms of an  Expense  Reimbursement
   Agreement  between  the Ultra  Series  Fund and CUNA  Mutual  Life  Insurance
   Company.  Annually,  the Fund and CUNA Mutual  Life  Insurance  Company  have
   renewed the Expense  Reimbursement  Agreement.  If the Expense  Reimbursement
   Agreement had not been in effect and if the full expenses allowable under the
   Investment   Advisory  Agreement  between  the  Ultra  Series  Fund  and  the
   Investment Adviser had been charged, the amounts that would have been charged
   and the ratios that would have resulted are:

Money Market Fund                         1996     1995     1994     1993     1992    1991     1990     1989     1988    1987
                                          ----     ----     ----     ----     ----    ---------------------------------------

Amount Charged                          $117,520  $70,062  $44,391  $44,836  $39,068 $38,030  $34,514  $28,647  $37,340 $39,358

Ratio of Expenses to
Average Net Assets                        0.67%    0.73%    0.78%    0.77%    0.75%   0.73%    0.77%    0.87%    1.49%   1.68%

Ratio of Net Investment
Income to Average Net Assets              4.72%    5.09%    3.53%    2.31%    2.96%   5.29%    7.42%    8.17%    6.07%   5.11%

The Expense  Reimbursement  Agreement between CUNA Mutual Life Insurance Company
and the Fund was  terminated  effective  May 1, 1997 and the Fund entered into a
Management Agreement with CIMCO Inc., the Investment Adviser,  pursuant to which
the fees changed for Fund management and expenses. (See The Investment Adviser.)
</FN>
</TABLE>




<PAGE>

<TABLE>
<CAPTION>

                                              TREASURY 2000 FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                      Years Ended December 31

                                                  ---------------------------- TREASURY 2000 FUND ----------------------------
(For a share outstanding throughout the period)    1996     1995     1994     1993    1992     1991     1990     1989    1988
<S>                                             <C>      <C>      <C>      <C>      <C>      <C>       <C>      <C>     <C> 
Net Asset Value, Beginning of Period              $8.47     $7.00   $7.53     $6.53  $6.04     $5.02   $4.69     $3.85  $3.62

  Income from Investment Operations

   Net Investment Income                           0.58     0.58     0.53     0.48    0.45     0.41     0.38     0.34    0.14

   Net Realized and Unrealized Gain (Loss)
    on Investments                                (0.41)    0.89    (1.06)    0.52    0.04     0.61    (0.05)    0.50    0.09

  Total from Investment Operations                 0.17     1.47    (0.53)    1.00    0.49     1.02     0.33     0.84    0.23

  Distributions

   Distributions from Net Investment Income        0.00     0.00     0.00     0.00    0.00     0.00     0.00     0.00    0.00

   Distributions from Realized Capital Gains       0.00     0.00     0.00     0.00    0.00     0.00     0.00     0.00    0.00

   Total Distributions                             0.00     0.00     0.00     0.00    0.00     0.00     0.00     0.00    0.00

Net Asset Value, End of Period                    $8.64     $8.47   $7.00     $7.53  $6.53     $6.04   $5.02     $4.69  $3.85

Total Return*                                      2.10%   20.99%   -7.12%   15.43%   8.01%   20.37%    7.12%   21.79%   6.28%


Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)          $1,585   $1,545   $1,272   $1,363  $1,176   $1,084    $987     $834    $681

Ratio of Expenses to Average Net Assets            0.45%    0.45%    0.45%    0.45%   0.45%    0.45%    0.45%    0.45%   0.45%

Ratio of Net Investment Income to Average
   Net Assets                                      7.03%    7.40%    7.50%    6.69%   7.26%    7.76%    8.25%    8.02%   8.70%

Portfolio Turnover Rate                             --       --       --       --      --       --       --       --      --

<FN>

  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.
</FN>
</TABLE>



<PAGE>


                              THE ULTRA SERIES FUND

   
The Ultra Series Fund was established as a Massachusetts  Business Trust under a
Declaration of Trust dated September 16, 1983. The Ultra Series Fund is a series
fund with six separate  investment  portfolios,  each of which is a diversified,
open-end  management  investment  company,  in effect,  a separate  mutual  fund
("Fund"). The Ultra Series Fund issues a separate series of shares of beneficial
interest for each Fund representing fractional undivided interests in that Fund.
An  investor  in a Fund is entitled  to a pro-rata  share of all  dividends  and
distributions  arising from the net income and capital gains on the  investments
of that Fund. An investor also shares in any losses of that Fund.  The six Funds
are: Capital Appreciation Stock, Growth and Income Stock, Balanced,  Bond, Money
Market,  and Treasury 2000. In the future,  the number of Funds may change.  The
Declaration of Trust permits the Ultra Series Fund to issue an unlimited  number
of shares of each series and to sub-divide the shares of each series into two or
more classes. Currently, each series of shares is divided into Class C and Class
Z shares.  Class C and Class Z shares are identical except for the fact that the
net asset  value of each Class C share  reflects  a  distribution  fee  assessed
against  the  assets  of each  Fund  supporting  Class C  shares  pursuant  to a
distribution  plan adopted in  accordance  with Rule 12b-1 under the  Investment
Company Act of 1940 (the "Act"). (See FEE TABLES.)

The Ultra Series Fund offers its shares to separate accounts of CUNA Mutual Life
Insurance  Company (the "Company") or of its "permanent  affiliate," CUNA Mutual
Insurance Society ("CUNA Mutual") and subsidiaries and affiliates of the Company
and CUNA  Mutual  (together,  the "CUNA  Mutual  Group") as well as to  separate
accounts of other unaffiliated life insurance  companies as funding vehicles for
certain individual variable annuity contracts,  group variable annuity contracts
and individual  variable life insurance  contracts.  Most such separate accounts
are each,  like the Ultra Series Fund,  registered as investment  companies with
the Securities and Exchange Commission ("SEC"), and a separate prospectus, which
accompanies  this  Prospectus,  describes  each such  separate  account  and its
related  contract.  Some insurance  company separate  accounts  supporting group
variable  annuity  contracts  sold solely to  qualified  pension and  retirement
plans, however, are not investment companies and are not registered with the SEC
as investment  companies nor are interests in the separate account registered as
securities under the federal securities laws. Although some disclosure documents
relating to such group variable annuity contracts (and/or to the plan purchasing
the  contracts)  may be  provided to the plan  purchasing  the  contracts  or to
participants in such a plan, no prospectus  exists for the contracts.  The Ultra
Series  Fund  also may  offer its  shares  directly  to  qualified  pension  and
retirement  plans.  The Ultra  Series Fund  generally  offers  Class Z shares to
separate  accounts of CUNA Mutual  Group  insurance  companies  and to qualified
pension and retirement  plans of CUNA Mutual Group  companies and offers Class C
shares to separate accounts of insurance  companies and to qualified pension and
retirements  plans that are not  affiliated  with CUNA Mutual  Group.  The Ultra
Series Fund does not offer its shares directly to the general public.

Because  shares  of the  Ultra  Series  Fund are sold to the CUNA  Mutual  Group
separate  accounts,  qualified  retirement plans sponsored by CUNA Mutual Group,
unaffiliated insurance company separate accounts and qualified retirement plans,
it is  possible  that  material  conflicts  could  arise  among and  between the
interests of: (1) variable annuity contract owners (or participants  under group
variable annuity  contracts) and variable life insurance contract owners, or (2)
owners of variable  annuity and variable life insurance  contracts of affiliated
and  unaffiliated  insurance  companies and (3)  participants  in affiliated and
unaffiliated  qualified retirement plans. Such material conflicts could include,
for example,  differences in federal tax treatment of variable annuity contracts
versus  variable  life  insurance  contracts.  The  Ultra  Series  Fund does not
currently  foresee  any  disadvantage  to one  category of  investors  vis-a-vis
another  arising  from the fact  that the Ultra  Series  Fund's  shares  support
different  types of variable  insurance  contracts.  However,  the Ultra  Series
Fund's  Board of Trustees  will  continuously  monitor  events to  identify  any
potential  material  conflicts that may arise between the interests of different
categories or classes of investors and to determine what action,  if any, should
be taken to resolve such conflicts.  Such action may include redeeming shares of
the Ultra Series Fund held by one or more of the separate  accounts or qualified
retirement plans involved in any material irreconcilable conflict.
    

                       INVESTMENT OBJECTIVES AND POLICIES

   
Each Fund has one or more investment  objectives and related investment policies
and uses various investment  techniques to pursue these objectives and policies.
There can be no  assurance  that any of the Funds will  achieve  its  investment
objective or objectives.  Investors should not consider any one Fund alone to be
a  complete  investment  program.  All of the Funds are  subject  to the risk of
changing economic conditions, as well as the risk inherent in the ability of the
Fund's  investment  adviser to make changes in the portfolio  composition of the
Fund in anticipation of changes in economic, business, and financial conditions.
As with any security,  a risk of loss is inherent in an investment in the shares
of any of the Funds.

The different types of securities,  investments,  and investment techniques used
by each Fund all have  attendant  risks of varying  degrees.  For example,  with
respect to equity securities,  there can be no assurance of capital appreciation
and there is a  substantial  risk of decline.  With respect to debt  securities,
there  exists the risk that the issuer of a security may not be able to meet its
obligations  on  interest  or  principal  payments  at the time  required by the
instrument. In addition, the value of debt instruments generally rises and falls
inversely with prevailing interest rates.

Certain types of  investments  and investment  techniques  common to one or more
Funds are  described  in  greater  detail,  including  the risks of each,  under
SPECIAL INVESTMENT  TECHNIQUES in this Prospectus or in INVESTMENT  PRACTICES in
the Statement of Additional  Information.  The Funds are also subject to certain
investment   restrictions  that  are  described  under  the  caption  INVESTMENT
LIMITATIONS in the Statement of Additional Information.

The  investment  objective or objectives of each Fund as well as the  investment
restrictions  of each Fund are  fundamental  and may not be changed  without the
approval of a majority of the votes  attributable to the  outstanding  shares of
that  Fund.  (See   INVESTMENT   LIMITATIONS  in  the  Statement  of  Additional
Information.)  Investment policies are not fundamental and may be changed by the
Ultra Series Fund's Board of Trustees without shareholder approval.

Capital Appreciation Stock Fund

The  primary  investment  objective  of the Capital  Appreciation  Stock Fund is
long-term capital growth. Due to its more aggressive focus on capital growth and
lack of emphasis on current income, this Fund will typically  experience greater
variability  of  returns  over time than the Growth and  Income  Stock  Fund.  A
characteristic  common to most  stocks  owned  will be an  attractive  valuation
relative to the expected  level and  certainty of the issuing  company's  future
earnings. Relative to the Growth and Income Stock Fund, the Capital Appreciation
Stock Fund will include some smaller,  less developed issuers and some companies
undergoing more significant  fundamental changes in their markets or operations.
The Fund  will  diversify  its  holdings  among  various  industries  and  among
companies  within those  industries but will often be less  diversified than the
Growth and Income  Stock  Fund.  The  combination  of these  factors  introduces
greater  investment  risk than the Growth and Income  Stock  Fund,  but can also
provide higher long-term returns than the returns typically  available from less
variable investments.  When, in the opinion of management, current cash needs or
market or economic  conditions  warrant,  the Fund may maintain a portion of its
assets in cash or cash  equivalents of the types  permitted for the Money Market
Fund.

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and  borrow  money.  Also,  the Fund may lend  portfolio
securities,  invest in restricted securities,  invest in foreign securities, and
invest in put and call  options,  stock index futures and related  options.  The
Fund may invest up to 25% of assets in American  Depository  Receipts  ("ADRs").
These  practices  are  described  in  SPECIAL  INVESTMENT  TECHNIQUES  or in the
Statement of Additional Information.

Growth and Income Stock Fund

The  primary  investment  objective  of the  Growth  and  Income  Stock  Fund is
long-term  capital growth,  with income as a secondary  consideration.  The Fund
will focus on stocks of  companies  with  financial  and market  strength  and a
long-term record of performance.  Primarily  through  ownership of a diversified
portfolio of common stocks and securities  convertible  into common stocks,  the
Fund will seek a rate of return in excess of returns  typically  available  from
less variable investment  alternatives.  A characteristic  common to most stocks
owned will be an attractive valuation relative to the issuing company's apparent
strength and earnings  capability.  The Fund will  diversify its holdings  among
various  industries and among companies  within those  industries.  When, in the
opinion  of  management,  current  cash needs or market or  economic  conditions
warrant,  the  Fund  may  maintain  a  portion  of its  assets  in  cash or cash
equivalents of the types permitted for the Money Market Fund.

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and  borrow  money.  Also,  the Fund may lend  portfolio
securities,  invest in restricted securities,  invest in foreign securities, and
invest in put and call  options,  stock index futures and related  options.  The
Fund may invest up to 25% of assets in ADRs.  These  practices  are described in
SPECIAL INVESTMENT TECHNIQUES or in the Statement of Additional Information.

Balanced Fund

The investment  objective of the Balanced Fund is to achieve a high total return
through the  combination of income and capital  appreciation.  Total returns are
expected to be less variable than those of the Capital  Appreciation  Stock Fund
and the Growth and Income Stock Fund but more variable  than the Bond Fund.  The
Balanced  Fund invests in a broadly  diversified  list of  securities  including
common  stocks,  bonds and money market  instruments.  The  percentage of assets
invested  in  equity  securities,  fixed  income  securities  and  money  market
instruments  may vary  somewhat  depending  upon  management's  judgment  of the
relative  attractiveness  of each sector and anticipated cash needs of the Fund.
Generally,  however,  common stocks will constitute 60% to 40% of Fund's assets,
bonds will  constitute 40% to 60% of Fund's assets and money market  instruments
may  constitute  up to  20%  of  Fund's  assets.  (See  Money  Market  Fund  for
description of money market instruments; see Bond Fund for description of bonds;
see  Capital  Appreciation  Stock  Fund and  Growth  and  Income  Stock Fund for
description of equity securities.)

Debt  securities  invested in by the Fund will be affected by general changes in
interest  rates,  resulting  in  increases  or  decreases  in the value of these
securities.  Market prices of debt  securities  tend to rise when interest rates
fall, and fall when interest rates rise.  Issuers of debt  securities may not be
able to meet their  interest or  principal  payment  obligations  when due.  The
ability of the portfolio to realize  interest  under  repurchase  agreements and
pursuant to loans of the Fund's  securities  is  dependent on the ability of the
seller or borrower, as the case may be, to perform its obligations to the Fund.

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and  borrow  money.  Also,  the Fund may lend  portfolio
securities,  invest in  restricted  securities,  invest in  foreign  securities,
invest in put and call  options,  financial  futures,  stock  index  futures and
related  options.  The Fund  may  invest  up to 15% of  assets  in  ADRs.  These
practices are described in the SPECIAL INVESTMENT TECHNIQUES or in the Statement
of Additional Information.

Bond Fund

The primary investment objective of the Bond Fund is to generate a high level of
current  income,  consistent  with the prudent  limitation of  investment  risk,
through  investment in a diversified  portfolio of fixed-income  securities with
maturities of up to 30 years.  To keep current income  relatively  stable and to
limit share price  volatility,  the portfolio will emphasize  investment  grade,
primarily  intermediate  term  securities.  Pursuit of these  objectives  can be
expected  to result  over time in a lower  average  return  than in the  Capital
Appreciation  Stock Fund,  Growth and Income  Stock Fund or Balanced  Fund.  The
assets  of the  Fund  may  also  be held in  cash  or  temporarily  invested  in
short-term  investments  when, in the opinion of management,  current  liquidity
needs or market  or  economic  conditions  warrant.  The Fund may  invest in the
following instruments:

         Corporate Debt Securities:  Issued by domestic and foreign corporations
         which have a rating within the four highest categories as determined by
         Standard & Poor's Corporation  and/or Moody's Investors  Service,  Inc.
         The ratings are described in the Statement of Additional Information.

         U.S.  Government  Debt  Securities:  Issued or  guaranteed  by the U.S.
         Government or its agencies or instrumentalities  (See Money Market Fund
         for a description of U.S. Government securities).

         Foreign  Government Debt Securities:  Issued or guaranteed by a foreign
         government  or its  agencies  or  instrumentalities,  payable  in  U.S.
         dollars,  which have a rating  within the four  highest  categories  as
         established by Standard & Poor's  Corporation  and/or Moody's Investors
         Service, Inc.

         Other Issuer Debt  Securities:  Issued or guaranteed  by  corporations,
         banking  institutions,  and  others  which,  although  not  rated  by a
         national  rating service,  are considered by the Investment  Adviser to
         have an investment quality equivalent to the four highest categories as
         determined by Standard and Poor's  Corporation and/or Moody's Investors
         Service, Inc.

         Cash or Cash  Equivalents:  Of the types permitted for the Money Market
         Fund.

The Bond Fund will be affected by general changes in interest rates resulting in
increases or decreases in the value of the Fund's  securities.  Market prices of
debt  securities  tend to rise when  interest  rates fall and fall when interest
rates rise. Issuers of debt securities may not be able to meet their interest or
principal  payment  obligations  when due.  The  ability  of the Fund to realize
interest  under  repurchase  agreements  and  pursuant  to loans  of the  Fund's
securities  is dependent  on the ability of the seller or borrower,  as the case
may be, to perform its obligation to the Fund.

The Bond Fund  currently  invests no more than 5% of its net assets in corporate
or  foreign  government  debt  securities  which  are  not in the  four  highest
categories  as rated by  Standard  & Poor's  Corporation  or  Moody's  Investors
Service, Inc.

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and  borrow  money.  Also,  the Fund may lend  portfolio
securities,  invest in  restricted  securities,  invest in  foreign  securities,
invest in put and call options,  financial futures,  and related options.  These
practices are described in SPECIAL INVESTMENT  TECHNIQUES or in the Statement of
Additional Information.

Money Market Fund

The investment objective of the Money Market Fund is to seek the highest current
income available from money market instruments  consistent with the preservation
of capital  and  liquidity.  The Fund will  maintain a  dollar-weighted  average
portfolio  maturity  which  does not  exceed  90 days.  The Fund  will  purchase
instruments maturing in twelve months or less from the date of purchase.
The Fund  will  purchase  instruments  that  meet one of the  following  quality
standards:

1.       Securities that at the time of purchase are rated in the highest rating
         category for  short-term  debt  obligations  by at least two nationally
         recognized statistical rating organizations;

2.       Unrated  securities that at the time of purchase the Investment Adviser
         determines  that if they had been  rated  would  have been rated in the
         highest rating category for short-term debt obligations by at least two
         nationally recognized statistical rating organizations; or
    

3.       Securities  that at the time of issuance were long-term  securities but
         that at the time of purchase have a remaining maturity of less than one
         year  and  whose  issuer  has  received  with  respect  to a  class  of
         short-term  debt  obligations  (or any security within that class) that
         now is  comparable  in priority  and  security  with the security to be
         purchased,  the highest rating category for short-term debt obligations
         from  at   least   two   nationally   recognized   statistical   rating
         organizations.

   
The Fund may invest in the following  instruments meeting the above maturity and
quality standards:

         U.S. Government  Obligations:  U.S. Government  securities include, but
         are not limited to:  direct  obligations  of the U.S.  Treasury such as
         U.S.  Treasury bills,  notes and bonds, and notes,  bonds, and discount
         notes of U.S.  Government  instrumentalities  or agencies,  such as the
         Federal Land Bank, Bank for Cooperatives,  Federal  Intermediate Credit
         Bank, Federal Home Loan Bank,  Farmers Home  Administration and Federal
         National Mortgage Association. The Fund may invest in securities issued
         or guaranteed  by any of the foregoing  entities or by any other agency
         or  instrumentality  established  or sponsored by the U.S.  Government.
         Some  obligations  issued  or  guaranteed  by  government  agencies  or
         instrumentalities  of the U.S.  Government are backed by the full faith
         and credit of the U.S. Government,  such as U.S. Treasury bills; others
         are backed by the right of the issuer to borrow from the U.S.  Treasury
         or are backed by the credit of the  agency or  instrumentality  issuing
         the  obligation.  No  assurance  can be given that the U.S.  Government
         would   provide   financial   support   to  U.S.   Government-sponsored
         instrumentalities because it is not obligated to do so.
    

         Commercial Paper:  Corporations issue these unsecured  promissory notes
         to finance their short-term credit needs.

   
         Corporate  Obligations:  Corporations  issue  these  bonds and notes to
         finance  long-term  credit  needs.  The Fund only  invests in corporate
         obligations which have a maturity when purchased of one year or less.

         Bank  Obligations:  The Fund may  invest in the  following  obligations
         issued by banks subject to regulation by the U.S. Government and having
         total  assets of $1  billion or more:  certificates  of  deposit,  time
         deposits,   bankers'   acceptances.   The  Fund  may  also   invest  in
         certificates of deposit of savings  institutions  regulated by the U.S.
         Government  and having total assets of $1 billion or more. The Fund may
         invest in the  securities of foreign  branches of U.S.  banks,  such as
         negotiable  certificates of deposit  ("Eurodollar CDs"), and may invest
         in  foreign  securities.  All such  securities  must be payable in U.S.
         dollars.  U.S. dollar  denominated  obligations of foreign  branches of
         U.S.  banks and U.S.  branches of foreign  banks are not insured by the
         Federal  Deposit  Insurance   Corporation.   (See  SPECIAL   INVESTMENT
         TECHNIQUES.)

         Certificates of Deposit of Smaller Banks and Savings Institutions:  The
         Fund may invest in  certificates of deposit issued by banks and savings
         institutions  with total assets of less than $1 billion  provided  they
         are fully insured in principal amount,  but not as to interest,  by the
         Federal  Deposit  Insurance  Corporation,  or the National Credit Union
         Share  Insurance  Fund. In determining  whether and to what extent such
         securities  will be acquired by the Fund, the  Investment  Adviser will
         consider  factors such as yield,  availability  of a resale  market for
         certificates  of  deposit  of  small   institutions,   and  the  effect
         investments  in  these  securities  may  have  on  the  Fund's  overall
         liquidity.

Although  the Fund  seeks to  maintain  a Net  Asset  Value of $1 per  share for
purposes of purchases and  redemptions,  there can be no assurance that the Fund
will be able to maintain a stable Net Asset Value of $1 per share. The Fund will
be affected by general  changes in interest  rates  resulting  in  increases  or
decreases in the value of the  obligations  held by the Fund.  The values of the
securities in the portfolio can be expected to vary  inversely to the changes in
prevailing  interest rates. Thus, if interest rates have increased from the time
a security was purchased,  such security, if sold, might be sold at a price less
than its purchase cost. Similarly, if interest rates have declined from the time
a security  was  purchased,  such  security,  if sold,  might be sold at a price
greater than its purchase cost. In either instance,  if the security was held to
maturity,  no loss or gain  would  normally  be  realized  as a result  of these
fluctuations.  Redemptions  of shares could require the sale of investments at a
time when such a sale might not otherwise be desirable. The ability of the other
party to the  transaction  to perform its  obligations to the Fund may determine
whether the Fund will receive the principal invested and the interest due.

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and borrow money.  Also,  the Fund may invest in foreign
securities. These practices are described in SPECIAL INVESTMENT TECHNIQUES.

Treasury 2000 Fund

The  investment  objective  of the  Treasury  2000 Fund is to provide  safety of
capital and a relatively  predictable payout upon portfolio maturity,  primarily
by investing  in Stripped  Treasury  Securities.  Stripped  Treasury  Securities
include U.S.  Treasury debt obligations  originally issued as bearer bonds which
have been stripped of their unmatured interest coupons,  coupons which have been
stripped from U.S.  Treasury  bearer  bonds,  and receipts or  certificates  for
stripped U.S.  Treasury debt obligations.  Stripped  Treasury  Securities do not
receive  any  periodic  payments  of  interest  and are  not  subject  to  early
redemption. The Stripped Treasury Securities held by this Fund mature on (have a
portfolio maturity date of) November 15, 2000.
    

Unlike most  coupon-bearing  bonds,  Stripped Treasury  Securities are sold at a
substantial  discount  from face value  because the buyer of  Stripped  Treasury
Securities  receives  only the right to receive one future fixed  payment on the
security  and does not receive any rights to periodic  interest  payments on the
security.  While Stripped Treasury Securities  insulate  shareholders from being
unable to invest  interest  payments  received at a rate as high as the yield on
the original security, they also prevent investing the interest at a higher rate
should interest rates raise.

Because  of  their  substantial  discount,   Stripped  Treasury  Securities  are
particularly  susceptible  to wide  fluctuations  in  value  as  interest  rates
increase or decrease. The longer the term to maturity, the more susceptible they
will be to a given change in interest rate levels.  Variable  rates of inflation
and economic growth,  together with the fiscal and monetary  policies adopted to
attempt  to deal with  these and other  economic  problems,  contribute  to wide
fluctuations  in  interest  rates  (and  thus in the  value of  fixed-rate  debt
obligations like these).  Although more volatile,  Stripped Treasury  Securities
avoid reinvestment risk on the increase in value of the security.  Avoiding this
risk is an important  factor in being able to achieve a  relatively  predictable
payout upon portfolio maturity.

   
In addition to Stripped Treasury  Securities,  the Treasury 2000 Fund may invest
in  coupon-bearing  Treasury  Notes with  maturities  identical  to those of the
Stripped  Treasury  Securities held in the portfolio.  The Treasury Notes may be
purchased to the extent  necessary to maintain  sufficient  cash flow to pay the
Adviser's fees.

On or within 12 months prior to the portfolio maturity date, the securities will
be liquidated.  (See MANAGEMENT OF THE ULTRA SERIES FUND and OFFER, PURCHASE AND
REDEMPTION OF SHARES.) Once the Treasury 2000 Fund has liquidated its portfolio,
additional  Stripped Treasury Securities with a portfolio maturity date selected
at that time may be purchased and the Fund may continue,  with  liquidation  and
subsequent refunding occurring from time to time. Operation of the new portfolio
would be consistent  with the operation of the Treasury 2000  portfolio.  If, at
the time of the  portfolio  maturity date for this Fund, it appears not to be in
the  best  interest  of  the  Fund  to  purchase  additional  Stripped  Treasury
Securities,  the Fund will  distribute  its  assets and cease  operations.  (See
MANAGEMENT  OF THE ULTRA  SERIES  FUND and OFFER,  PURCHASE  AND  REDEMPTION  OF
SHARES.)

Consistent  with  applicable  regulatory  requirements,  the Fund may enter into
repurchase  agreements  and  borrow  money.  Also,  the Fund may lend  portfolio
securities and invest in financial futures and related options.  These practices
are described in SPECIAL INVESTMENT TECHNIQUES or in the Statement of Additional
Information.

                          SPECIAL INVESTMENT TECHNIQUES

Investment Techniques and Instruments Authorized But Not Used

As  described  above,  certain of the Funds may lend  portfolio  securities  and
invest  in  restricted  securities,  foreign  securities,  put and  call  option
contracts,  stock index futures  contracts,  financial  futures  contracts,  and
options on stock index  futures  contracts and  financial  futures  contracts in
which the Fund can invest.  None of the Funds has  employed  these  practices or
invested in these instruments  during the past year and has no current intention
of doing so in the foreseeable future. Each is described in INVESTMENT PRACTICES
in the Statement of Additional Information.

Repurchase Agreements

Each Fund may enter into repurchase  agreements ("repos") with banks and dealers
in U.S. Government securities.  Under a repurchase agreement, a Fund may acquire
an  underlying  debt  instrument  for a relatively  short  period  subject to an
obligation of the seller to repurchase  and the Fund to resell the instrument at
a fixed price and time, thereby  determining the yield during the Fund's holding
period.   The  yield  during  the  holding   period  is  insulated  from  market
fluctuations.  The yield is not related to the interest  rate on the  underlying
securities.  Under the Act,  repurchase  agreements are considered  loans by the
Fund. The difference between the total amount to be received upon the repurchase
of the  securities  and the price  paid by the Fund upon  their  acquisition  is
accrued  daily  as  interest.  If the  institution  defaults  on the  repurchase
agreement, the Fund will retain possession of the underlying securities.  In the
event of a  default  by an  institution,  the Fund may  incur  certain  costs in
liquidating the collateral, and could also incur a loss if the proceeds realized
upon sale of the  underlying  obligations  are less than the  original  purchase
price. In addition, if bankruptcy  proceedings are commenced with respect to the
seller, realization on the collateral may be delayed or limited and the Fund may
incur  additional  costs.  In such a case,  the Fund  will be  subject  to risks
associated  with changes in the market value of the  collateral  securities.  In
order to limit the risks associated with entry into repurchase  agreements,  the
Trustees  have  adopted  the  following  policies  with  respect  to  repurchase
agreements.  The portfolios will enter into repurchase  agreements only (a) with
the  Ultra  Series  Fund's  custodian  bank,  (b)  with  banks  (other  than the
custodian) having capital (and surplus) of at least $1 billion or (c) with major
brokerage firms which are among the 10 largest government securities dealers and
which have been approved by the Board of Trustees,  upon  recommendation  by the
Ultra Series  Fund's  Investment  Adviser.  The Fund will obtain  collateral  in
proper form having a market value of not less than 100% of the repurchase price.
Such collateral will be U.S. Government obligations as defined under the section
describing the Money Market Fund.

Borrowing

All of the Funds may borrow money but only from banks and only for  temporary or
short-term  purposes.  Temporary or short-term  purposes may include  short-term
(i.e.,  five business  days)  credits for clearing  portfolio  transactions  and
borrowing in order to meet redemption  requests or to finance failed settlements
of portfolio trades. No Fund will borrow for leveraging purposes. Each Fund will
maintain a  continuous  asset  coverage of at least 300% (as defined in the Act)
with  respect  to all of its  borrowings.  Should  the value of a Fund's  assets
decline to below 300% of borrowings,  the Fund may be required to sell portfolio
securities  within  three days to reduce the Fund's  debt and  restore  the 300%
asset  coverage.  Borrowing  involves  interest  costs. A Fund will not purchase
additional securities while its borrowings exceed 5% of its total assets.

Foreign Securities

Investing  in  foreign  securities  involves  significant  risks  not  typically
associated  with  investing in domestic  securities.  Foreign  securities may be
affected by changes in currency exchange rates,  changes in foreign or U.S. laws
or  restrictions   applicable  to  such  investments  and  in  exchange  control
regulations. Some foreign stock markets have substantially less volume than, for
example,  the New York Stock Exchange and securities of some foreign issuers may
be less  liquid than  securities  of domestic  issuers.  Commissions  and dealer
mark-ups on  transactions  in foreign  securities may be higher than for similar
transactions  in the  United  States.  In  addition,  clearance  and  settlement
procedures  may be different in foreign  countries and, in certain  markets,  on
certain occasions, such procedures have been unable to keep pace with the volume
of   securities   transactions,   thus  making  it  difficult  to  conduct  such
transactions.

Foreign issuers of securities are not generally  subject to uniform  accounting,
auditing and financial  reporting  standards  comparable to those  applicable to
domestic  companies.  There may be less publicly  available  information about a
foreign  issuer than about a domestic one. In addition,  there is generally less
government  regulation  of stock  exchanges,  brokers,  and listed and  unlisted
issuers  in  foreign  countries  than in the United  States.  Furthermore,  with
respect to certain foreign countries,  there is the possibility of expropriation
or  confiscatory  taxation,  imposition  of  withholding  taxes on  dividend  or
interest  payments,  limitations  on the removal of funds or other assets of the
Fund, or political or social instability or diplomatic  developments which could
affect investments in those countries.

Many foreign  securities are  represented  by ADRs.  ADRs represent the right to
receive  foreign   securities   deposited  in  a  domestic  bank  or  a  foreign
correspondent  bank.  Prices of ADRs are  quoted in U.S.  dollars,  and ADRs are
traded in the U.S. on exchanges  or  over-the-counter  and are  sponsored by and
issued by domestic  banks.  In general,  there is a large,  liquid market in the
United  States for ADRs  quoted on a national  exchange  or the NASD's  national
market system. The information  available for ADRs is subject to the accounting,
auditing and financial reporting standards of the domestic market or exchange on
which the they are traded,  which  standards  are more uniform and exacting than
those to which many  issuers  of foreign  securities  are  subject.  ADRs do not
eliminate  all of the risk inherent in investing in foreign  securities.  To the
extent that a Fund acquires ADRs through a bank that does not have a contractual
relationship  with the issuer of a foreign  security  underlying  the receipt to
issue and service the receipt,  there may be an increased  possibility  that the
Fund would not become aware of and be able to respond to corporate  actions such
as stock splits or rights  offerings  involving  the foreign  issuer in a timely
manner.  The market  value of ADRs is  dependent  upon the  market  value of the
underlying  securities and  fluctuations in the value of the currencies in which
the underlying security is denominated relative to the U.S. dollar. In addition,
lack of  information  about an issuer of the  underlying  security may result in
inefficiencies  in the  valuation of the related ADR.  However,  by investing in
ADRs rather  than  directly in foreign  securities,  a Fund will avoid  currency
risks during the settlement period for both purchases and sales.
    

                       MANAGEMENT OF THE ULTRA SERIES FUND

The Trustees

   
The  overall  responsibility  for the  supervision  of the  affairs of the Ultra
Series  Fund vests in the  Trustees.  CIMCO Inc.  (the  "Investment  Adviser" or
"Adviser") has agreed to handle the day-to-day affairs of the Ultra Series Fund.
The Trustees  meet  periodically  to review the affairs of the Ultra Series Fund
and to establish certain  guidelines which the Investment Adviser is expected to
follow in  implementing  the  investment  objectives  and  policies of the Ultra
Series Fund.

CUNA Mutual Life Insurance Company

The Company is a mutual life insurance company organized under the laws of Iowa,
with its home office at 2000 Heritage Way,  Waverly,  Iowa 50677. The Company is
the transfer agent and the dividend  disbursing agent for the Ultra Series Fund.
The Company owns a one-half interest in CIMCO Inc., the Investment  Adviser.  On
July 1, 1990,  the Company  entered into a permanent  affiliation  with the CUNA
Mutual Insurance  Society,  5910 Mineral Point Road,  Madison,  Wisconsin 53705.
CUNA Mutual Investment Corporation,  5910 Mineral Point Road, Madison, Wisconsin
53705,  is an investment  subsidiary  wholly-owned  by CUNA Mutual.  CUNA Mutual
Investment  Corporation owns a one-half interest in the Investment Adviser. CUNA
Mutual  Investment  Corporation  is the sole owner of CUNA  Brokerage  Services,
Inc., the principal  underwriter for the Ultra Series Fund. Both the Company and
CUNA Mutual are mutual insurance companies owned by their policyholders.
    

The Investment Adviser

   
Since the inception of the Ultra Series Fund,  the  Investment  Adviser has been
CIMCO Inc. The  Investment  Adviser was  established  July 6, 1982.  It provides
investment  advice to the Ultra Series Fund,  pension funds,  to the Company and
its  subsidiaries and to CUNA Mutual and its  subsidiaries.  The majority of the
Board of  Directors of the  Investment  Adviser are  independent  of CUNA Mutual
Group. The principal place of business of the Investment Adviser is 5910 Mineral
Point Road, Madison, WI 53705.

CIMCO  employs a team approach in the  management of all the Funds.  Lawrence R.
Halverson,  CFA  (Chartered  Financial  Analyst),  is  co-manager of the Capital
Appreciation Stock Fund, Growth and Income Stock Fund, Balanced Fund, Bond Fund,
and Treasury  2000 Fund.  Since  December 1, 1987, he has been employed with the
Investment  Adviser and is now Vice  President and Secretary of the Ultra Series
Fund, and Senior Vice President and Secretary of the Investment Adviser. Annette
E. Hellmer, CFA is co-manager of the Capital Appreciation Stock Fund, Growth and
Income Stock Fund,  and Balanced  Fund.  She has been employed by the Investment
Adviser  since  August 1, 1996.  Joseph L.  Gogola,  CFA, is  co-manager  of the
Balanced  Fund,  Bond Fund,  and Treasury 2000 Fund. He has been employed by the
Investment  Adviser  since  January  1,  1992,  and  had  been  employed  in the
Investment  Department  of CUNA Mutual for several  years prior to that date. In
addition  to work on behalf of the Ultra  Series  Fund,  each  manager  performs
advisory services for other clients of the Investment Adviser.
    

The Management Agreement

   
The Investment Adviser, pursuant to a Management Agreement,  provides investment
advice for each Fund and provides or arranges for the provision of substantially
all other services required by the Ultra Series Fund through service  agreements
with affiliated and unaffiliated  service  providers.  Such services include all
administrative,  accounting  and  legal  services  as  well as the  services  of
custodians,  transfer agents and dividend disbursing agents. There are, however,
certain expenses that the Ultra Series Fund pays for itself under the Management
Agreement.  These are: fees of the independent Trustees, fees of the independent
auditors,  interest on borrowings by a Fund, any taxes that a Fund must pay, and
any  extraordinary  expenses  incurred  by a Fund or Funds  not in the  ordinary
course of business.  As full  compensation for these services,  the Ultra Series
Fund pays the  Investment  Adviser  a  unitary  fee  computed  at an  annualized
percentage  rate of the average  value of the daily net assets of each series as
set forth in the table below:
    

                    Management Fee Table

Series                                              Management Fee
- ------                                              --------------
Capital Appreciation Stock                          0.80 %
Growth & Income Stock                               0.60 %
Balanced                                            0.70 %
Bond                                                0.55 %
Money Market                                        0.45 %
Treasury 2000                                       0.45 %

The Ultra Series Fund anticipates that under the Management Agreement, each Fund
will  incur  expenses,   other  than  the  above   management   fees,  equal  to
approximately .01% of its average daily net assets for the remainder of the 1997
fiscal year.

Prior to May 1, 1997, the Company had voluntarily  agreed to absorb all ordinary
business expenses of the Capital  Appreciation  Stock,  Growth and Income Stock,
Balanced, Bond and Money Market Funds in excess of .65% of the average daily net
assets of those Funds. Effective May 1, 1997, the Company discontinued absorbing
the Ultra Series Fund expenses in excess of .65% of average daily net assets and
any such expenses will be borne by the Ultra Series Fund.

                    OFFER, PURCHASE AND REDEMPTION OF SHARES
   
Pursuant to a Distribution  Agreement,  CUNA Brokerage Services,  Inc. serves as
principal  underwriter for the Ultra Series Fund. CUNA Brokerage Services,  Inc.
has its  principal  place of  business  at 5910  Mineral  Point  Road,  Madison,
Wisconsin 53705.

Currently,  each  series of shares is  divided  into Class C and Class Z shares.
Class C and Class Z shares are identical  except for the fact that the net asset
value of each Class C share  reflects a  distribution  fee assessed  against the
assets of each Fund supporting  Class C shares  pursuant to a distribution  plan
(the  "Distribution  Plan"),  described  below,  adopted in accordance with Rule
12b-1  under the Act.  (See also FEE  TABLES.)  Both  Classes of each  series of
shares of the Ultra  Series Fund are sold in a  continuous  offering.  The Ultra
Series Fund generally offers Class Z shares to separate  accounts of CUNA Mutual
Group insurance  companies and to qualified pension and retirement plans of CUNA
Mutual  Group  companies  and  offers  Class C shares to  separate  accounts  of
insurance  companies and to qualified  pension and retirement plans that are not
affiliated  with CUNA Mutual  Group.  Where either Class of shares is offered to
insurance  company  separate  accounts,  such separate  accounts  support either
variable annuity  contracts or variable life insurance  contracts.  Net purchase
payments  under  such  contracts  are  placed in one of the  subaccounts  of the
separate accounts and assets of each such subaccount are invested in shares of a
Fund of the Ultra Series Fund corresponding to that subaccount.

The CUNA Mutual Group  affiliated  separate  accounts and  qualified  pension or
retirement  plans purchase and redeem Class Z shares of the Ultra Series Fund at
net asset value  without  sales or redemption  charges.  Unaffiliated  insurance
company separate accounts and qualified pension or retirement plans purchase and
redeem Class C shares of the Ultra Series Fund at net asset value  without sales
or  redemption  charges  but may be subject to an  additional  distribution  fee
pursuant to the Distribution Plan.

On each  day on which a Fund's  net  asset  value  is  calculated,  the  Company
transmits  to the Ultra Series Fund any orders to purchase or redeem the various
Classes and series of shares based on purchase payments,  redemption (surrender)
requests, and transfer requests from owners of variable annuity or variable life
insurance  contracts or, annuitants and beneficiaries  under such contracts that
have been  processed on that day. The Company  purchases  and redeems  shares of
each Fund at that  Fund's net asset value per share  calculated  as of that same
day although such  purchases and  redemptions  may be executed the next morning.
Other insurance  companies  having separate  accounts making  investments in the
Ultra Series Fund follow substantially  identical procedures.  Qualified pension
and retirement  plans may purchase and redeem shares on a similar basis pursuant
to procedures negotiated by the Ultra Series Fund, CUNA Brokerage Services, Inc.
and the plan.

Owners of individual  variable  annuity  contracts  and variable life  insurance
contracts  should refer to the separate  prospectuses  for such  contracts for a
more detailed description of the procedures whereby a contract owner, annuitant,
or  beneficiary  under such  contracts  may  allocate  his or her  interest in a
separate  account to a subaccount using one of the series of shares of the Ultra
Series  Fund as an  underlying  investment  medium.  Participants  in  qualified
pension or retirement  plans should refer to  appropriate  plan  documents for a
more detailed  description  of the  procedures  whereby they may allocate  their
interest  in the plan to a  subaccount  using one of the series of shares of the
Ultra Series Fund as an underlying investment medium.

Treasury 2000 Fund Only: The Ultra Series Fund anticipates  demand for shares in
the Treasury  2000 Fund to decrease as the portfolio  maturity date  approaches.
Also,  as the  Maturity  Date  approaches,  it may not be  possible  to purchase
additional  Stripped Treasury Securities with a portfolio maturity date which is
the same as the Stripped Treasury Securities in the Fund. Accordingly, the Ultra
Series Fund reserves the right to stop selling  shares in the Treasury 2000 Fund
at any time that the Trustees decide further sale of shares in the Treasury 2000
Fund is not in the best  interest of the Fund.  On or within 12 months  prior to
maturity of the portfolio the securities  will be  liquidated,  and the proceeds
(after  deductions for accrued but unpaid fees, taxes and governmental and other
charges) will be automatically  reinvested at the current Net Asset Value in the
Money Market Fund, unless an owner of a variable contract directs otherwise.  No
charge will be made for  reinvestment of these  proceeds.  No later than 45 days
before the  portfolio  maturity  date,  the Ultra  Series Fund will mail to each
owner of a variable contract with an interest in the Treasury 2000 Fund a Notice
of  Impending  Maturity.  The notice  will state that on the date the  portfolio
matures,  the proceeds  allocable to each owner of a variable  contract  will be
automatically  reinvested  in the  Money  Market  Fund in  accordance  with  the
procedures  set out above.  Proceeds  will be  reinvested in another Fund if the
Ultra Series Fund receives a written request 5 days before portfolio maturity.

The  Distribution  Plan: The Ultra Series Fund has adopted a  Distribution  Plan
pursuant  to Rule  12b-1 of the Act  under  which the Ultra  Series  Fund  bears
certain  expenses   relating  to  the  distribution  of  Class  C  shares.   The
Distribution  Plan  provides  for the Ultra  Series  Fund to pay CUNA  Brokerage
Services,  Inc. a distribution  fee equal,  on an annual basis,  to 0.25% of the
average  daily  net  assets  of each Fund  attributable  to Class C shares.  The
distribution  fee is calculated  and accrued daily and paid quarterly or at such
other  intervals  as the Ultra  Series Fund and CUNA  Brokerage  Services,  Inc.
agree. The distribution fee is paid solely out of each Fund's assets  supporting
Class C shares.  This means that the net asset value of Class C shares  reflects
the daily  accrual of the fee but that the net asset  value of Class Z shares is
not affected by the  distribution  fee and no  distribution  fee is supported by
assets of any Fund representing Class Z shares.

Under the Distribution Plan, CUNA Brokerage  Services,  Inc. receives the entire
amount  of the  distribution  fee and may  spend  any  amount of the fee that it
considers  appropriate  to finance any activity  that is  primarily  intended to
result in the sale of Class C shares.  CUNA  Brokerage  Services,  Inc. does not
have to spend all of the  distribution fee and can spend more than the amount of
the fee to finance activities  intended to result in the sale of Class C shares.
If CUNA Brokerage  Services,  Inc. spends less than the entire amount of the fee
in any period,  it may keep the amounts not spent.  If CUNA Brokerage  Services,
Inc. spends more than the amount of the fee in any period, The Ultra Series Fund
will not reimburse CUNA Brokerage Services, Inc. for the difference.

Activities  primarily  intended to result in the sale of Class C shares include,
among others:  (a) compensation to employees of CUNA Brokerage  Services,  Inc.;
(b) compensation to and expenses,  including overhead and telephone expenses, of
CUNA Brokerage  Services,  Inc.,  other selected  broker-dealers,  and insurance
companies who engage in or support  activities  primarily  intended to result in
the  sale of  Class C  shares;  (c)  the  costs  of  printing  and  distributing
prospectuses,  statements  of  additional  information  and annual  and  interim
reports of the Ultra Series Fund for prospective  Class C shareholders;  (d) the
costs of preparing,  printing and distributing  sales literature and advertising
materials  attributable  to  Class  C  shares;  (e)  expenses  relating  to  the
formulation  and   implementation   of  marketing   strategies  and  promotional
activities  relating  to Class C  shares  such as  direct  mail  promotions  and
television, radio, newspaper, magazine and other mass media advertising; and (f)
the costs of obtaining  such  information,  analyses and reports with respect to
marketing and promotional  activities and investor  accounts as The Ultra Series
Fund may, from time to time, deem advisable.
    

                               GENERAL INFORMATION

Shareholder Rights

   
Pursuant to current  interpretations of the Act, the Company will solicit voting
instructions  from  owners  of  variable  annuity  or  variable  life  insurance
contracts  issued by it with respect to any matters that are presented to a vote
of shareholders.  Insurance  companies not affiliated with the CUNA Mutual Group
will generally follow similar  procedures.  On any matter submitted to a vote of
shareholders,  all shares of the Ultra  Series Fund then issued and  outstanding
and entitled to vote shall be voted in the aggregate and not by series or Class,
except for matters  concerning only a series or Class.  Certain matters approved
by a vote of the  shareholders  of the Ultra Series Fund may not be binding on a
series or Class whose  shareholders  have not approved such matter.  This is the
case if the  matter  affects  interests  of that  series or Class  which are not
identical with the interests of all other series and Classes such as a change in
investment  policy,  approval of the Investment  Adviser or a material change in
the  Distribution  Plan  and  failure  by  the  holders  of a  majority  of  the
outstanding  voting securities of the series or Class to approve the matter. The
holder of each share of each  series or Class of stock of the Ultra  Series Fund
shall be  entitled  to one vote for each full  dollar  of net asset  value and a
fractional vote for each fractional  dollar of net asset value attributed to the
shareholder.

The Ultra  Series Fund is not required to hold annual  meetings of  shareholders
and  does  not  plan  to do so.  The  Trustees  may  call  special  meetings  of
shareholders for action by shareholder vote as may be required by the Act or the
Declaration  of Trust.  The Trustees  have the power to alter the number and the
terms of office of the Trustees,  and may lengthen their own terms or make their
terms of unlimited  duration and appoint their  successors,  provided  always at
least a majority of the Trustees  have been elected by the  shareholders  of the
Ultra Series Fund.  The  Declaration  of Trust  provides that  shareholders  can
remove  Trustees  by a vote of  two-thirds  of the  outstanding  shares  and the
Declaration of Trust sets out procedures to be followed.
    

Inquiries

   
Any  inquiries  regarding  the Ultra  Series  Fund  should be  directed  to CUNA
Brokerage Services, Inc., 2000 Heritage Way, Waverly, Iowa 50677, (800) 798-5500
or (319) 352-4090.
    

Dividends

   
All dividends  (except those from the Treasury 2000 Fund) are distributed to the
separate  accounts for variable  products and  qualified  pension or  retirement
plans  and then  automatically  reinvested  in the  Ultra  Series  Fund  shares.
Dividends  from the Money  Market  Fund will be  declared  daily and  reinvested
monthly in  additional  full and  fractional  shares of the Money  Market  Fund.
Dividends of ordinary  income from the Capital  Appreciation  Stock,  Growth and
Income  Stock,  Balanced,  and  Bond  Funds,  will be  declared  and  reinvested
quarterly in additional  full and  fractional  shares,  and dividends of capital
gains from these  Funds will be declared  and  reinvested  at least  annually in
additional full and fractional  shares.  In no event will capital gain dividends
be declared and paid more frequently than allowed under SEC rules. Annually, the
Treasury 2000 Fund will declare a consent dividend for income tax purposes.
    

The Ultra Series Fund Performance

   
The Ultra  Series Fund may  distribute  sales  literature  showing  total return
performance.  Total return  calculations are based on historical results and are
not intended to indicate  future  performance.  Total return will vary over time
depending on market conditions, assets owned and operating expenses. Information
about the performance of the Ultra Series Fund is contained in the annual report
to shareholders  which may be obtained  without charge from the address shown on
the first page of this Prospectus.
    

Total return  figures  distributed by the Ultra Series Fund will show the change
in value of an  investment  in the Ultra  Series Fund from the  beginning of the
measuring period to the end of the measuring  period.  All dividends and capital
gains are assumed to be immediately  reinvested.  Average annual total return is
calculated  by  determining   the  growth  or  decline  in  value  of  a  $1,000
hypothetical  investment over a stated period and then  calculating the annually
compounded percentage rate that would have produced the same ending value if the
rate of growth or decline in value had been constant  during the entire  period.
The  actual  rate of growth or  decline  varies  over  time,  rather  than being
constant,  so actual  year-to-year  performance will be different from "average"
annual return.  The Ultra Series Fund will show average annual total returns for
1, 5 and 10 year periods (or, if shorter,  the period since  inception)  and may
show actual and average total returns for other  periods.  The Ultra Series Fund
may also show  cumulative  return,  computed by dividing the value at the end of
the period by the value at the beginning of the period.  Cumulative total return
may be shown either as a  percentage  change or as a dollar  value.  Performance
data may be shown in the form of graphs, charts, tables and numerical examples.

   
The Ultra Series Fund may also distribute sales literature showing yield figures
for its Money Market Fund.  Yield figures are based on  historical  earnings and
are not intended to indicate future  performance.  The yield of the Money Market
Fund refers to the income generated by an investment in the Fund over the stated
seven-day period. This income is then annualized,  that is, the amount of income
generated by the  investment  during that week is assumed to be  generated  each
week over a 365-day period and is shown as a percentage of the  investment.  The
effective yield is calculated similarly but, when annualized,  the income earned
is  assumed  to be  reinvested  or  "compounded."  The  effective  yield will be
slightly higher than the yield because of the effect of assumed reinvestment.

The Ultra  Series  Fund may  distribute  sales  literature  comparing  its total
returns to standard  industry  measures,  for example,  the Dow Jones Industrial
Average,  one or more of the Standard & Poor's or Frank  Russell  Company  stock
indexes,  one or more of the Lehman  Brothers bond indexes,  the consumer  price
index, and data published by Lipper Analytical Services,  Morningstar, Inc., and
Ibbotson  Associates.  The Dow  Jones  Industrial  Average  (DJIA)  is a  market
value-weighted,  unmanaged index of 30 large industrial stocks traded on the New
York Stock  Exchange.  The Standard and Poor's and Frank  Russell  Company stock
indexes are  unmanaged,  market value  weighted  indexes of various  industrial,
transportation,  utility  and  financial  companies,  grouped  by size of market
capitalization,  valuation  characteristics  (i.e.  growth  or  value)  or other
attributes. The Lehman Brothers bond indexes represent unmanaged groups of fixed
income   securities  of  various   issuers  and  terms  to  maturity  which  are
representative  of bond  market  performance.  The  consumer  price  index  is a
statistical  measure of changes  in the prices of goods and  services  over time
published by the U.S. Bureau of Labor Statistics. Lipper Analytical Services and
Morningstar,  Inc. are independent  services that monitor  performance of mutual
funds and  insurance  company  separate  accounts.  Lipper  Performance  Summary
Averages  represent  the average  annual total return of all the funds (within a
specified  investment  category)  that  are  covered  by the  Lipper  Analytical
Services Variable  Insurance  Products  Performance  Analysis Service.  Ibbotson
Associates  annually updates "Stocks,  Bonds,  Bills and Inflation" (SBBI) which
compares  historical  investment returns and trends over specified  periods.  To
show how different  types of  investments  have performed over time, a chart has
been included as Appendix A.

The  volatility  of each Fund may be compared to the  volatility of the relevant
market as a whole.  "Beta" is a measure of the sensitivity of a particular asset
or a particular Fund relative to the marketplace in which it is traded. The beta
of the  market  is 1.0 which  serves  as a  benchmark  to  assess  other  assets
including  the six Funds within the Ultra Series Fund.  Beta is a measure of the
degree to which the  return on the asset or the Fund moved  relative  to how the
return of the relevant  market  moved.  A number that is both  positive and less
than 1.0 means that the asset or Fund moved in the same  direction as the market
but to a smaller degree.  In other words, a beta of less than 1.0 indicates less
volatility (less investment risk) than the market.
    

Standard  deviation  measures the volatility of actual periodic returns around a
trendline  of  average  returns.  For  example,  a  portfolio  that  grew over a
five-year  period at an  average  annual  total  return  of 10% with a  standard
deviation of 15% would be much more  volatile  (would  involve  more  investment
risk) than a portfolio  that grew at an average annual total return of 8% with a
standard  deviation of 5%. The latter  portfolio might meet the investment needs
of a risk averse investor better than the former portfolio.

Tax Status

   
The Ultra  Series Fund intends to qualify as a  "regulated  investment  company"
under  Subchapter  M of the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code").  The Ultra Series Fund expects to distribute  all of its net investment
income and net realized capital gains to its shareholders (the separate accounts
and qualified plans) to avoid imposition of an Ultra Series Fund-level income or
excise tax. The Ultra  Series Fund will inform its  shareholders  (the  separate
accounts  and  qualified  plans) of the amount and nature of all  distributions.
Each Fund is treated as a separate  entity for federal income tax purposes,  and
therefore,  the investments  and results of the Funds are determined  separately
for  purposes of  determining  whether  the Ultra  Series  Fund  qualifies  as a
"regulated  investment  company" and for purposes of determining  net investment
income or loss and net realized capital gain or loss. Additional tax information
appears in the Statement of Additional Information.

Under the Code, no tax is imposed on an insurance company with respect to income
of a qualifying  separate  account  properly  allocable to the value of eligible
variable  annuity or variable  life  insurance  contracts.  Please  refer to the
appropriate tax disclosure in the prospectuses related to a separate account and
to its related  variable  annuity or variable life  insurance  contract for more
information on the taxation of life insurance companies,  separate accounts,  as
well as the tax  treatment  of variable  annuity  and  variable  life  insurance
contracts and the holders thereof.

Each Fund  intends to comply with the  diversification  requirements  of section
817(h) of the Code and the regulations  thereunder.  These  requirements  are in
addition to the diversification  requirements imposed on each Fund by Subchapter
M and the Act.  These  requirements  place certain  limitations on the assets of
each separate account that may be invested in the securities of a single issuer.
Because section 817(h) and the regulations  thereunder  treat each Fund's assets
as assets of the  related  separate  account,  these  limitations  apply to each
Fund's assets that may be invested in the securities of a single issuer. Failure
of a Fund to satisfy the section 817(h) requirements would result in taxation of
the separate accounts, the insurance company, the variable annuity contracts and
variable life insurance contracts,  and tax consequences to the holders thereof,
other than as described in the respective variable contract prospectuses.
    

Net Asset Value

   
Funds'  shares are sold and  redeemed  at a price equal to the shares' Net Asset
Value with no sales or other  charges.  Net Asset Value is  determined by adding
the total current values of each Fund's securities, cash, receivables, and other
assets  and then  subtracting  all  liabilities.  Net  Asset  Value per share is
calculated on each  Valuation Day at the earlier of 3:00 p.m.  Central  Standard
Time or the close of the New York Stock Exchange. A Valuation Day is any day the
New York Stock Exchange is open for business, except that the Friday immediately
following  Thanksgiving and the final scheduled work day preceding Christmas are
not Valuation Days, and the days immediately  preceding or immediately following
New Year's Day and  Independence  Day when such days fall on Saturday or Sunday,
respectively,  are not Valuation Days.  Federal  securities  regulations will be
followed in case of an emergency which makes valuation extremely difficult,  for
example, fire, blizzard or tornado.

Funds'  shares  will be  purchased  and  redeemed  at the Net Asset  Value  next
determined after receipt of a sales order or request for redemption. The Capital
Appreciation Stock, Growth and Income Stock,  Balanced,  Bond, and Treasury 2000
Funds  will  value  their  assets  based on market  value if such a value can be
established.  If  not,  a good  faith  determination  will  be made by or at the
direction of the Trustees.  Short-term  investments having maturities of 60 days
or less will be valued at amortized  cost.  The Money Market Fund will value its
portfolio  assets using the  amortized  cost method.  This method is designed to
stabilize  the Net Asset Value at $1.00 per share.  More  information  about the
calculation of Net Asset Value is in the Statement of Additional Information.
    


<PAGE>


                                   APPENDIX A

   
The chart  depicts  the  growth of a dollar  invested  in common  stocks,  small
company  stocks,  long-term  government  bonds,  Treasury  bills and an index of
inflation  over the  period  from  the end of 1925 to the end of  1996.  Results
assume  reinvestment  of  dividends  on stocks or coupons on bonds and no taxes.
Transaction costs are not accounted for except in the small stock index starting
in  1982.  The  chart  was  prepared  to show  changes  in the  market  value of
securities,  not returns on variable life and annuity contracts.  The chart does
not reflect  any of the charges  made at the  separate  account  level or at the
mutual fund level of a variable contract.

The chart  shows how stocks,  bonds and bills have  performed  in the past.  The
chart illustrates the basic relationship between risk and return. Treasury bills
had the least investment risk and the lowest investment  return.  Stocks had the
most  investment  risk and the  highest  investment  return.  The  common  stock
performance  shown is based on the Standard and Poor's 500 stock index, a market
value  weighted  index of  industrial,  financial,  utility  and  transportation
stocks.  The chart is a historical record of the past. It is not a projection of
future return.
    

At this place,  the document shows a graphic  representation  of the information
set forth above.

   
[To be added by amendment]
    

ce: (C) Stocks, Bonds, Bills and Inflation 1996 YearbookTM, Ibbotson Associates,
Chicago  (annually  updates work by Roger G.  Ibbotson and Rex A.  Sinquefield).
Used with permission. All rights reserved.


<PAGE>


                                     Part B
                       STATEMENT OF ADDITIONAL INFORMATION


<PAGE>



                       STATEMENT OF ADDITIONAL INFORMATION

                                ULTRA SERIES FUND
                                2000 Heritage Way
                               Waverly, Iowa 50677
                                 (319) 352-4090


THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN  CONJUNCTION  WITH THE  PROSPECTUS  FOR THE ULTRA  SERIES  FUND WHICH IS
REFERRED TO HEREIN.


   
THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
SHOULD KNOW BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS,  DATED MAY 1, 1997,
CALL OR WRITE CUNA BROKERAGE  SERVICES,  INC., 2000 HERITAGE WAY, WAVERLY,  IOWA
50677, (319) 352-4090, (800) 798-5500.


                                   MAY 1, 1997
    


<PAGE>



                                TABLE OF CONTENTS
                                                                       PAGE

GENERAL INFORMATION.....................................................B-1

INVESTMENT PRACTICES....................................................B-1
         Lending Portfolio Securities...................................B-1
         Restricted Securities..........................................B-1
         Foreign Securities.............................................B-2
         Put and Call Options...........................................B-2
         Financial Futures and Related Options..........................B-3
         Stock Index Futures and Related Options........................B-3
         Bond Fund Practices............................................B-4

INVESTMENT LIMITATIONS..................................................B-5

PORTFOLIO TURNOVER......................................................B-6

BELOW INVESTMENT GRADE CORPORATE DEBT SECURITIES........................B-6

MANAGEMENT OF THE FUND..................................................B-7
         Officers and Trustees..........................................B-7
         Trustees Compensation..........................................B-8
         Substantial Shareholders.......................................B-8
         Beneficial Owners..............................................B-9

THE INVESTMENT ADVISER..................................................B-9

EXPENSES OF THE FUND...................................................B-10

DISTRIBUTION PLAN AND AGREEMENT........................................B-11

CUSTODIAN..............................................................B-11

INDEPENDENT AUDITORS...................................................B-11

BROKERAGE..............................................................B-11

HOW SECURITIES ARE OFFERED.............................................B-12
         Distributor...................................................B-12
         Transfer Agent................................................B-12

NET ASSET VALUE OF SHARES..............................................B-12
         Money Market Fund.............................................B-12
         Capital Appreciation Stock, Growth and Income Stock, 
         Balanced, Bond, and Treasury 2000 Funds.......................B-13

DIVIDENDS, DISTRIBUTIONS AND TAXES.....................................B-14
         Options and Futures Transactions..............................B-14
         Straddles.....................................................B-15

CALCULATION OF YIELDS AND TOTAL RETURNS................................B-15
         Money Market Fund Yields......................................B-15
         Other Fund Yields.............................................B-16
         Average Annual Total Returns..................................B-17
         Other Total Returns...........................................B-17

DESCRIPTION OF BOND RATINGS (AS PUBLISHED BY THE RATING SERVICES)......B-18

DESCRIPTION OF COMMERCIAL PAPER RATINGS 
  (AS PUBLISHED BY THE RATING SERVICES)................................B-19

FINANCIAL STATEMENTS...................................................B-19



<PAGE>
                               GENERAL INFORMATION

   
The Ultra  Series  Fund is an  investment  company  consisting  of six  separate
investment  portfolios  or funds (each,  a "Fund") each of which has a different
investment  objective(s).  Each  Fund  is  a  diversified,  open-end  management
investment company,  commonly known as a mutual fund. The six Funds are: Capital
Appreciation Stock, Growth and Income Stock,  Balanced,  Bond, Money Market, and
Treasury  2000.  The  Ultra  Series  Fund was  organized  under  the laws of the
Commonwealth  of  Massachusetts  on September 16, 1983,  and is a  Massachusetts
Business Trust. Under  Massachusetts law,  shareholders of a business trust may,
under  certain  circumstances,  be held  personally  liable as partners  for the
obligations  of the Ultra  Series Fund.  The  Declaration  of Trust  contains an
express disclaimer of shareholder liability for acts or obligations of the Ultra
Series  Fund  and  requires  that  notice  of such  disclaimer  be given in each
instrument entered into or executed by the Ultra Series Fund. The Declaration of
Trust provides for indemnification out of the Ultra Series Fund property for any
shareholder held personally liable for the obligations of the Ultra Series Fund.
Thus,  the  risk  of a  shareholder  incurring  financial  loss  on  account  of
shareholder liability is limited to circumstances in which the Ultra Series Fund
itself would be unable to meet its obligations.
    

                              INVESTMENT PRACTICES

   
The Ultra Series Fund Prospectus describes the investment objective and policies
of each of the six  Funds.  The  following  information  is  provided  for those
investors wishing to have more comprehensive  information than that contained in
the Prospectus.  Within the past year, no Fund has employed any of the following
practices: lending of portfolio securities,  investing in restricted securities,
investing in foreign  securities  (although it has and may continue to invest up
to 25% of assets  in  American  Depository  Receipts  traded  on U.S.  exchanges
representing shares of foreign issues traded on foreign exchanges), investing in
options, financial futures, stock index futures and related options. No Fund has
a current  intention of employing these practices in the foreseeable  future. If
they are used in the foreseeable  future, no more than 5% of a Fund's net assets
will be at risk.

If the Ultra Series Fund enters into futures  contracts or call options thereon,
reverse repurchase agreements,  firm commitment agreements or standby commitment
agreements,  the  Ultra  Series  Fund  will  obtain  approval  from the Board of
Trustees to  establish a  segregated  account  with the  custodian  of the Ultra
Series Fund. The segregated  account will hold liquid assets such as cash,  U.S.
government  assets  and high  grade  debt  obligations.  The  cash  value of the
segregated  account  will be not less  than  the  market  value  of the  futures
contracts  and  call  options  thereon,  reverse  repurchase  agreements,   firm
commitment agreements and standby commitment agreements.

Lending Portfolio Securities

All Funds,  except the Money Market Fund,  may lend portfolio  securities.  Such
loans  will be made  only  in  accordance  with  guidelines  established  by the
Trustees and on the request of broker-dealers or institutional  investors deemed
qualified,  and only when the borrower agrees to maintain cash or U.S.  Treasury
bills as  collateral  with the Fund  equal at all times to at least  100% of the
value of the securities. The Fund will continue to receive interest or dividends
on the securities loaned and will, at the same time, earn an agreed-upon  amount
of interest  on the  collateral  which will be  invested  in readily  marketable
short-term  obligations of high quality.  The Fund will retain the right to call
the loaned  securities and intends to call loaned voting securities if important
shareholder meetings are imminent. Such security loans will not be made if, as a
result,  the  aggregate  of such  loans  exceeds  30% of the value of the Fund's
assets. The Fund may terminate such loans at any time. While there may be delays
in recovery of loaned securities or even a loss of rights in collateral supplied
should the borrower fail financially, loans will be made only to firms deemed by
the  Investment  Adviser to be in good standing and will not be made unless,  in
the judgment of the Investment Adviser, the consideration to be earned from such
loans would justify the risk.
    

Restricted Securities

   
Each  Fund,  except the Money  Market and  Treasury  2000  Funds,  may invest in
restricted  securities.  Securities  regulations  limit  the sale of  restricted
securities  which have been acquired  through  private  placement  transactions,
directly from the issuer or from security holders, generally at higher yields or
on terms more favorable to investors than comparable publicly traded securities.
Privately  placed  securities  are not readily  marketable and ordinarily can be
sold only in privately negotiated transactions to a limited number of purchasers
or in public  offerings  made  pursuant to an effective  registration  statement
under the Securities Act of 1933 or by obtaining an exemption therefrom. Private
or public sales of such  securities by the Fund may involve  significant  delays
and expense.  Private sales require negotiations with one or more purchasers and
generally produce less favorable prices than the sale of comparable unrestricted
securities. Public sales generally involve the time and expense of preparing and
processing a  registration  statement  under the  Securities Act of 1933 and may
involve the payment of underwriting commissions;  accordingly,  the proceeds may
be less than the proceeds  from the sale of  securities  of the same class which
are freely marketable. Restricted securities in each Fund will be valued at fair
value as  determined  in good faith by or at the  direction  of the Trustees for
purposes  of  determining  the Fund's Net Asset  Value.  Such  securities,  when
possible,  will be valued on a  comparative  basis to  securities  with  similar
characteristics for which market prices are available.
    

Foreign Securities

   
All Funds,  except the  Treasury  2000 Fund,  may invest in foreign  securities.
Investment in foreign issuers involves  investment risks that are different,  in
some  respects,  from an investment  in U.S.  domestic  issuers.  Such risks may
include  foreign  political  and  economic   developments.   Publicly  available
information  concerning  issuers  located  outside the United  States may not be
comparable  in scope  or  depth of  analysis  to that  generally  available  for
publicly  held U.S.  issuers.  Accounting  and auditing  practices and financial
reporting  requirements  may vary  significantly  from  country to  country  and
generally  are  not  comparable  to  those  applicable  to  publicly  held  U.S.
corporations.  In the event of default,  debt obligations of foreign issuers may
be  difficult  to enforce.  The  Investment  Adviser  will make every  effort to
analyze potential investments in foreign issuers on the same basis as the rating
services analyze  domestic issuers but because public  information is not always
comparable  to that  available  on domestic  issuers,  this may not be possible.
Therefore,  while  the  Investment  Adviser  will  make  every  effort to select
investments in foreign securities on the same basis relative to quality and risk
as its investments in domestic securities,  this may not always be possible.  No
Fund will invest more than 10% of the value of its assets in foreign securities.
    

Put and Call Options

   
All Funds,  except the Money Market Fund,  may engage in the purchase,  sale and
writing of put and call options that are traded on U.S.  exchanges and boards of
trade. A call option is a contract  (generally  having a duration of nine months
or less)  pursuant  to which the  purchaser  of the call  option in return for a
premium  paid,  has the right to buy the security or instrument  underlying  the
option at a specified  exercise price at any time during the term of the option.
The writer of the call option,  who receives  the premium,  has the  obligation,
upon exercise of the option,  to deliver the  underlying  security or instrument
against payment of the exercise price during the option period.  A put option is
a similar contract which gives the purchaser of the put option,  in return for a
premium,  the right to sell the underlying security or instrument at a specified
price  during the term of the option.  The writer of the put,  who  receives the
premium,  has the obligation to buy the underlying security or instrument,  upon
exercise, at the exercise price during the option period.

The  writing  of a call  option is  "covered"  if the Fund  owns the  underlying
security  or  instrument  covered by the call or has an absolute  and  immediate
right  to  acquire  that  security  or  instrument   without   additional   cash
consideration (or for additional cash consideration held in a segregated account
by its custodian) upon conversion or exchange of other securities or instruments
held in its portfolio.  The writing of a call option is also covered if the Fund
holds a call on an  equivalent  amount of the same security or instrument as the
call written where the exercise  price of the call held is equal to or less than
the exercise price of the call written or greater than the exercise price of the
call written if the difference is maintained by the Fund in cash, U.S.  Treasury
bills or other high grade  short-term  obligations in a segregated  account with
its  custodian.  The writing of a put option is "covered" if the Fund  maintains
cash,  U.S.  Treasury bills or other high grade  short-term  obligations  with a
value equal to the exercise price in a segregated account with its custodian, or
else holds a put on an  equivalent  amount of the same security or instrument as
the put written where the exercise  price of the put held is equal to or greater
than the exercise price of the put written. The premium paid by the purchaser of
an option will reflect,  among other things,  the  relationship  of the exercise
price  to the  market  price  and  volatility  of  the  underlying  security  or
instrument,  the remaining term of the option,  supply and demand,  and interest
rates.

If the writer of an option wishes to terminate his  obligation,  he may effect a
"closing purchase  transaction." This is accomplished by buying an option of the
same kind as the option previously  written.  The effect of the purchase is that
the writer's position will be canceled by the clearing  corporation.  However, a
writer may not effect a closing purchase  transaction after it has been notified
of the  exercise of an option.  Likewise,  an  investor  who is the holder of an
option may  liquidate  his position by effecting a "closing  sale  transaction."
This is  accomplished  by  selling  an  option  of the same  kind as the  option
previously purchased.  There is no guarantee that either a closing purchase or a
closing sale transaction can be effected.

Effecting a closing transaction in the case of a written call option will permit
the Fund to write another call option on the  underlying  security or instrument
with either a different  exercise  price or  expiration  date or both, or in the
case of a written put option will permit the Fund to write another put option to
the extent  that the  exercise  price  thereof is secured by  deposited  cash or
short-term  securities.  Also,  effecting a closing  transaction will permit the
cash or proceeds  from the  concurrent  sale of any  securities  or  instruments
subject to the option to be used for other Fund investments. If the Fund desires
to sell a particular  security or instrument  from its portfolio on which it has
written  a call  option,  it will  effect  a  closing  transaction  prior  to or
concurrent with the sale of the security or instrument.

The Fund  may  write  put and call  options  only if they are  covered,  and the
options must remain covered so long as a Fund is obligated as a writer.

An option position may be closed out only on an exchange or board of trade which
provides a secondary  market for an option of the same kind.  Although  the Fund
will  generally  purchase or write only those options for which there appears to
be an active  secondary  market,  there is no assurance that a liquid  secondary
market on an exchange or board of trade will exist for any particular option, or
at any particular  time, and for some options no secondary market on an exchange
or board of trade may exist.  In such event it might not be  possible  to effect
closing transactions in particular options,  with the result that the Fund would
have to  exercise  its  options in order to realize  any profit and would  incur
brokerage  commissions upon the exercise of call options and upon the subsequent
disposition  of  underlying  securities  or  instruments  acquired  through  the
exercise  of call  options or upon the  purchase  of  underlying  securities  or
instruments  for the  exercise of put  options.  If the Fund,  as a covered call
option writer, is unable to effect a closing purchase transaction in a secondary
market, it will not be able to sell the underlying  security or instrument until
the option  expires or it delivers the  underlying  security or instrument  upon
exercise.

The use of put and call  options is  restricted  to no more than twenty  percent
(20%) of the net assets in the Fund using such option.
    

Financial Futures and Related Options

   
The  Balanced,  Bond,  and  Treasury  2000 Funds may engage in  transactions  in
financial  futures  contracts or related  options,  but only as a hedge  against
changes in the values of securities held in the Fund's portfolio  resulting from
market conditions or which it intends to purchase and where the transactions are
economically  appropriate  to the  reduction  of risks  inherent  in the ongoing
management  of the Fund.  A Fund may not purchase or sell  financial  futures or
purchase related options if, immediately thereafter,  more than one-third of its
net  assets  would be  hedged.  In  addition,  a Fund may not  purchase  or sell
financial futures or purchase related options if,  immediately  thereafter,  the
sum of the amount of margin  deposits on the Fund's existing  futures  positions
and  premiums  paid for related  options  would  exceed five percent (5%) of the
market value of the Fund's total assets.

Unlike when a Fund  purchases or sells a security,  no price is paid or received
by the Fund upon the purchase or sale of a futures contract. Initially, the Fund
will be required  to deposit  with the  custodian  under the name of the futures
commission  merchant an amount of cash or U.S. Treasury bills,  known as initial
margin.  The nature of initial margin in futures  transactions is different from
that of margin in securities transactions in that a futures contract margin does
not involve  the  borrowing  of funds by a customer to finance the  transaction.
Rather,  the  initial  margin is in the nature of a  performance  bond or a good
faith deposit on a contract  which is returned to the Fund upon  termination  of
the Fund's contract  assuming all contractual  obligations  have been satisfied.
Subsequent payments, called "variation margin," to or from the custodian will be
made on a daily basis as the price of the  underlying  securities or instruments
fluctuates  making the long and short positions in the futures  contract more or
less  valuable,  a process  known as "mark to the  market." At any time prior to
expiration of the futures contract,  the Fund may elect to close the position by
taking an opposite  position which will operate to terminate the Fund's position
in the futures contract. A final determination of variation margin is then made,
additional  cash is required to be paid by or released to the Fund, and the Fund
realizes a loss or a gain.

There are several  risks in  connection  with the use of financial  futures as a
hedging  device.  One risk arises because of the imperfect  correlation  between
movements in the price of the futures  contracts  and  movements in the price of
the securities or instruments  which are the subject of the hedge.  The price of
the futures contract may move more than or less than the price of the securities
or  instruments  being hedged.  If the price of the futures  contract moves less
than the price of the  securities  or  instruments  which are the subject of the
hedge, the hedge will not be fully effective but, if the price of the securities
or  instruments  being hedged has moved in an  unfavorable  direction,  the Fund
would be in a better  position than if it had not hedged at all. If the price of
the securities being hedged has moved in a favorable  direction,  this advantage
will be partially  offset by the futures.  If the price of the futures  contract
moves more than the price of the  securities or  instruments  being hedged,  the
Fund will experience  either a loss or a gain on the futures contract which will
not be  completely  offset  by  movements  in the  price  of the  securities  or
instruments.  To compensate  for the imperfect  correlation  of movements in the
price of  securities or  instruments  being hedged and movements in the price of
the futures contracts, the Fund may buy or sell financial futures contracts in a
greater  dollar amount than the dollar amount of securities  being hedged if the
historical volatility of the prices of such securities has been greater than the
historical volatility of the futures. Conversely, the Fund may buy or sell fewer
financial  futures  contracts if the  historical  volatility of the price of the
securities being hedged is less than the historical volatility of the futures.

The financial impact of any use of financial  futures is subject to movements in
interest rates. For example,  if the Fund is hedged against the possibility of a
rise in  interest  rates,  adversely  affecting  the value of bonds  held in its
portfolio,  and bond prices increase instead,  the Fund will lose part or all of
the benefit of the increased  value of its bonds which it has hedged  because it
will have  offsetting  losses in its futures  positions.  In  addition,  in such
situations, if the Fund has insufficient cash, it may have to sell securities to
meet daily variation margin  requirements.  Such sales of securities may be, but
will not  necessarily  be, at increased  prices which reflect the rising market.
The Fund may have to sell securities at a time when it may be disadvantageous to
do so.
    

Stock Index Futures and Related Options

   
The Capital  Appreciation Stock, Growth and Income Stock, and Balanced Funds may
engage in transactions in stock index futures contracts or related options,  but
only as a hedge against changes  resulting from market  conditions in the values
of securities held in the Fund's portfolio or which the Fund intends to purchase
and where the  transactions  are  economically  appropriate  to the reduction of
risks inherent in the ongoing management of the Fund. A Fund may not purchase or
sell stock index futures or purchase related options if, immediately thereafter,
more than one-third of its net assets would be hedged.  In addition,  a Fund may
not  purchase  or sell stock  index  futures or  purchase  related  options  if,
immediately  thereafter,  the sum of the amount of margin deposits on the Fund's
existing  futures  positions and premiums paid for related  options would exceed
five percent (5%) of the market value of total assets.

Unlike when a Fund  purchases or sells a security,  no price is paid or received
by the Fund upon the purchase or sale of a futures contract. Initially, the Fund
will be required  to deposit  with the  custodian  under the name of the futures
commission  merchant an amount of cash or U.S.  Treasury  bills known as initial
margin.  The nature of initial margin in futures  transactions is different from
that of margin in security transactions in that futures contract margin does not
involve  the  borrowing  of funds by a  customer  to finance  the  transactions.
Rather,  the initial margin is in the nature of a performance bond or good faith
deposit on the contract  which is returned to the Fund upon  termination  of the
futures  contract  assuming all  contractual  obligations  have been  satisfied.
Subsequent payments,  called "variation margin," to or from the custodian,  will
be made on a daily basis as the price of the underlying  stock index  fluctuates
making  the  long and  short  positions  in the  futures  contract  more or less
valuable,  a  process  known  as  "mark to the  market."  At any  time  prior to
expiration of the futures contract,  the Fund may elect to close the position by
taking an opposite  position which will operate to terminate the Fund's position
in the futures contract. A final determination of variation margin is then made,
additional  cash is required to be paid by or released to the Fund, and the Fund
realizes a loss or a gain.

There are several risks in  connection  with the use of stock index futures as a
hedging  device.  One risk arises because of the imperfect  correlation  between
movements in the price of the stock index futures  contract and movements in the
price of the  securities  which are the  subject of the hedge.  The price of the
stock index  future may move more than or less than the price of the  securities
being hedged.  If the price of the stock index futures  contract moves less than
the price of the securities  which are the subject of the hedge,  the hedge will
not be fully  effective  but, if the price of the  securities  being  hedged has
moved in an unfavorable  direction,  the Fund would be in a better position than
if it had not hedged at all.  If the price of the  securities  being  hedged has
moved in a favorable  direction,  this advantage will be partially offset by the
futures contract. If the price of the futures contract moves more than the price
of the stock,  the Fund will  experience  either a loss or a gain on the futures
contract  which will not be  completely  offset by movements in the price of the
securities  which are the subject of the hedge.  To compensate for the imperfect
correlation  of movements in the price of securities  being hedged and movements
in the price of the stock  index  futures,  the Fund may buy or sell stock index
futures  contracts  in a  greater  dollar  amount  than  the  dollar  amount  of
securities  being  hedged if the  historical  volatility  of the  prices of such
securities  has  been  greater  than the  historical  volatility  of the  index.
Conversely,  the Fund may buy or sell fewer stock index futures contracts if the
historical  volatility of the price of the securities  being hedged is less than
the historical volatility of the stock index.

The  financial  impact of any use of stock index futures is subject to movements
in the direction of the market. For example,  if the Fund has hedged against the
possibility of a decline in the market  adversely  affecting  stocks held in its
portfolio and stock prices increase  instead,  the Fund will lose part or all of
the benefit of the increased  value of its stocks which it has hedged because it
will have  offsetting  losses in its futures  positions.  In  addition,  in such
situations, if the Fund has insufficient cash, it may have to sell securities to
meet daily variation margin  requirements.  Such sales of securities may be, but
will not  necessarily  be, at increased  prices which reflect the rising market.
The Fund may have to sell securities at a time when it may be disadvantageous to
do so.
    

Compared to the use of stock  index  futures,  the  purchase of options on stock
index futures involves less potential risk because the maximum amount at risk is
the premium paid for the options (plus transaction costs). However, there may be
circumstances  when the use of an option on a stock index future would result in
a loss when the use of a stock index future would not,  such as when there is no
movement in the level of the index.

Bond Fund Practices

   
As stated in the  Prospectus,  the Bond Fund will  emphasize  investment  grade,
primarily  intermediate  term  securities.  If an investment  grade  security is
downgraded  by the rating  agencies  or  otherwise  falls  below the  investment
quality  standards  stated  in  the  Prospectus,  management  will  retain  that
instrument  only if management  believes it is in the best interest of the Fund.
Management  does not  currently  intend to invest more than five percent (5%) of
the net assets in corporate  debt  securities  which are not in the four highest
ratings by Standard and Poor's Corporation or Moody's Investors  Service,  Inc.,
but, on occasion,  the Fund may do so. The Fund may also invest in debt options,
interest rate futures contracts, and options on interest rate futures contracts.

The Fund may  utilize  interest  rate  futures and options to manage the risk of
fluctuating  interest rates.  These  instruments will be used to control risk or
obtain additional income and not with a view toward  speculation.  The Fund will
invest only in futures and options which are traded on U.S.  exchanges or boards
of trade.

In the fixed income securities market, purchases of some issues are occasionally
made under firm (forward) commitment  agreements.  Purchases of securities under
such  agreements  can involve  risk of loss due to changes in the market rate of
interest  between the commitment  date and the  settlement  date. As a matter of
operating  policy,  the Fund  will  not  commit  itself  to  forward  commitment
agreements  in an amount in excess of 25% of net  assets  and will not engage in
such  agreements  for  leveraging  purposes.  For  purposes of this  limitation,
forward  commitment  agreements are defined as those  agreements  involving more
than five business days between the commitment date and the settlement date.
    

                             INVESTMENT LIMITATIONS

   
The Ultra  Series Fund has  adopted  the  following  restrictions  and  policies
relating  to the  investment  of assets and the  activities  of each  Fund.  The
policies in this  INVESTMENT  LIMITATION  section are fundamental and may not be
changed  for a Fund  without  the  approval  of the holders of a majority of the
outstanding  votes of that Fund (which for this purpose and under the Investment
Company  Act of 1940 (the  "Act")  means the lesser of (i)  sixty-seven  percent
(67%) of the outstanding votes  attributable to shares  represented at a meeting
at which more than fifty percent (50%) of the outstanding votes  attributable to
shares are  represented or (ii) more than fifty percent (50%) of the outstanding
votes  attributable  to shares).  None of the Funds within the Ultra Series Fund
may:

1.       Borrow  money in excess of  one-third  of the value of its total assets
         taken at market value  (including  the amount  borrowed)  and then only
         from  banks as a  temporary  measure  for  extraordinary  or  emergency
         purposes.  This borrowing provision is not for investment leverage, but
         solely to facilitate  management of a Fund by enabling the Fund to meet
         redemption requests where the liquidation of an investment is deemed to
         be  inconvenient  or  disadvantageous.  Monies used to pay  interest on
         borrowed  funds will not be available for  investment.  A Fund will not
         make additional investments while it has borrowings outstanding.

2.       Underwrite securities of other issuers,  except that a Fund may acquire
         portfolio  securities under circumstances  where, if the securities are
         later  publicly  offered or sold by the Fund, it may be deemed to be an
         underwriter for purposes of the Securities Act of 1933.
    

3.       Invest over  twenty-five  percent  (25%) of assets  taken at its market
         value in any one industry.  Securities issued or guaranteed by the U.S.
         Government,  its agencies or instrumentalities,  or instruments secured
         by these money market instruments, such as repurchase agreements, shall
         not be considered investments in any one industry for purposes of these
         rules.  Telephone,  gas,  and  electric  utility  industries  shall  be
         considered separate industries.

4.       Purchase  or sell  commodities,  commodity  contracts  (except  futures
         contracts),  foreign  exchange or real estate,  including  interests in
         real  estate   investment  trusts  whose  securities  are  not  readily
         marketable  or  invest  in oil,  gas or other  mineral  development  or
         exploration  programs.  (This  does  not  prohibit  investment  in  the
         securities of corporations which own interests in commodities,  foreign
         exchange,  real  estate or oil,  gas or other  mineral  development  or
         exploration programs.)

   
5.       Invest more than five percent (5%) of the value of the assets of a Fund
         in securities of any one issuer,  except in the case of the  securities
         issued  or  guaranteed  by  the  U.S.   Government,   its  agencies  or
         instrumentalities.
    

6.       Invest in securities of a company for the purpose of exercising control
         or management.

7.       Invest  in  securities  issued  by  any  other  registered   investment
         companies in excess of five percent (5%) of total assets, nor in excess
         of three percent (3%) of the assets of the acquired investment company.
         Not more than ten percent  (10%) of total  assets taken at market value
         will be invested in such securities.

   
8.       Purchase or sell real  estate,  except a Fund may  purchase  securities
         which are issued by companies  which invest in real estate or interests
         therein.

9.       Issue senior securities as defined in the Act, except insofar as a Fund
         may be  deemed  to have  issued  a senior  security  by  reason  of (a)
         entering  into  any  repurchase  agreement;   (b)  borrowing  money  in
         accordance with  restrictions  described above;  (c) lending  portfolio
         securities;  (d)  purchasing  securities  on a  when-issued  or delayed
         delivery basis; or (e) accommodating short sales. If the asset coverage
         falls below three  hundred  percent  (300%),  when taking into  account
         items (a) through (e), a Fund may be required to liquidate  investments
         to be in compliance with the Act.
    

10.      Lend  portfolio  securities  in excess of thirty  percent  (30%) of the
         value of its total assets.  Any loans of portfolio  securities  will be
         made  according to guidelines  established  by the Trustees,  including
         maintenance  of  collateral of the borrower at least equal at all times
         to the current market value of the securities loaned.

11.      Invest in illiquid assets (which include repurchase  agreements that do
         not mature within seven (7) days, non-negotiable time deposits maturing
         in over seven (7) days, restricted securities, and other securities for
         which  there is no ready  market) in an amount in excess of ten percent
         (10%) of the value of its total assets.

   
12.      Make  loans  (the  acquisition  of bonds,  debentures,  notes and other
         securities  as permitted by the  investment  objectives of a Fund shall
         not be  deemed  to be the  making  of  loans)  except  that a Fund  may
         purchase  securities  subject to repurchase  agreements  under policies
         established by the Trustees.
    

13.      Invest in  foreign  securities  in excess of ten  percent  (10%) of the
         value of its total assets.

Except for the  limitations  on borrowing  from banks,  if the above  percentage
restrictions  are  adhered to at the time of  investment,  a later  increase  or
decrease in such  percentage  resulting from a change in values of securities or
amount of net assets will not be  considered a violation of any of the foregoing
restrictions.

   
The Money Market Fund may not write put or call options,  purchase  common stock
or other equity  securities or purchase  securities on margin or sell short. The
Capital  Appreciation  Stock,  Growth  and Income  Stock,  Balanced,  Bond,  and
Treasury  2000  Funds may not  purchase  securities  on  margin  or sell  short.
However,  each Fund may obtain such  short-term  credits as may be necessary for
the clearance of  transactions  and may make margin  payments in connection with
transactions  in futures  and related  options as  permitted  by its  investment
policies.
    

                               PORTFOLIO TURNOVER

   
While the Money Market Fund is not subject to specific restrictions on portfolio
turnover, it generally does not seek profits by short-term trading.  However, it
may dispose of a portfolio  security  prior to its  maturity  where  disposition
seems  advisable  because of a revised credit  evaluation of the issuer or other
considerations. Because money market instruments have short maturities, the Fund
expects to have a high portfolio turnover,  but since brokerage  commissions are
not customarily charged on money market instruments,  a high turnover should not
affect Net Asset Value or net investment income.

The Capital  Appreciation  Stock, Growth and Income Stock,  Balanced,  Bond, and
Treasury  2000 Funds will trade  whenever,  in  management's  view,  changes are
appropriate to achieve the stated  investment  objectives.  Management  does not
anticipate that unusual portfolio  turnover will be required and intends to keep
such turnover to moderate  levels  consistent  with the objectives of each Fund.
Although  management  makes  no  assurances,  it is  expected  that  the  annual
portfolio  turnover rate will be generally less than 100%.  This would mean that
normally less than 100% of the securities  held by the Fund would be replaced in
any one year (excluding  turnover of securities having a maturity of one year or
less). The portfolio  turnover rate for the fiscal year ended December 31, 1995,
for each Fund was as follows:  Capital  Appreciation  Stock,  61.3%;  Growth and
Income Stock, 57.8%; Balanced,  36.7%; Bond, 14.7%; and Treasury 2000, 0.0%. The
portfolio  turnover rate for the fiscal year ended  December 31, 1996,  for each
Fund is as follows:  Capital Appreciation Stock, 49.8%; Growth and Income Stock,
40.6%; Balanced,  33.5% (Stocks, 23.2%; Bonds, 10.3%); Bond, 25.7%; and Treasury
2000, 0.0%.
    

                BELOW INVESTMENT GRADE CORPORATE DEBT SECURITIES

   
Corporate  debt  securities  which are not  within the four  highest  ratings by
Standard   &   Poor's   Corporation   or   Moody's   Investors   Service,   Inc.
("non-investment grade bonds") may have speculative  characteristics and adverse
changes in economic conditions or other circumstances are more likely to lead to
a weakened  capacity to make  principal and interest  payments than higher grade
corporate debt securities.

Lower rated securities involve higher risks, in that they are especially subject
to adverse changes in general economic conditions and in the industries in which
the issuers are engaged,  to changes in the  financial  condition of the issuers
and to price fluctuations in response to changes in interest rates. Accordingly,
the returns on lower rated debt  securities  will  fluctuate  over time.  During
periods of economic downturn or rising interest rates,  highly leveraged issuers
may experience  financial  stress which could adversely  affect their ability to
make payments of principal and interest and increase the possibility of default.
    

In addition,  noninvestment  grade bonds may have a limited  secondary market in
which to  dispose  of or from which to obtain  valuations  of these  securities.
Therefore, any valuation of these securities may be more subjective than valuing
securities for which there is a more established secondary market. Also, adverse
publicity  and  investor  perceptions,  whether  or  not  based  on  fundamental
analysis, may decrease the value and liquidity of these securities.

   
Achievement of the investment  objective of a Fund that invests in noninvestment
grade bonds may be more dependent on the Investment  Adviser's  credit  analysis
than a Fund which invests  exclusively  in  investment-grade  securities.  While
ratings are,  therefore,  important in the  securities  selection  process,  the
Investment  Adviser does not rely totally on ratings  assigned to corporate debt
obligations  by  commercial   rating  firms.  For  more  information  about  the
characteristics of the various bond ratings, see DESCRIPTION OF BOND RATINGS.

Subsequent  to its  purchase,  a rating  of an issue of debt  securities  may be
reduced below the minimum rating required for purchase.  The Investment  Adviser
will consider such an event when deciding whether a Fund should continue to hold
that security. The Funds are not required to dispose of securities after ratings
have dropped below such minimum rating.
    

<TABLE>
<CAPTION>
                             MANAGEMENT OF THE FUND

Officers and Trustees

Name and Address                    Position(s) Held with Fund          Principal Occupation(s) For
                                                                        the Past 5 Years

<S>                                <C>                                 <C>
   
Michael S. Daubs                    President                           CIMCO Inc.
5910 Mineral Point Road             1983 - Present                      President
Madison, WI 53705                                                       1982 - Present

                                                                        CUNA Mutual Life Insurance Company
                                                                        Chief Investment Officer
                                                                        1973 - Present
    

                                                                        CUNA Mutual Insurance Society
                                                                        Chief Investment Officer
                                                                        1990 - Present

   
Lawrence R. Halverson               Vice President                      CIMCO Inc.
5910 Mineral Point Road             1987 - Present                      Senior Vice President
Madison, WI  53705                  Secretary                           1996 - Present
                                    1992 - Present                      Vice President
                                                                        1987 - 1996
                                    Secretary
                                                                        1992 - Present

                                                                        CUNA Brokerage Services, Inc.
                                    President
                                                                        1996 - Present

Donald E. Heltner                   Vice President                      CIMCO Inc.
5910 Mineral Point Road             1983 - Present                      Vice President
Madison, WI 53705                                                       1982 - Present
                                    Treasurer
                                                                        1992 - Present


Robert M. Buckingham                Chief Financial Officer and         CUNA Mutual Life Insurance Company
2000 Heritage Way                   Assistant Secretary                 Vice President and Valuation Actuary
Waverly, IA 50677                   1993-Present                        1991-Present

Michael G. Joneson                  Chief Accounting Officer,           CUNA Mutual Life Insurance Company
2000 Heritage Way                   Treasurer, and Assistant            Vice President - Controller, Treasurer
Waverly, IA 50677                   Secretary                           1986-Present
                                    1992-Present
    

Gwendolyn M. Boeke                  Trustee                             Evangelical Lutheran Church in America
2000 Heritage Way                   1988 - Present                      Area Representative - Iowa
Waverly, IA  50677                                                      1990 - Present


Alfred L. Disrud                    Trustee                             Planned Giving Services
2000 Heritage Way                   1987 - Present                      Waverly, Iowa 50677
Waverly, IA  50677                                                      Owner
                                                                        1986 - Present


   
Kevin T. Lentz *                    Trustee                             CUNA Mutual Life Insurance Company
2000 Heritage Way                   1993 - Present                      Chief Operating Officer
Waverly, IA  50677                                                      1993 - Present

                                                                        CUNA Mutual Life Insurance Company
                                                                        Vice President, Individual Life & Health
                                                                        1992 - 1993

                                                                        CUNA Mutual Insurance Company
                                                                        Vice President, Member Services
                                                                        1992  - Present
    

Keith S. Noah                       Trustee                             Noah & Smith
2000 Heritage Way                   1984 - Present                      Charles City, Iowa 50616
Waverly, IA  50677                                                      Partner
                                                                        1948 - Present

   
Thomas C. Watt                      Trustee                             MidAmerican Energy Company
2000 Heritage Way                   1986 - Present                      Waterloo, Iowa  50704
Waverly, IA  50677                                                      District Manager
                                                                        1995 - Present

                                                                        Midwest Power Systems, Inc.
                                                                        Waterloo, Iowa  50704
                                                                        Division Manager
                                                                        1992 - 1995
    

                                                                        Iowa Public Service Company
                                                                        Waterloo, Iowa 50704
                                                                        Vice President - East District
                                                                        1962 - 1992
<FN>

*An interested person within the meaning of the Act.

</FN>
</TABLE>


Trustees Compensation
                                        Aggregate Compensation
Names of Trustees                       From The Ultra Series Fund 1996
- -----------------                       -------------------------------

   
Gwendolyn M. Boeke                          $2,500
Alfred L. Disrud                            $2,500
Kevin T. Lentz*                             $    0
Keith S. Noah                               $2,500
Thomas C. Watt                              $2,500
    

* Uncompensated Interested Trustee

   
Trustees and officers of the Ultra Series Fund do not receive any benefits  from
the Ultra Series Fund upon  retirement nor does the Ultra Series Fund accrue any
expense for pension or  retirement  benefits.  The  Trustees and officers of the
Ultra Series Fund do not currently serve as trustees or officers of any open-end
management  investment  company that is an affiliated person of the Ultra Series
Fund or that is managed by the Investment Adviser.
    

Substantial Shareholders

   
CUNA Mutual Life Insurance Company (the "Company")  established the Ultra Series
Fund as an investment  vehicle  underlying the separate  accounts of the Company
which issue variable  contracts.  As of May 1, 1997 the separate accounts of the
Company were the only  shareholders of the Ultra Series Fund.  Voting rights are
described  in the Ultra  Series  Fund  Prospectus  in the  GENERAL  INFORMATION,
Shareholder Rights section.
    

Beneficial Owners

   
As of May 1, 1997,  except for the Company's initial capital  contribution,  the
beneficial  owners of the Ultra Series Fund are policyowners and contract owners
of the Company.  As of March 31, 1997, the directors and officers as a group own
less than one percent (1%). In addition to its own  beneficial  interest in each
Fund, the Company holds legal title on behalf of the  beneficiaries  of employee
benefit plans held within the Company separate accounts not registered  pursuant
to an exemption from the  registration  provisions of the securities acts. As of
March 31, 1997, the following persons had a beneficial  interest  exceeding five
percent (5%):
    


Fund       Beneficial Owner      Holdings          Percentage of
                                                   Net Assets

   
         [To be added by amendment]
    


                             THE INVESTMENT ADVISER

   
The Management  Agreement  ("Agreement")  requires that the  Investment  Adviser
provide continuous  professional investment management of the investments of the
Ultra Series Fund,  including  establishing an investment program complying with
the  investment  objectives,  policies  and  restrictions  of  each  Series.  In
addition,  the Adviser has agreed to provide,  or arrange to have provided,  all
services to each Series of the Ultra Series Fund,  including  but not limited to
legal and  accounting  services,  mailing  and  printing  services,  custody and
transfer agent services,  etc. The Investment Adviser is CIMCO Inc. The Company,
and CUNA  Mutual  Investment  Corporation  each own a one-half  interest  in the
Investment  Adviser.  CUNA  Mutual  Insurance  Society is the sole owner of CUNA
Mutual Investment  Corporation.  CUNA Mutual Investment  Corporation is the sole
owner  of  CUNA  Brokerage  Services,  Inc.,  the  principal  underwriter.   The
Investment Adviser and the Ultra Series Fund have servicing  agreements with the
Company  and with CUNA  Mutual  Insurance  Society.  The Company and CUNA Mutual
Insurance  Society  entered into a permanent  affiliation  July 1, 1990.  At the
current  time,  all of the  directors of the Company are also  directors of CUNA
Mutual  Insurance  Society  and many of the  senior  executive  officers  of the
Company hold similar positions with CUNA Mutual Insurance Society.

The Investment Adviser, pursuant to a Management Agreement,  provides investment
advice for each Fund and provides or arranges for the provision of substantially
all other services required by the Ultra Series Fund through services agreements
with affiliated and unaffiliated  service  providers.  Such services include all
administrative,  accounting  and  legal  services  as  well as the  services  of
custodians,  transfer agents and dividend disbursing agents. There are, however,
certain expenses that The Ultra Series Fund pays for itself under the Management
Agreement.  These are: fees of the independent Trustees, fees of the independent
auditors,  interest on borrowings by a Fund, any taxes that a Fund must pay, and
any  extraordinary  expenses  incurred  by a Fund or Funds  not in the  ordinary
course of business. As full compensation for its services, the Ultra Series Fund
pays the Investment  Adviser a unitary fee computed at an annualized  percentage
rate of the average value of the daily net assets of each series as set forth in
the table below:

                          Management Fee Table

              Series                             Management Fee
              Capital Appreciation Stock         0.80 %
              Growth & Income Stock              0.60 %
              Balanced                           0.70 %
              Bond                               0.55 %
              Money Market                       0.45 %
              Treasury 2000                      0.45 %

Prior to May 1, 1997, the Company had voluntarily  agreed to absorb all ordinary
business expenses of the Capital  Appreciation  Stock,  Growth and Income Stock,
Balanced, Bond and Money Market Funds in excess of .65% of the average daily net
assets of those Funds. Effective May 1, 1997, the Company discontinued absorbing
the Ultra Series Fund expenses in excess of .65% of average daily net assets and
any such expenses will be borne by the Ultra Series Fund.

Under the  Investment  Advisory  Agreement  effective  prior to May 1, 1997, the
total fee paid to the  Investment  Adviser  during the year ended  December  31,
1994, was $594,112. The fees were allocated to the Funds as follows:  $24,864 to
Capital  Appreciation  Stock,  $199,911 to Growth and Income Stock,  $300,282 to
Balanced, $34,590 to Bond, $28,639 to Money Market, and $5,826 to Treasury 2000.
The total fee paid to the Investment  Adviser during the year ended December 31,
1995, was $1,003,650.  The fees were allocated to the Funds as follows: $103,513
to Capital Appreciation Stock,  $357,783 to Growth and Income Stock, $436,723 to
Balanced, $51,283 to Bond, $48,171 to Money Market, and $6,177 to Treasury 2000.
The total fee paid to the Investment  Adviser during the year ended December 31,
1996, was $2,094,152.  The fees were allocated to the Funds as follows: $335,246
to Capital Appreciation Stock,  $804,430 to Growth and Income Stock, $759,395 to
Balanced,  $100,076  to Bond,  $87,984 to Money  Market,  and $7,021 to Treasury
2000.

The Investment Adviser makes the investment decisions and is responsible for the
investment and reinvestment of assets; performs research,  statistical analysis,
and continuous supervision of the Fund's investment portfolio;  furnishes office
space for the Ultra  Series  Fund;  provides  the  Ultra  Series  Fund with such
accounting data concerning the investment activities of the Ultra Series Fund as
is required to be prepared and files all periodic  financial reports and returns
required to be filed with the Securities and Exchange Commission ("SEC") and any
other regulatory agency;  continuously  monitors  compliance by the Ultra Series
Fund in its investment activities with the requirements of the Act and the rules
promulgated pursuant thereto; and renders to the Ultra Series Fund such periodic
and  special  reports as may be  reasonably  requested  with  respect to matters
relating to the duties of the Investment Adviser.

Effective  January 1, 1992, the Adviser  contracted  with the Company to perform
some of these  services  on  behalf  of the Ultra  Series  Fund in return  for a
portion of the  investment  advisory fee. In 1994, the Adviser paid $129,311 for
those services.  In 1995, the Adviser paid $217,034 for those services. In 1996,
the Adviser  paid  $447,362 for those  services.  Effective  July 17, 1993,  the
Adviser contracted with CUNA Mutual Insurance Society to perform cash management
and investment  accounting services on behalf of the Ultra Series Fund in return
for a portion of the  investment  advisory fee. In 1994, the Adviser paid $5,578
for those  services.  In 1995,  the Adviser paid $9,487 for those  services.  In
1996, the Adviser paid $19,711 for those services.

On January 16, 1997,  the  Management  Agreement was approved by the  beneficial
owners of the  Ultra  Series  Fund  after  approval  and  recommendation  by the
Trustees of the Ultra Series Fund,  including a majority of Trustees who are not
parties to the Management  Agreement or interested  persons to any such party as
defined in the Act, on October 29, 1996. The Management Agreement, unless sooner
terminated,  shall  continue  until two  years  from the  effective  date of the
Management Agreement and thereafter shall continue  automatically for periods of
one calendar year so long as such continuance is specifically  approved at least
annually (a) by the Trustees or by a vote of a majority of the outstanding votes
attributable  to the shares of the Class  representing  an interest in the Fund;
and (b) by a vote of a majority  of those  Trustees  who are not  parties to the
Management  Agreement or interested persons of any such party, cast in person at
a meeting  called  for the  purpose  of voting on such  approval,  provided  the
Management  Agreement  may be  terminated  as to any Fund or to all Funds by the
Ultra Series Fund at any time, without the payment of any penalty,  by vote of a
majority  of  the  Trustees  or by a  majority  vote  of the  outstanding  votes
attributable to the shares of the applicable  Fund or by the Investment  Adviser
on sixty (60) days written notice to the other party.  The Management  Agreement
will terminate automatically in the event of its assignment.

The  Management  Agreement  provides  that the  Investment  Adviser shall not be
liable to the Ultra Series Fund or any  shareholder for anything done or omitted
by it, or for any losses that may be sustained in the purchase,  holding or sale
of any security,  except for an act or omission  involving willful  misfeasance,
bad faith, gross negligence, or reckless disregard of the duties imposed upon it
by the Management Agreement.

The directors and principal officers of the Investment Adviser are as follows:

    Joyce A. Harris                 Director and Chair
    James C. Hickman                Director
    Michael B. Kitchen              Director
    Michael S. Daubs                Director and President
    George A. Nelson                Director and Vice Chair
    Lawrence R. Halverson           Senior Vice President and Secretary
    Donald E. Heltner               Vice President and Treasurer
    Charles A. Knudsen              Vice President
    Daniel J. Larson                Vice President
    Thomas J. Merfeld               Vice President
    James M. Greaney                Vice President
    Lois A. O'Rourke                Assistant Vice President
    

                              EXPENSES OF THE FUND

   
The Capital  Appreciation  Stock, Growth and Income Stock,  Balanced,  Bond, and
Money Market Funds are currently  obligated to pay to the Investment Adviser the
Management Fee set forth in Management Fee Table above. As part of its services,
the  Investment  Adviser  has agreed to  provide  or  arrange to have  provided,
administrative  services to each Fund. Currently,  the Company is providing some
of these services on behalf of the Investment Adviser.

Prior to May 1, 1997, expenses which exceeded .65% of the average value of daily
net  assets of such Fund were  being  absorbed  by the  Company  pursuant  to an
Expense  Reimbursement  Agreement between the Company and the Ultra Series Fund.
For the year ended December 31, 1995, the Company  absorbed  $96,817 of ordinary
business expense. This expense was allocated among the Funds as follows: $22,806
was allocated to Capital  Appreciation  Stock,  $28,817 to the Growth and Income
Stock, $33,518 to Balanced,  $3,971 to Bond, and $7,705 to Money Market. For the
year ended December 31, 1996, no expenses were absorbed by the Company.
    

                         DISTRIBUTION PLAN AND AGREEMENT

   
As described in the Prospectus, the Board of Trustees has adopted a Distribution
Plan for the Fund  under  Rule  12b-1 of the Act to  compensate  CUNA  Brokerage
Services, Inc. for certain services and to pay expenses of the Ultra Series Fund
incurred in connection with the offering of Class C Fund shares.

The Distribution  Plan was initially  approved on October 29, 1996, by the Board
of Trustees of the Ultra Series Fund, including all disinterested  Trustees. The
Plan takes effect May 1, 1997, and continues in effect from year to year only so
long  as such  continuance  is  approved  at  least  annually  by the  Trustees,
including a majority of the Trustees who are not  interested,  as defined by the
Act, and who have no direct or indirect  financial  interest in the operation of
the Plan or agreements related to it.

Any amendment which would materially  increase the amount which the Ultra Series
Fund may expend under the Plan requires approval by holders of a majority of the
outstanding  shares of the Ultra Series Fund. Any agreement  related to the Plan
may be terminated at any time,  upon sixty (60) days written notice to the other
party, by a vote of a majority of the  disinterested  Trustees,  or by vote of a
majority  of the  Trust's  outstanding  voting  securities.  In the  event of an
assignment, the Plan terminates automatically. As long as the Plan is in effect,
the selection and nomination of the  disinterested  Trustees of the Ultra Series
Fund are committed to the discretion of the disinterested Trustees.
    

                                    CUSTODIAN

   
State Street Bank and Trust Company is the custodian for the securities and cash
of the Ultra  Series  Fund.  The  custodian  holds for the Ultra Series Fund all
securities  and cash owned by the Ultra Series Fund,  and receives for the Ultra
Series  Fund  all   payments  of  income,   payments  of  principal  or  capital
distributions  with respect to securities  owned by the Ultra Series Fund. Also,
the custodian  receives  payment for the shares issued by the Ultra Series Fund.
The custodian releases and delivers securities and cash upon proper instructions
from the Ultra  Series  Fund.  Pursuant  to and in  furtherance  of the  Custody
Agreement,  the Ultra Series Fund uses  automated  instructions  and a cash data
entry system to transfer  monies to and from the Ultra Series Fund's  account at
State Street Bank and Trust Company.
    


                              INDEPENDENT AUDITORS

   
The  financial  statements  have  been  included  herein  and  elsewhere  in the
Registration  Statement in reliance upon the reports of KPMG Peat Marwick,  LLP,
Des Moines, Iowa,  independent auditors,  and upon the authority of said firm as
experts in accounting and auditing.
    

                                    BROKERAGE

   
It is the  policy  of the  Ultra  Series  Fund,  in  effecting  transactions  in
portfolio  securities,  to seek best  execution of orders at the most  favorable
prices. The determination of what may constitute best execution and price in the
execution  of a  securities  transaction  by  a  broker  involves  a  number  of
considerations,  including without  limitation,  the overall direct net economic
result  (involving  both price paid or received  and any  commissions  and other
costs paid), the efficiency with which the transaction is effected,  the ability
to  effect  the  transaction  at all  where  a  large  block  is  involved,  the
availability  of the  broker to stand  ready to  execute  potentially  difficult
transactions  in the future and the  financial  strength  and  stability  of the
broker.  Such  considerations  are  judgmental  and are weighed by management in
determining the overall reasonableness of brokerage commissions paid.

Subject to the foregoing, a factor in the selection of brokers is the receipt of
research  services,   analyses  and  reports  concerning  issuers,   industries,
securities,  economic  factors  and trends  and other  statistical  and  factual
information.  Any such research and other  statistical  and factual  information
provided  by  brokers  to the Ultra  Series  Fund or the  Investment  Adviser is
considered  to be in  addition  to and not in lieu of  services  required  to be
performed by the  Investment  Adviser  under its contract  with the Ultra Series
Fund.  Research  obtained on behalf of the Ultra  Series Fund may be used by the
Investment  Adviser in connection with other clients of the Investment  Adviser.
Conversely, research received from placement of brokerage for other accounts may
be used by the  Investment  Adviser in managing  investments of the Ultra Series
Fund.  Therefore,  the correlation of the cost of research to individual clients
of the Adviser,  including the Ultra Series Fund, is  indeterminable  and cannot
practically  be  allocated  among  the  Ultra  Series  Fund  and the  Investment
Adviser's other clients.  Consistent  with the above,  the Ultra Series Fund may
effect  principal  transactions  with a broker-dealer  that furnishes  brokerage
and/or research services, or designate any such broker-dealer to receive selling
commissions,   discounts  or  other  allowances,  or  otherwise  deal  with  any
broker-dealer,   in   connection   with  the   acquisition   of   securities  in
underwritings.  Accordingly,  the net prices or commission  rates charged by any
such  broker-dealer  may be greater than the amount another firm might charge if
the management of the Ultra Series Fund determines in good faith that the amount
of such net prices and commissions is reasonable in relation to the value of the
services and research  information  provided by such  broker-dealer to the Ultra
Series Fund. For the year ended  December 31, 1994,  Capital  Appreciation  Fund
paid  $22,779,  Growth and Income Stock Fund paid $85,572 and Balanced Fund paid
$61,279 in  brokerage  fees.  There were no brokerage  fees paid by Bond,  Money
Market,  or Treasury 2000 Funds in 1994.  For the year ended  December 31, 1995,
Capital Appreciation Stock Fund paid $76,931,  Growth and Income Stock Fund paid
$169,671,  and  Balanced  Fund paid  $100,693 in brokerage  fees.  There were no
brokerage fees paid by Bond,  Money Market,  or Treasury 2000 Funds in 1995. For
the year ended December 31, 1996, Capital Appreciation Stock Fund paid $171,251,
Growth  and  Income  Fund paid  $336,331  and  Balanced  Fund paid  $150,550  in
brokerage  fees.  There were no brokerage  fees paid by Bond,  Money Market,  or
Treasury 2000 Funds in 1996.
    

The  Ultra  Series  Fund  expects  that  purchases  and  sales of  money  market
instruments usually will be principal transactions. Money market instruments are
normally  purchased  directly from the issuer or from an  underwriter  or market
maker for the securities.  There usually will be no brokerage  commissions  paid
for such purchases.  Purchases from  underwriters  will include the underwriting
commission or concession  and  purchases  from dealers  serving as market makers
will include the spread between the bid and asked price.  Where transactions are
made in the  over-the-counter  market,  the Ultra Series Fund will deal with the
primary  market  makers  unless  equal or more  favorable  prices are  otherwise
obtainable.

   
Where advantageous,  the Ultra Series Fund may participate with other clients of
the  Investment  Adviser in  "bunching  of trades"  wherein one purchase or sale
transaction  representing  several  different  client  accounts is placed with a
broker. The Investment  Adviser has established  various policies and procedures
that assure equitable treatment of all accounts.
    

The policy with  respect to  brokerage  is and will be reviewed by the  Trustees
from time to time. Because of the possibility of further regulatory developments
affecting  the  securities  exchanges  and brokerage  practices  generally,  the
foregoing practices may be changed, modified or eliminated.

                           HOW SECURITIES ARE OFFERED

Distributor

   
As described  in the  Prospectus,  the Ultra Series Fund does not deal  directly
with the  public.  Shares of the Ultra  Series  Fund are  currently  issued  and
redeemed through the distributor,  pursuant to a Distribution  Agreement between
the Ultra Series Fund and the  distributor.  The principal  place of business of
CUNA Brokerage  Services,  Inc. is 5910 Mineral Point Road,  Madison,  Wisconsin
53705. The distributor is owned by CUNA Mutual  Investment  Corporation which in
turn is owned by CUNA  Mutual  Insurance  Society.  The  Company and CUNA Mutual
Insurance Society entered into an agreement of permanent  affiliation on July 1,
1990.  Shares of the Ultra Series Fund are  purchased  and redeemed at Net Asset
Value.  The  Distribution  Agreement  provides that the distributor will use its
best efforts to render  services to the Ultra Series Fund, but in the absence of
willful  misfeasance,  bad faith,  gross negligence or reckless disregard of its
obligations,  it will not be liable to the Ultra Series Fund or any  shareholder
for any error of  judgment  or mistake of law or any act or  omission or for any
losses sustained by the Ultra Series Fund or its shareholders.
    

Transfer Agent

   
The  Company,  an  affiliated  person,  acts  as  transfer  agent  and  dividend
disbursing agent for the Ultra Series Fund.
    

                            NET ASSET VALUE OF SHARES

   
Net Asset Value per share is calculated  each  Valuation Day. Net Asset Value is
determined  by  dividing  each  Fund's  total net assets by the number of shares
outstanding  at the time of  calculation.  Total net  assets are  determined  by
adding the total current value of portfolio securities,  cash, receivables,  and
other assets and  subtracting  liabilities.  Shares will be sold and redeemed at
the Net Asset  Value next  determined  after  receipt of the  purchase  order or
request for redemption.

The Net Asset Value of a share issued by the Capital  Appreciation Stock, Growth
and  Income  Stock,  Balanced,  and Bond Funds was  initially  set at $10.00 per
share.  The Net  Asset  Value of a share  issued by the  Money  Market  Fund was
initially  set at $1.00 per share.  (See Money Market Fund below.) The Net Asset
Value of a share of the Treasury 2000 Fund was initially set at $3.62 per share.
    

Money Market Fund

   
The  Trustees  have  determined  that the best method  currently  available  for
determining the Net Asset Value is the amortized cost method.  The Trustees will
utilize this method  pursuant to Rule 2a-7 of the Act. The use of this valuation
method will be continuously  reviewed and the Trustees will make such changes as
may be necessary to assure that assets are valued  fairly as  determined  by the
Trustees in good  faith.  Rule 2a-7  obligates  the  Trustees,  as part of their
responsibility  within the  overall  duty of care owed to the  shareholders,  to
establish  procedures  reasonably  designed,  taking into account current market
conditions and the investment  objectives,  to stabilize the Net Asset Value per
share as computed for the purpose of  distribution  and  redemption at $1.00 per
share. The Trustees'  procedures include periodically  monitoring,  as they deem
appropriate  and at such  intervals as are reasonable in light of current market
conditions,  the relationship between the amortized cost value per share and the
Net Asset Value per share based upon available market  quotations.  The Trustees
will consider  what steps should be taken,  if any, in the event of a difference
of more than 1/2 of one percent (1%)  between the two.  The  Trustees  will take
such steps as they consider appropriate, (e.g., redemption in kind or shortening
the average  portfolio  maturity)  to minimize  any  material  dilution or other
unfair  results  which might arise from  differences  between the two.  The Rule
requires that the Fund limit its  investments to instruments  which the Trustees
determine  will  present  minimal  credit risks and which are of high quality as
determined by a major rating agency,  or, in the case of any instrument  that is
not so rated, of comparable quality as determined by the Trustees. It also calls
for the Fund to maintain a dollar weighted average portfolio  maturity (not more
than 90 days)  appropriate  to its  objective of  maintaining a stable Net Asset
Value of $1.00 per share and  precludes  the purchase of any  instrument  with a
remaining  maturity of more than 397 days. Should the disposition of a portfolio
security result in a dollar weighted average portfolio  maturity of more than 90
days,  the Fund will invest its available  cash in such manner as to reduce such
maturity to 90 days or less as soon as reasonably practicable.

It is the normal practice of the Fund to hold portfolio  securities to maturity.
Therefore,  unless a sale or other  disposition  of a security  is  mandated  by
redemption  requirements  or other  extraordinary  circumstances,  the Fund will
realize  the par value of the  security.  Under  the  amortized  cost  method of
valuation  traditionally  employed by institutions for valuation of money market
instruments,  neither  the  amount of daily  income  nor the Net Asset  Value is
affected by any unrealized appreciation or depreciation. In periods of declining
interest  rates,  the  indicated  daily yield on shares the Fund has computed by
dividing  the  annualized  daily  income by the Net Asset  Value will tend to be
higher than if the  valuation  were based upon market prices and  estimates.  In
periods of rising interest  rates,  the indicated daily yield on shares the Fund
has computed by dividing the annualized daily income by the Net Asset Value will
tend to be lower  than if the  valuation  were  based  upon  market  prices  and
estimates.
    

Capital  Appreciation  Stock,  Growth  and Income  Stock,  Balanced,  Bond,  and
Treasury 2000 Funds

Common stocks that are traded on an established exchange or over-the-counter are
valued  on the  basis of  market  price as of the end of the  Valuation  Period,
provided  that a market  quotation  is readily  available.  Otherwise,  they are
valued at fair value as  determined  in good faith by or at the direction of the
Trustees.

   
Stripped  Treasury   Securities,   long-term  straight  debt  obligations,   and
non-convertible  preferred  stocks are valued  using  readily  available  market
quotations,  if available.  When exchange quotations are used, the latest quoted
sale price is used. If an over-the-counter quotation is used, the last bid price
will normally be used. If readily available market quotations are not available,
these securities are valued at market value as determined in good faith by or at
the direction of the Trustees.  Readily  available market quotations will not be
deemed available if an exchange quotation exists for a debt security,  preferred
stock, or security  convertible  into common stock,  but it does not reflect the
true value of the Fund's holdings because sales have occurred infrequently,  the
market for the security is thin, or the size of the reported trade is considered
not comparable to the Fund's institutional size holdings. When readily available
market  quotations are not available,  the Fund will use an independent  pricing
service which provides valuations for normal institutional size trading units of
such  securities.  Such a service may utilize a matrix  system  which takes into
account appropriate factors such as institutional size trading in similar groups
of securities,  yield,  quality,  coupon rate, maturity,  type of issue, trading
characteristics  and  other  market  data  in  determining   valuations.   These
valuations are reviewed by the  Investment  Adviser.  If the Investment  Adviser
believes that evaluation  still does not represent a fair value, it will present
for approval of the Trustees  such other  valuation  as the  Investment  Adviser
considers to represent a fair value. The specific pricing service or services to
be used will be presented for approval of the Trustees.

Short-term  instruments  having  maturities  of sixty  (60) days or less will be
valued at amortized cost. Short-term  instruments having maturities of more than
sixty  (60) days will be valued  at  market  values or values  based on  current
interest rates.
    

Options,  stock index futures,  interest rate futures, and related options which
are traded on U.S.  exchanges or boards of trade are valued at the closing price
as of the close of the New York Stock Exchange.

The Investment Adviser,  at the direction of the Trustees,  values the following
at prices it deems in good faith to be fair:

1.       Securities  (including   restricted   securities)  for  which  complete
         quotations are not readily available, and

2.       Listed  securities  if, in the opinion of the Investment  Adviser,  the
         last sale price does not reflect the current market value or if no sale
         occurred, and

3.       Other assets.

                       DIVIDENDS, DISTRIBUTIONS AND TAXES

   
The Ultra  Series  Fund has  qualified  and  intends to continue to qualify as a
"regulated  investment  company" under Subchapter M of the Internal Revenue Code
of 1986, as amended (the "Code"). Each Fund will be treated as a separate entity
for federal income tax purposes, and, therefore,  the investments and results of
each Fund is determined  separately for purposes of determining whether the Fund
qualifies as a "regulated  investment  company" and for purposes of  determining
the Fund's net  ordinary  income (or loss) and net  realized  capital  gains (or
losses).  To qualify for treatment as a "regulated  investment  company," a Fund
must, among other things, meet the diversification  requirements of Subchapter M
of the Code,  derive in each taxable year at least ninety  percent  (90%) of its
gross  income  from  dividends,  interest  and  gains  from  the  sale or  other
disposition of securities and derive less than thirty percent (30%) of its gross
income in each taxable year from the gains  (without  deduction for losses) from
the sale or other  disposition of securities held for less than three months. It
is the  intention  of the Ultra  Series  Fund to meet  these  requirements  with
respect to each Fund in order to qualify as a regulated investment company.

In order for a Fund to be treated as a conduit and avoid the  imposition  of any
Fund-level  income  or excise  tax,  the Fund must  distribute  at least  ninety
percent (90%) of its net investment  income. Net investment income of each Fund,
other than the Money Market  Fund,  will consist of all payments of dividends or
interest  received  by such  Fund  less  the  estimated  expenses  of such  Fund
(including fees payable to the Investment Adviser). Net investment income of the
Money  Market Fund (from the last  determination  thereof)  consists of interest
accrued  and/or  discount  earned  less  the  estimated  expenses  of that  Fund
applicable to that dividend period.  Net investment  income of the Treasury 2000
Fund includes accrued original issue discount.

It is the intention of the Ultra Series Fund to distribute  substantially all of
the net investment  income, if any, of each Fund thereby avoiding the imposition
of any Fund-level income or excise tax as follows:

         (i)  Dividends  on the Money  Market  Fund will be  declared  daily and
         reinvested  monthly in  additional  full and  fractional  shares of the
         Money Market Fund.

         (ii) Dividends of ordinary income from the Capital  Appreciation Stock,
         Growth and Income Stock,  Balanced, and Bond Funds will be declared and
         reinvested  quarterly in additional  full and fractional  shares of the
         respective Fund.

         (iii) All net realized  short-term  and long-term  capital gains of the
         Ultra Series Fund,  if any, will be declared and  distributed  at least
         annually,  but in any event,  no more frequently than allowed under SEC
         rules,  to the  shareholders  of each  Fund to  which  such  gains  are
         attributable.

         (iv)  Dividends  on the  Treasury  2000  Fund  cannot  be  paid  to its
         shareholders  (the Separate  Accounts) during the taxable year since no
         cash will be available for  distribution  until the securities are sold
         or mature.  The Fund is  treated as if it paid a dividend  of a certain
         amount without actually paying the dividend if the shareholder consents
         to the treatment ("consent dividend").  The Separate Accounts will file
         a  consent  on Form 972 each  year to  include  in gross  income,  as a
         taxable  dividend for that year, an amount computed to be sufficient to
         enable the Fund to meet the distribution requirements necessary for the
         Fund to be treated  as a conduit  and taxed as a  regulated  investment
         company.

         Because  there will be no periodic  payment of interest on the Stripped
         Treasury Securities held by the Treasury 2000 Fund, shareholders (i.e.,
         the   separate   accounts  or   qualified   plans)  will  be  requested
         periodically  to sign consents to have a certain portion of the accrued
         amount  of  discount  treated  as  dividends.  Currently  the  separate
         accounts are the only  shareholders  of the Treasury  2000 Fund;  it is
         anticipated  that any taxable income will be offset by a  corresponding
         deduction for an increase in reserves.
    

Options and Futures Transactions

   
The tax  consequences of options  transactions  entered into by a Fund will vary
depending  on the  nature of the  underlying  security,  whether  the  option is
written or  purchased  and  finally,  whether the  "straddle"  rules,  discussed
separately below,  apply to the transaction.  When a Fund writes a call or a put
option on an equity or  convertible  debt  security,  the  treatment for federal
income  tax  purposes  of the  premium  that it  receives  will,  subject to the
straddle rules, depend on whether the option is exercised. If the option expires
unexercised, or if the Fund enters into a closing purchase transaction, the Fund
will  realize a gain (or loss if the cost of the  closing  purchase  transaction
exceeds the amount of the premium) without regard to any unrealized gain or loss
on the  underlying  security.  Any such gain or loss will be short-term  capital
gain or loss,  except that any loss on a  "qualified"  covered call stock option
that is not treated as part of a straddle  may be treated as  long-term  capital
loss. If a call option written by a Fund is exercised, the Fund will recognize a
capital gain or loss from the sale of the  underlying  security,  and will treat
the  premium as  additional  sales  proceeds.  Whether  the gain or loss will be
long-term  or  short-term  will depend on the holding  period of the  underlying
security.  If a put  option  written by a Fund is  exercised,  the amount of the
premium will reduce the tax basis of the security that the Fund then purchases.

If a put or call option that a Fund has  purchased  on an equity or  convertible
debt security expires unexercised, the Fund will realize a capital loss equal to
the cost of the option.  If the Fund enters into a closing sale transaction with
respect to the option,  it will  realize a capital  gain or loss  (depending  on
whether the proceeds from the closing  transaction  are greater or less than the
cost of the option).  The gain or loss will be short-term or long-term depending
on the Fund's  holding  period in the option.  If the Fund  exercises such a put
option,  it will realize a short-term  gain or loss (long-term if the Fund holds
the underlying security for more than one year before it purchases the put) from
the sale of the underlying  security measured by the sales proceeds decreased by
the premium paid. If the Fund exercises such a call option, the premium paid for
the option will be added to the tax basis of the security purchased.

One or more Funds may invest in Section 1256  contracts.  Section 1256 contracts
generally   include  options  on  nonconvertible   debt  securities   (including
securities of U.S. Government agencies or  instrumentalities),  options on stock
indexes,  futures  contracts,  options on futures  contracts and certain foreign
currency  contracts.  Options on foreign currency,  futures contracts on foreign
currency,  and options on foreign  currency futures will qualify as Section 1256
contracts  if the  options or futures are traded on or subject to the rules of a
qualified board or exchange.  In general, gain or loss on Section 1256 contracts
will be  treated  as 60%  long-term  and  40%  short-term  capital  gain or loss
("60/40"),  regardless of the period of time  particular  positions are actually
held by a Fund. In addition,  any Section 1256 contracts held at the end of each
taxable  year (and on October 31 of each year for  purposes of  determining  the
amount of capital gain net income that a Fund must distribute to avoid liability
for the 4% excise  tax) are "marked to market"  with the result that  unrealized
gains or losses are treated as though they were realized and the resulting  gain
or loss is treated as 60/40 gain or loss. This deemed realization does not cause
a disposition for purposes of the "short-short" rule.
    

Straddles

   
Hedging transactions  undertaken by a Fund may result in "straddles" for federal
income tax purposes.  Straddles are defined to include "offsetting positions" in
actively-traded personal property. Under current law, it is not clear under what
circumstances  one  investment  made by a Fund,  such as an  option  or  futures
contract,  would be treated as "offsetting"  another investment also held by the
Fund, such as the underlying  security (or vice versa) and,  therefore,  whether
the Fund  would be  treated  as having  entered  into a  straddle.  In  general,
investment positions may be "offsetting" if there is a substantial diminution in
the risk of loss from  holding  one  position  by reason of holding  one or more
other positions (although certain "qualified" covered call stock options written
by a Fund may be treated as not creating a straddle).

To the extent that the straddle rules apply to positions  established by a Fund,
losses  realized  by the Fund  may be  either  deferred  or  recharacterized  as
long-term  losses,  and long-term gains realized by the Fund may be converted to
short-term gains.

Each Fund may make one or more of the elections  available  under the Code which
are applicable to straddles.  If a Fund makes any of the elections,  the amount,
character,  and timing of the  recognition  of gains or losses from the affected
straddle  positions  will be determined  under rules that vary  according to the
election(s) made. The rules applicable under certain of the elections operate to
accelerate  the  recognition  of gains or  losses  from  the  affected  straddle
positions.

Because  application  of the straddle rules may affect the character of gains or
losses,  defer losses and/or  accelerate the recognition of gains or losses from
the  affected  straddle  positions,  the  amount  which must be  distributed  to
shareholders,  and which will be taxed to  shareholders  as  ordinary  income or
long-term capital gain, may be increased or decreased  substantially as compared
to a Fund that did not engage in such hedging transactions.
    

                     CALCULATION OF YIELDS AND TOTAL RETURNS

   
From time to time, the Ultra Series Fund may disclose yields, total returns, and
other performance  data. Such performance data will be computed,  or accompanied
by  performance  data computed in accordance  with the standards  defined by the
SEC.  The Ultra Series Fund will not  disclose  performance  of the Ultra Series
Fund in separate  account sales  literature or advertising  without also showing
performance at the separate account level.
    

Money Market Fund Yields

   
From time to time,  sales  literature may quote the current  annualized yield of
the Money  Market  Fund for a seven-day  period in a manner  which does not take
into  consideration  any  realized or  unrealized  gains or losses on  portfolio
securities.

This  current  annualized  yield  is  computed  by  determining  the net  change
(exclusive of realized gains and losses on the sale of securities and unrealized
appreciation  and  depreciation) at the end of the seven-day period in the value
of a  hypothetical  account  having a balance of 1 share at the beginning of the
period,  dividing  such  net  change  in  account  value  by  the  value  of the
hypothetical account at the beginning of the period to determine the base period
return,  and  annualizing  this quotient on a 365-day  basis.  The net change in
value  reflects  net  income  from the  Fund  attributable  to the  hypothetical
account. Current yield is calculated according to the following formula:
    

         Current Yield = ((NCS - ES)/UV) X (365/7)

         Where:

         NCS               = the net  change in the  value of the  Money  Market
                           Fund  (exclusive  of realized  gains or losses on the
                           sale of securities  and unrealized  appreciation  and
                           depreciation)  for the seven-day period  attributable
                           to a  hypothetical  account  having  a  balance  of 1
                           share.

         ES       =        per share expenses  attributable to the  hypothetical
                           account for the seven-day period.

         UV       =        the share  value  for the first day of the  seven-day
                           period.

   
                           365/7
    

         Effective yield = (1 + ((NCS-ES)/UV))   - 1

         Where:

         NCS               = the net  change in the  value of the  Money  Market
                           Fund  (exclusive  of realized  gains or losses on the
                           sale of securities  and unrealized  appreciation  and
                           depreciation)  for the seven-day period  attributable
                           to a  hypothetical  account  having  a  balance  of 1
                           share.

         ES       =        per share expenses  attributable to the  hypothetical
                           account for the seven-day period.

         UV       =        the share  value  for the first day of the  seven-day
                           period.

   
The  current  and  effective  yields on amounts  held in the Money  Market  Fund
normally  fluctuate on a daily basis.  Therefore,  the  disclosed  yield for any
given past period is not an  indication  or  representation  of future yields or
rates of return.  The Money Market Fund's actual yield is affected by changes in
interest rates on money market securities, average portfolio maturity, the types
and quality of  portfolio  securities  held and  operating  expenses.  Yields on
amounts held in the Money Market Fund may also be  presented  for periods  other
than a seven-day period.
    

Other Fund Yields

   
From time to time,  sales  literature may quote the current  annualized yield of
one or more of the Funds  (except the Money Market Fund) for 30-day or one-month
periods.  The annualized  yield of a Fund refers to income generated by the Fund
during a 30-day or one-month  period and is assumed to be generated  each period
over a 12-month period.
    

The yield is computed by: 1) dividing the net investment  income of the Fund for
the period;  by 2) the maximum  offering  price per share on the last day of the
period times the daily average number of shares  outstanding for the period;  by
3) compounding  that yield for a six-month  period;  and by 4) multiplying  that
result by 2. The  30-day  or  one-month  yield is  calculated  according  to the
following formula:

         Yield    =        2 X (((NI - ES)/(U X UV)) + 1)6 - 1)

         Where:

   
         NI       =        net  income of the Fund for the  30-day or  one-month
                           period attributable to the Fund's shares.

         ES       =        expenses  of the Fund  for the  30-day  or  one-month
                           period.
    

         U        =        the average number of shares outstanding.

         UV       =        the share  value at the close  (highest)  of the last
                           day in the 30-day or one-month period.

   
The yield normally fluctuates over time. Therefore,  the disclosed yield for any
given past period is not an  indication  or  representation  of future yields or
rates of return.  A Fund's  actual yield is affected by the types and quality of
portfolio securities held and operating expenses.
    

Average Annual Total Returns

   
From time to time,  sales literature may also quote average annual total returns
for one or more of the Funds for various periods of time.

When a Fund has been in  operation  for 1, 5, and 10  years,  respectively,  the
average  annual total return for these periods will be provided.  Average annual
total  returns  for  other  periods  of time  may,  from  time to time,  also be
disclosed.

Standard  average annual total returns  represent the average annual  compounded
rates of  return  that  would  equate  an  initial  investment  of $1,000 to the
redemption  value of that  investment as of the last day of each of the periods.
The ending date for each period for which total return  quotations  are provided
will  be  for  the  most  recent  month  or  calendar  quarter-end  practicable,
considering  the type of the  communication  and the media  through  which it is
communicated.
    

The total return is calculated according to the following formula:

         TR       =        ((ERV/P)1/N) - 1

         Where:

         TR       =        the  average  annual  total  return  net of any  Fund
                           recurring charges.

         ERV      =        the  ending  redeemable  value  of  the  hypothetical
                           account at the end of the period.

         P        =        a hypothetical initial payment of $1,000.

         N        =        the number of years in the period.

Such average annual total return information for the Funds is as follows:

   
                            For the          For the         For the
                            1-year           5-year          10-year
                            period           period          period
                            ended            ended           ended
Fund                        12/31/96         12/31/96        12/31/96

Capital Appreciation          21.44%          N/A            18.74%*
Growth and Income             22.02%         14.84%          13.72%
Balanced                      10.79%          9.74%          10.46%
Bond                           2.86%          6.11%           7.51%
Treasury 2000                  2.10%          7.42%          10.78%
    

  * Capital Appreciation Fund returns are from inception, January 3, 1994.

Other Total Returns

From time to time, sales  literature may also disclose  cumulative total returns
in conjunction with the standard  formats  described above. The cumulative total
returns will be calculated using the following formula:

         CTR      =        (ERV/P) - 1

         Where:

   
         CTR      =        The cumulative total return net of any Fund recurring
                           charges for the period.
    

         ERV      =        The  ending  redeemable  value  of  the  hypothetical
                           investment at the end of the period.

         P        =        A hypothetical single payment of $1,000.

        DESCRIPTION OF BOND RATINGS (AS PUBLISHED BY THE RATING SERVICES)

Moody's Investors Service, Inc.

Aaa--Bonds which are rated Aaa are judged to be of the best quality.  They carry
the smallest  degree of investment  risk and are generally  referred to as "gilt
edge." Interest payments are protected by a large or by an exceptionally  stable
margin and principal is secure. While the various protective elements are likely
to change,  such changes as can be  visualized  are most  unlikely to impair the
fundamentally strong position of such issues.

Aa--Bonds  which are rated Aa are judged to be of high quality by all standards.
Together with the Aaa group they comprise what are generally known as high grade
bonds.  They are rated lower than the best bonds  because  margins of protection
may not be as large as in Aaa securities or  fluctuation of protective  elements
may be of greater  amplitude or there may be other  elements  present which make
the long-term risks appear somewhat larger than in Aaa securities.

A--Bonds which are rated A possess many favorable investment  attributes and are
to be considered as upper medium grade  obligations.  Factors giving security to
principal  and interest  are  considered  adequate,  but elements may be present
which suggest a susceptibility to impairment some time in the future.

Baa--Bonds which are rated Baa are considered as medium grade obligations, i.e.,
they are neither  highly  protected nor poorly  secured.  Interest  payments and
principal  security  appear  adequate  for the present,  but certain  protective
elements may be lacking or may be  characteristically  unreliable over any great
length of time. Such bonds lack outstanding investment  characteristics,  and in
fact, have speculative characteristics as well.

Ba--Bonds which are rated Ba and below are judged to have speculative  elements;
their future  cannot be  considered  as well  secured.  Often the  protection of
interest  and  principal  payments  may be very  moderate  and  thereby not well
safeguarded  during  both good and bad times  over the  future.  Uncertainty  of
position characterizes bonds in this class.

B--Bonds  which are rated B  generally  lack  characteristics  of the  desirable
investment.  Assurance of interest and principal  payments or of  maintenance of
other terms of the contract over any long period of time may be small.

Caa--Bonds  which are  rated  Caa are a poor  standing.  Such  issues  may be in
default or there may be present  elements of danger with respect to principal or
interest.

Ca--Bonds  which are rated Ca represent  obligations  which are speculative in a
high degree. Such issues are often in default or have other marked shortcomings.

Note:  Moody's  applies  numerical  modifiers 1, 2, and 3 in each generic rating
classification  from Aa  through B in its  corporate  bond  rating  system.  The
modifier 1 indicates  that the security  ranks in the higher end of this generic
rating category;  the modifier 2 indicates a mid-range ranking; and the modifier
3  indicates  that  the  issue  ranks in the  lower  end of its  generic  rating
category.

Standard & Poor's Corporation

AAA--Debt  rated AAA has the  highest  rating  assigned  by  Standard  & Poor's.
Capacity to pay interest and repay principal is extremely strong.

AA--Debt rated AA has a very strong capacity to pay interest and repay principal
and differs from the highest rated issues only in small degree.

A--Debt  rated A has a strong  capacity  to pay  interest  and  repay  principal
although it is somewhat more  susceptible  to the adverse  effects of changes in
circumstances and economic conditions than debt in higher rated categories.

BBB--Debt  rated BBB is regarded as having an adequate  capacity to pay interest
and  repay  principal.   Whereas  it  normally  exhibits   adequate   protection
parameters,  adverse  economic  conditions  or changing  circumstances  are more
likely to lead to a weakened  capacity to pay interest and repay  principal  for
debt in this category than for debt in higher rated categories.

BB--B--CCC--CC--Bonds  rated  BB, B, CCC and CC are  regarded,  on  balance,  as
predominantly  speculative with respect to the issuer's capacity to pay interest
and repay principal in accordance with the terms of the obligation. BB indicates
the lowest degree of speculation and CC the highest degree of speculation. While
such bonds will likely have some quality and protective  characteristics,  these
are  outweighed  by large  uncertainties  or major  risk  exposures  to  adverse
conditions.

Note:  Standard & Poor's  applies the  modifiers  of (+) or (-) in each  generic
rating classification from "AA" through "B" in its corporate bond rating system.
The plus  sign  indicates  that the  security  ranks in the  higher  end of this
generic rating category;  the lack of a modifier  indicates a mid-range ranking;
and the  minus  sign  indicates  that the  issue  ranks in the  lower end of its
generic rating category.

                     DESCRIPTION OF COMMERCIAL PAPER RATINGS
  DESCRIPTION OF COMMERCIAL PAPER RATINGS (AS PUBLISHED BY THE RATING SERVICES)
Moody's Investors Service, Inc.

Moody's  employs the following three  designations,  all judged to be investment
grade, to indicate the relative repayment capacity of rated issuers:

                Prime-1                 Highest Quality
                Prime-2                 Higher Quality
                Prime-3                 High Quality

If an issuer  represents to Moody's that its commercial  paper  obligations  are
supported  by the credit of another  entity or entities,  Moody's,  in assigning
ratings to such  issuers,  evaluates  the  financial  strength of the  indicated
affiliated   corporations,   commercial  banks,  insurance  companies,   foreign
governments  or other  entities,  but only as one  factor  in the  total  rating
assessment.

Standard & Poor's Corporation

A brief  description  of the  applicable  Standard & Poor's  rating  symbols for
investment grade commercial paper and their meanings follows:

A.       Issues assigned this highest rating are regarded as having the greatest
         capacity for timely  payment.  Issues in this  category are  delineated
         with the numbers 1, 2, and 3 to indicate the relative degree of safety.

         A-1.     This designation indicates that the degree of safety regarding
                  timely payment is either  overwhelming  or very strong.  Those
                  issues    determined    to   possess    overwhelming    safety
                  characteristics   will  be  denoted   with  a  plus  (+)  sign
                  designation.

         A-2.     Capacity for timely payment on issues with this designation is
                  strong.  However, the relative degree of safety is not as high
                  as for issues designated "A-1."

         A-3.     Issues carrying this designation have a satisfactory  capacity
                  for  timely  payment.   They  are,   however,   somewhat  more
                  vulnerable to the adverse effects of changes in  circumstances
                  than obligations carrying the higher designations.

                              FINANCIAL STATEMENTS

Data from the most recent annual report begins on the next page.


<PAGE>

<TABLE>
<CAPTION>


                                                         ULTRA SERIES FUND
                                                Statement of Assets and Liabilities
                                                         December 31, 1996


                                            Capital      Growth and                                       Money        Treasury
                                         Appreciation   Income Stock     Balanced          Bond          Market          2000
Assets:                                   Stock Fund        Fund           Fund            Fund           Fund           Fund
                                          ----------        ----           ----            ----           ----           ----
<S>                                   <C>           <C>             <C>             <C>            <C>              <C>       
Investments in securities, at value,
   (note 2)-see accompanying schedule
   (cost $86,149,857)                  $99,257,406    $        --    $         --   $         --   $         --  $           --
   (cost $195,704,851)                          --    234,433,573              --             --             --              --
   (cost $177,868,978)                          --             --     193,469,283             --             --              --
   (cost $26,049,732)                           --             --              --     26,144,779             --              --
   (cost $21,019,331)                           --             --              --             --     21,019,331              --
   (cost $1,388,086)                            --             --              --             --             --       1,585,290
  Receivable for securities sold           556,544        453,046         267,730             --             --              --
  Accrued interest receivable               18,614          9,180       1,378,366        441,478          5,668              --
  Accrued dividends receivable             128,297        447,009         153,501             --             --              --
                                       -----------    -----------     -----------     ----------     ----------      ----------
    Total assets                        99,960,861    235,342,808     195,268,880     26,586,257     21,024,999       1,585,290
                                       -----------    -----------     -----------     ----------     ----------      ----------

Liabilities:
  Payable for securities purchased       1,234,318      2,376,550         437,598             --             --              --
  Dividends payable                             --             --              --             --          2,750              --
  Accrued expenses                          52,710        125,485         106,408         14,334         11,262             549
                                       -----------    -----------     -----------     ----------     ----------      ----------
    Total liabilities                    1,287,028      2,502,035         544,006         14,334         14,012             549
                                       -----------    -----------     -----------     ----------     ----------      ----------
Net assets applicable to outstanding
capital stock                          $98,673,833   $232,840,773    $194,724,874    $26,571,923    $21,010,987      $1,584,741
                                       ===========    ===========     ===========     ==========     ==========      ==========
Represented by:
 Capital stock, par value $.01             $67,593       $109,196        $127,374        $25,731       $210,110          $1,834
 Additional paid-in capital             85,416,504    193,792,032     178,833,180     26,433,111     20,800,877       1,385,703
 Undistributed net investment income        14,253         69,558          94,881         18,034             --              --
 Undistributed net realized gain(loss)
  on investments                            67,934        141,265          69,134             --             --              --
 Unrealized appreciation (depreciation)
   on investments                       13,107,549     38,728,722      15,600,305         95,047             --         197,204
                                       -----------    -----------     -----------     ----------     ----------      ----------

Total net assets - representing 
net assets applicable to outstanding
capital stock                          $98,673,833   $232,840,773    $194,724,874    $26,571,923    $21,010,987      $1,584,741
                                       ===========    ===========     ===========     ==========     ==========      ==========
Number of shares issued and 
 outstanding (note 5)                    6,759,264     10,919,647      12,737,422      2,573,070     21,010,987         183,351
                                       ===========    ===========     ===========     ==========     ==========      ==========
Net asset value per share of 
outstanding capital stock(note 2)           $14.60         $21.32          $15.29         $10.33          $1.00           $8.64
                                       ===========    ===========     ===========     ==========     ==========      ==========

See accompanying notes to financial statements.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                        CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND
                                                     Investments in Securities
                                                         December 31, 1996


CAPITAL APPRECIATION STOCK                   % Net        Quality      Annualized       Maturity             Par
FUND INVESTMENTS:                           Assets        Rating*         Yield           Date             Amount            Value
                                            ------        -------         -----           ----             ------            -----
<S>                                      <C>           <C>              <C>          <C>               <C>            <C>  
Short-Term Investments:
Commercial Paper/Savings:                    4.7%
   Coca-Cola Co.                                         A-1+/P-1         5.69%        Jan 09, 1997     $1,000,000        $998,756
   Merrill Lynch Capital Markets                         A-1+/P-1         5.72%        Jan 21, 1997      1,500,000       1,495,316
   Chase Manhattan - Cash Account                                         4.65%                          2,140,155       2,140,155
                                                                                                                         ---------
     TOTAL SHORT-TERM INVESTMENTS                                                                                       $4,634,227
                                                                                                                         ---------

                                             % Net
Long-Term Investments:                      Assets                                                         Shares            Value
Common Stocks:                               95.9%

Forest Products/Paper:                       2.1%
   Champion International Corp.                                                                             22,150        $957,987
   Georgia Pacific Corp.                                                                                     4,800         345,600
   Potlatch Corporation                                                                                      9,700         417,100
   Union Camp Corp.                                                                                          7,500         358,125
                                                                                                                          --------
     Forest Products/Paper total                                                                                         2,078,812
                                                                                                                          --------

Insurance:                                   4.5%
   Aetna, Inc.                                                                                              35,800       2,864,000
   Allstate Corporation                                                                                     26,402       1,528,015
                                                                                                                          --------
     Insurance total                                                                                                     4,392,015
                                                                                                                          --------

Banks:                                       1.3%
   Bankers Trust New York Corp.                                                                             14,400       1,242,000
                                                                                                                          --------

Investment Banking/Brokerage:                9.0%
   A. G. Edwards, Inc.                                                                                      47,700       1,603,912
   Dean Witter Discover & Company                                                                           11,200         742,000
   Everest Reinsurance Holdings, Inc.                                                                       42,900       1,233,375
   Mutual Risk Management Ltd.                                                                              78,833       2,916,820
   Salomon Inc.                                                                                             51,100       2,408,088
                                                                                                                          --------
     Investment Banking/Brokerage total                                                                                  8,904,195
                                                                                                                          --------

Drugs/Health Care:                           9.7%
   Bristol-Myers Squibb Co.                                                                                 16,700       1,816,125
   Centocor Inc.***                                                                                         42,300       1,512,225
   Glaxo Wellcome PLC - ADR                                                                                 92,900       2,949,575
   Healthsource, Inc.***                                                                                    46,000         603,750
   MedPartners, Inc.***                                                                                     59,252       1,244,292
   Pharmacia & Upjohn, Inc.                                                                                 35,700       1,414,613
                                                                                                                          --------
     Drugs/Health Care total                                                                                             9,540,580
                                                                                                                          --------

Hospital Management/Supplies:                2.2%
   Biomet, Inc.                                                                                             45,800         692,725
   Columbia/HCA Healthcare Corp.                                                                            37,100       1,511,825
                                                                                                                          --------
     Hospital Management/Supplies total                                                                                  2,204,550
                                                                                                                          --------

Retail-Discount:                             2.9%
   Price/Costco, Inc.***                                                                                    72,200       1,814,025
   Wal-Mart Stores, Inc.                                                                                    47,600       1,088,850
                                                                                                                          --------
     Retail-Discount total                                                                                               2,902,875
                                                                                                                          --------

Media:                                       4.3%
   Banta Corporation                                                                                        43,600         997,350
   Cognizant Corp.                                                                                          15,700         518,100
   Dun & Bradstreet Corp.                                                                                   15,700         372,875
   K-III Communications, Inc.***                                                                           222,100       2,387,575
                                                                                                                          --------
     Media total                                                                                                         4,275,900
                                                                                                                          --------
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                        CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


CAPITAL APPRECIATION STOCK                   % Net
FUND INVESTMENTS, CONTINUED:                Assets                                                         Shares            Value
<S>                                          <C>                                                         <C>           <C>
Foods - Products & Service:                  6.5%
   General Mills Inc.                                                                                       21,500      $1,362,563
   Hudson Foods, Inc.                                                                                       39,900         758,100
   Nabisco Holdings Corp. - Class A                                                                         38,200       1,485,025
   Sara Lee Corp.                                                                                           34,100       1,270,225
   Tyson Foods, Inc. - Class A                                                                              44,700       1,530,975
                                                                                                                          --------
     Foods - Products & Service total                                                                                    6,406,888
                                                                                                                          --------

Auto-Related:                                2.4%
   General Motors Corporation                                                                               16,500         919,875
   Jason, Inc.***                                                                                           87,400         568,100
   Strattec Security Corp.***                                                                               50,250         917,063
                                                                                                                          --------
     Auto-Related total                                                                                                  2,405,038
                                                                                                                          --------

Apparel/Textile:                             0.7%
   Nine West Group, Inc.***                                                                                 14,500         672,438
                                                                                                                          --------

Office Equipment/Computers:                  12.9%
   Alphanet Solutions, Inc.***                                                                              36,900         590,400
   Amdahl Corp.***                                                                                         116,200       1,408,925
   EMC Corp.***                                                                                            125,500       4,157,188
   International Business Machines Corp.                                                                    12,050       1,819,550
   Seagate Technology, Inc.***                                                                              25,400       1,003,300
   Wang Laboratories, Inc.***                                                                              182,500       3,695,625
                                                                                                                         ---------
     Office Equipment/Computers total                                                                                   12,674,988
                                                                                                                         ---------

Electronics-Semiconductors:                  1.5%
   Dallas Semiconductor Corporation                                                                         33,000         759,000
   Micron Technology, Inc.***                                                                               23,700         690,262
                                                                                                                          --------
   Electronics-Semiconductors total                                                                                      1,449,262
                                                                                                                          --------

Electronics:                                 1.2%
   Texas Instruments, Inc.                                                                                  18,100       1,153,875
                                                                                                                          --------

Pollution Control:                           2.7%
   WMX Technologies, Inc.                                                                                   81,900       2,671,988
                                                                                                                          --------

Oil/Oil Service:                             6.2%
   Exxon Corp.                                                                                               8,400         823,200
   Occidental Petroleum Corp.                                                                               82,500       1,928,437
   Schlumberger, Ltd.                                                                                        5,800         579,275
   Unocal Corp.                                                                                             22,700         922,188
   USX-Marathon Group                                                                                       78,400       1,871,800
                                                                                                                          --------
     Oil/Oil Service total                                                                                               6,124,900
                                                                                                                          --------

Natural Gas-Diversified:                     1.1%
   Belden & Blake Corp.***                                                                                  43,900       1,119,450
                                                                                                                          --------

Containers:                                  3.3%
   Owens Illinois, Inc.***                                                                                 143,500       3,264,625
                                                                                                                          --------

Chemicals:                                   1.1%
   Dow Chemical Company                                                                                      4,600         360,525
   Lyondell Petrochemcial Company                                                                           32,500         715,000
                                                                                                                          --------
     Chemicals total                                                                                                     1,075,525
                                                                                                                          --------

Transportation:                              1.2%
   Delta Air Lines, Inc.                                                                                     6,400         453,600
   Hunt (JB) Transport Services, Inc.                                                                       29,300         410,200
   Midwest Express Holdings, Inc.***                                                                         9,700         349,200
                                                                                                                          --------
   Transportation total                                                                                                  1,213,000
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                          --------
                                        CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


CAPITAL APPRECIATION STOCK                   % Net
FUND INVESTMENTS, CONTINUED:                Assets                                                         Shares            Value
<S>                                          <C>                                                          <C>          <C>         
Telecommunications:                          12.4%
   Aerial Communications, Inc.***                                                                           66,000        $536,250
   Airtouch Communications, Inc.***                                                                        146,600       3,701,650
   Cox Communications, Inc.***                                                                              73,100       1,690,438
   Telefonos deMexico SP ADR - Cl L                                                                         82,900       2,735,700
   U.S.  West Media Group***                                                                               192,000       3,552,000
                                                                                                                         ---------
     Telecommunications total                                                                                           12,216,038
                                                                                                                         ---------

Utilities-Telephone:                         2.6%
   Ameritech Corporation                                                                                    18,800       1,139,750
   Bell Atlantic Corporation                                                                                22,150       1,434,212
                                                                                                                          --------
     Utilities-Telephone total                                                                                           2,573,962
                                                                                                                          --------

Utilities-Electric:                          0.7%
   Pacific Gas & Electric Company                                                                           30,900         648,900
                                                                                                                          --------

Diversified Companies:                       1.2%
   Rockwell International Corporation                                                                       18,600       1,132,275
                                                                                                                          --------

Miscellaneous:                               2.3%
   Interim Services, Inc.***                                                                                64,200       2,279,100
                                                                                                                          --------

     TOTAL COMMON STOCKS
     (COST: $81,515,630)                                                                                               $94,623,179
                                                                                                                        ----------

     TOTAL INVESTMENTS, CAPITAL APPRECIATION
     STOCK FUND (COST: $86,149,857)                                                                                    $99,257,406
                                                                                                                        ==========

See accompanying notes to investments in securities.
<FN>

     *Moody's/Standard  & Poors' quality  ratings  (unaudited).  See the current
Prospectus and Statement of Additional Information for a complete description of
these ratings.

     **At  December  31, 1996,  the cost of  securities  for federal  income tax
purposes was $86,149,857. The aggregate unrealized appreciation and depreciation
of investments in securities based on this cost were:

 Gross unrealized appreciation...............$15,471,798
 Gross unrealized depreciation...............(2,364,249)
                                               ---------
 Net unrealized appreciation.................$13,107,549
                                               =========
***This Security is not income producing.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                         GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


GROWTH AND INCOME STOCK                      % Net        Quality      Annualized       Maturity             Par
FUND INVESTMENTS:                           Assets        Rating*         Yield           Date             Amount            Value
                                            ------        -------         -----           ----             ------            -----
Short-Term Investments:
<S>                                          <C>         <C>            <C>          <C>              <C>              <C> 
Commercial Paper/Savings:                    5.8%
   Associates Corp of North America                       A-1+/P-1        5.32%       Feb 18, 1997      $3,000,000      $2,984,928
   CIT Group Holdings                                     A-1/P-1         5.48%       Mar 11, 1997       1,000,000         989,784
   Ford Motor Credit Company                              A-1/P-1         5.42%       Feb 10, 1997       2,000,000       1,988,244
   General Electric Capital Corporation                   A-1+/P-1        5.43%       Feb 04, 1997       2,900,000       2,888,415
   Interstate Power Co.                                   A-1/P-1         5.45%       Jan 09, 1997         800,000         799,052
   Madison Gas & Electric                                 A-1+/P-1        5.57%       Jan 15, 1997       1,000,000         997,874
   Chase Manhattan - Cash Account                                         4.65%                          2,908,315       2,908,315
                                                                                                                          --------
     TOTAL COMMERCIAL PAPER,
     SAVINGS, AT COST                                                                                                  $13,556,612
                                                                                                                        ----------

                                             % Net
Long-Term Investments:                      Assets                                                         Shares            Value
Common Stocks:                               94.9%

Forest Products/Paper:                       1.6%
   Champion International Corp.                                                                             44,800      $1,937,600
   Georgia Pacific Corp.                                                                                    11,600         835,200
   Louisiana - Pacific Corporation                                                                          43,500         918,938
   Union Camp Corp.                                                                                         18,000         859,500
                                                                                                                          --------
     Forest Products/Paper total                                                                                         4,551,238
                                                                                                                          --------

Insurance:                                   6.9%
   Aetna Inc.                                                                                               98,500       7,880,000
   Allstate Corporation                                                                                    107,219       6,205,300
   Everest Reinsurance Holdings, Inc.                                                                       68,800       1,978,000
                                                                                                                         ---------
     Insurance total                                                                                                    16,063,300
                                                                                                                         ---------

Banks:                                       1.4%
   Bankers Trust New York Corp.                                                                             36,800       3,174,000
                                                                                                                          --------

Investment Banking/Brokerage:                4.2%
   A. G. Edwards, Inc.                                                                                      74,100       2,491,612
   Dean Witter Discover & Company                                                                           38,500       2,550,625
   Salomon Inc.                                                                                             98,500       4,641,813
                                                                                                                          --------
     Investment Banking/Brokerage total                                                                                  9,684,050
                                                                                                                          --------

Drugs/Health Care:                           11.1%
   Bristol-Myers Squibb Co.                                                                                 66,750       7,259,062
   Glaxo Wellcome PLC - ADR                                                                                289,800       9,201,150
   MedPartners, Inc.***                                                                                     78,185       1,641,885
   Pharmacia & Upjohn, Inc.                                                                                115,365       4,571,338
   United Healthcare Corp.                                                                                  70,000       3,150,000
                                                                                                                         ---------
     Drugs/Health Care total                                                                                            25,823,435
                                                                                                                         ---------

Hospital Management/Supplies:                3.5%
   Columbia/HCA Healthcare Corp.                                                                           198,406       8,085,045
                                                                                                                          --------

Retail - Discount:                           3.5%
   Price/Costco, Inc.***                                                                                   113,500       2,851,687
   Wal-Mart Stores, Inc.                                                                                   229,400       5,247,525
                                                                                                                          --------
     Retail - Discount total                                                                                             8,099,212
                                                                                                                          --------

Retail - Drug:                               1.6%
   Revco D. S.,  Inc.***                                                                                    97,700       3,614,900
                                                                                                                          --------

Real Estate:                                 0.8%
   Highwood Properties, Inc.                                                                                57,500       1,940,625
                                                                                                                          --------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                         GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


GROWTH AND INCOME STOCK                      % Net
FUND INVESTMENTS, CONTINUED:                Assets                                                         Shares            Value
<S>                                          <C>                                                         <C>           <C>     
Media                                        3.7%
   Banta Corporation                                                                                        99,900      $2,285,212
   Cognizant Corp                                                                                           37,900       1,250,700
   Cox Communications, Inc.***                                                                             119,900       2,772,688
   Dun & Bradstreet Corp.                                                                                   92,900       2,206,375
                                                                                                                          --------
     Media total                                                                                                         8,514,975
                                                                                                                          --------

Foods - Products & Service:                  9.7%
   General Mills Inc.                                                                                       83,600       5,298,150
   Nabisco Holdings Corp. - Class A                                                                        150,300       5,842,912
   Sara Lee Corp.                                                                                          153,000       5,699,250
   Tyson Foods Inc.,  - Class A                                                                            168,800       5,781,400
                                                                                                                         ---------
     Foods - Products & Service total                                                                                   22,621,712
                                                                                                                         ---------

Auto-Related:                                2.9%
   Echlin, Inc.                                                                                             99,400       3,143,525
   General Motors Corporation                                                                               64,000       3,568,000
                                                                                                                          --------
     Auto-Related total                                                                                                  6,711,525
                                                                                                                          --------

Office Equipment/Computers:                  9.4%
   Amdahl Corp.***                                                                                         181,900       2,205,537
   EMC Corp.***                                                                                            229,900       7,615,438
   International Business Machines Corp.                                                                    70,950      10,713,450
   Seagate Technology, Inc.***                                                                              35,400       1,398,300
                                                                                                                         ---------
     Office Equipment/Computers total                                                                                   21,932,725
                                                                                                                         ---------

Electronics:                                 2.0%
   Texas Instruments, Inc.                                                                                  74,000       4,717,500
                                                                                                                          --------

Electrical Equipment:                        0.5%
   Grainger, (W.W.) Inc.                                                                                    15,000       1,203,750
                                                                                                                          --------

Pollution Control:                           3.7%
   WMX Technologies, Inc.                                                                                  262,700       8,570,588
                                                                                                                          --------

Oil/Oil Service:                             7.8%
   Amoco Corporation                                                                                        36,850       2,966,425
   Exxon Corp.                                                                                              42,100       4,125,800
   Occidental Petroleum Corp.                                                                              127,600       2,982,650
   Schlumberger, Ltd.                                                                                       10,650       1,063,668
   Texaco Inc.                                                                                              13,700       1,344,312
   Unocal Corp.                                                                                             53,800       2,185,625
   USX-Marathon Group                                                                                      149,600       3,571,700
                                                                                                                         ---------
     Oil/Oil Service total                                                                                              18,240,180
                                                                                                                         ---------

Containers:                                  2.0%
   Owens-Illinois, Inc.***                                                                                 200,300       4,556,825
                                                                                                                          --------

Chemicals:                                   0.8%
   Dow Chemical Company                                                                                     24,000       1,881,000
                                                                                                                          --------

Transportation:                              1.0%
   Delta Air Lines, Inc.                                                                                    24,100       1,708,088
   Hunt (JB) Transport Services, Inc.                                                                       45,800         641,200
                                                                                                                          --------
     Transportation total                                                                                                2,349,288
                                                                                                                          --------

Telecommunications:                          4.7%
   Airtouch Communications, Inc.                                                                           156,800       3,959,200
   U.S. West Media Group***                                                                                372,700       6,894,950
                                                                                                                         ---------
     Telecommunications  total                                                                                          10,854,150
                                                                                                                         ---------

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                         GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


GROWTH AND INCOME STOCK                      % Net
FUND INVESTMENTS, CONTINUED:                Assets                                                         Shares            Value
<S>                                          <C>                                                         <C>          <C>  
Utilities-Telephone:                         6.1%
   Ameritech Corporation                                                                                    76,200      $4,619,625
   Bell Atlantic Corporation                                                                                87,150       5,642,963
   GTE Corp.                                                                                                87,300       3,972,150
                                                                                                                         ---------
     Utilities-Telephone total                                                                                          14,234,738
                                                                                                                         ---------

Utilities-Electric:                          2.7%
   Duke Power Company                                                                                       35,300       1,632,625
   Northern States Power Company                                                                            40,000       1,835,000
   Pacific Gas & Electric Company                                                                          130,100       2,732,100
                                                                                                                          --------
     Utilities-Electric total                                                                                            6,199,725
                                                                                                                          --------

Diversified Companies:                       3.1%
   Alexander & Baldwin, Inc.                                                                                57,800       1,445,000
   Rockwell International Corp.                                                                             95,400       5,807,475
                                                                                                                          --------
     Diversified Companies total                                                                                         7,252,475
                                                                                                                          --------

     TOTAL COMMON STOCKS
     (COST:  $182,148,240)                                                                                            $220,876,961
                                                                                                                       -----------

     TOTAL INVESTMENTS, GROWTH AND
     INCOME STOCK FUND (COST: $195,074,851)**                                                                         $234,433,573
                                                                                                                       ===========

See accompanying notes to investments in securities.
<FN>

     *Moody's/Standard  & Poors' quality  ratings  (unaudited).  See the current
Prospectus and Statement of Additional Information for a complete description of
these ratings.

     **At  December  31, 1996,  the cost of  securities  for federal  income tax
purposes  was   $195,074,851.   The  aggregate   unrealized   appreciation   and
depreciation of investments in securities based on this cost were:

Gross unrealized appreciation.........................$41,217,593
Gross unrealized depreciation.........................(2,488,871)
                                                       ----------
Net unrealized appreciation...........................$38,728,722
                                                       ==========
***This Security is not income producing.
</FN>
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


                                             % Net        Quality      Annualized       Maturity             Par
BALANCED FUND INVESTMENTS:                  Assets        Rating*         Yield           Date             Amount            Value
                                            ------        -------         -----           ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>               <C>             <C>
Short-Term Investments:
Commercial Paper/Savings:                    7.5%
   CIT Group Holdings                                     A-1/P-1         5.48%       Mar 11, 1997      $4,000,000      $3,946,947
   Ford Motor Credit Corporation                          A-1/P-1         5.42%       Jan 21, 1997       2,000,000       1,994,111
   General Electric Capital Corporation                   A-1+/P-1        5.41%       Jan 07, 1997       2,000,000       1,998,240
   Interstate Power Company                               A-1/P-1         5.45%       Jan 09, 1997       2,000,000       1,997,631
   John Deere Capital                                     A-1/P-1         5.44%       Feb 25, 1997       2,000,000       1,983,897
   Merrill Lynch Capital Markets                          A-1+/P-1        5.48%       Mar 05, 1997       2,000,000       1,981,415
   Chase Manhattan - Cash Account                                         4.65%                            747,560         747,560
                                                                                                                          --------
     TOTAL COMMERCIAL PAPER/SAVINGS                                                                                    $14,649,801
                                                                                                                        ----------

Government Guaranteed - U.S.:                0.5%
   U.S. Treasury Bill                                                     5.29%       Feb 06, 1997       1,000,000         994,910
                                                                                                                          --------

Quasi-Government/Government Sponsored:       2.1%
   Federal Home Loan Bank Discount Notes                                  5.35%       Jan 23, 1997       2,000,000       1,993,632
   Federal Home Loan Bank Discount Notes                                  5.43%       Jan 03, 1997       2,000,000       1,999,417
                                                                                                                          --------
     TOTAL QUASI-GOVERNMENT/
     GOVERNMENT SPONSORED                                                                                                3,993,049
                                                                                                                          --------
     TOTAL SHORT-TERM INVESTMENTS,
     AT COST                                                                                                           $19,637,760
                                                                                                                        ----------

                                             % Net        Quality        Coupon         Maturity             Par
Long-Term Investments:                      Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
Government Guaranteed - U.S.:                8.0%
   U.S. Treasury Notes                                    AAA             8.500       Feb 15, 2000        $500,000        $534,063
   U.S. Treasury Notes                                    AAA             7.875       Nov 15, 1999         500,000         524,063
   U.S. Treasury Notes                                    AAA             7.125       Oct 15, 1998       1,000,000       1,020,313
   U.S. Treasury Notes                                    AAA             7.500       Nov 15, 2001       1,000,000       1,053,126
   U.S. Treasury Notes                                    AAA             7.875       Apr 15, 1998       1,000,000       1,023,751
   U.S. Treasury Notes                                    AAA             5.500       Apr 15, 2000         500,000         491,719
   U.S. Treasury Notes                                    AAA             7.125       Sep 30, 1999       1,000,000       1,027,501
   U.S. Treasury Notes                                    AAA             5.875       Feb 15, 2004         850,000         827,954
   U.S. Treasury Notes                                    AAA             5.750       Aug 15, 2003         700,000         679,219
   U.S. Treasury Notes                                    AAA             6.500       May 15, 2005       1,100,000       1,108,251
   U.S. Treasury Notes                                    AAA             6.500       Aug 15, 2005         700,000         705,032
   U.S. Treasury Notes                                    AAA             5.875       Nov 15, 2005       1,350,000       1,302,751
   U.S. Treasury Notes                                    AAA             6.875       May 15, 2006       1,000,000       1,031,251
   U.S. Treasury Notes                                    AAA             6.625       Jul 31, 2001       1,400,000       1,422,751
   U.S. Treasury Notes                                    AAA             6.375       May 15, 1999       2,000,000       2,018,126
   U.S. Treasury Notes                                    AAA             8.500       May 15, 1997         700,000         707,219
                                                                                                                          --------
     TOTAL GOVERNMENT GUARANTEED- U.S.
     (COST: $15,443,355)                                                                                               $15,477,090
                                                                                                                        ----------

Quasi-Government/Government Sponsored:       7.1%
   Federal Home Loan Bank                                 AAA             5.440       Oct 15, 2003         620,000         583,363
   Federal Home Loan Bank                                 AAA             6.440       Jan 28, 2000         250,000         251,939
   FHLMC 1455 HA                                          AAA             7.900       Jun 15, 2021       3,344,000       3,503,445
   FHLMC 1378 H                                           AAA            10.000       Jan 15, 2021       2,250,000       2,534,328
   FNMA Pass Through Certificate                          AAA             8.000       Feb 01, 2002         102,447         105,281
   FNMA Pass Through Certificate                          AAA             8.400       Nov 25, 2019       1,600,000       1,660,696
   FNMA 1996 - M6 G                                       AAA             7.750       Sep 17, 1923       4,000,000       4,122,500
   Private Export Funding                                 AAA             5.500       Mar 15, 2001       1,000,000         970,211
                                                                                                                          --------
     TOTAL QUASI-GOVERNMENT/GOVERNMENT
     SPONSORED (COST: $13,697,208)                                                                                     $13,731,763
                                                                                                                        ----------

Nonconvertible Corporate Bonds:              29.4%

Building Materials:                          0.2%
   Stanley Works                                          A-2/A           7.375       Dec 15, 2002        $250,000        $258,962
                                                                                                                          --------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                         <C>          <C>             <C>         <C>                <C>             <C>
Drug/Health Care:                            1.1%
   Abbott Laboratories, Inc.                              AA-1/AAA        6.800       May 15, 2005        $500,000        $502,033
   American Home Products, Corp.                          A-2/A-          7.700       Feb 15, 2000       1,000,000       1,037,567
   Bergen Brunswig                                        BAA-1/A-        7.250       Jun 01, 2005         500,000         499,986
                                                                                                                          --------
     Drug/Health Care total                                                                                              2,039,586
                                                                                                                          --------

Electronics:                                 0.5%
   Raytheon Co.                                           A-1/A+          6.500       Jul 15, 2005         500,000         485,306
   Texas Instruments, Inc.                                A-3             9.000       Mar 15, 2001         500,000         544,014
                                                                                                                          --------
     Electronics total                                                                                                   1,029,320
                                                                                                                          --------

Forest Products/Paper:                       2.1%
   Champion International Corp.                           BAA-1/BBB       9.875       Jun 01, 2000         250,000         274,874
   Champion International Corp.                           BAA-1/BBB       7.100       Sep 01, 2005       1,550,000       1,547,580
   International Paper                                    A-3/A-          7.875       Aug 01, 2006         500,000         529,075
   Kimberly Clark Corp.                                   AA-2/AA         9.000       Aug 01, 2000         750,000         810,952
   Weyerhaeuser Company                                   A-2/A           8.375       Feb 02, 2007         800,000         883,468
                                                                                                                          --------
     Forest Products/Paper total                                                                                         4,045,949
                                                                                                                          --------

Hospital Supplies:                            0.5
   Baxter International, Inc.                             A-3/A           7.625       Nov 15, 2002         250,000         259,984
   Columbia/HCA Healthcare Corporation                    A-2/A-          6.910       Jun 15, 2005         700,000         700,323
                                                                                                                          --------
     Hospital Supplies total                                                                                               960,307
                                                                                                                          --------

Insurance/Casualty:                          0.3%
   Lincoln National Corp.                                 A-2/A           7.250       May 15, 2005         500,000         501,678
                                                                                                                          --------

Investment Banking/Brokerage:                3.0%
   Dean Witter Discover & Company                         A-2/A           6.250       Mar 15, 2000         200,000         198,847
   Donaldson, Lufkin Jenrette, Inc.                       BAA-1/A-        6.875       Nov 01, 2005         300,000         292,808
   Donaldson, Lufkin Jenrette, Inc.                       BAA-1/A-        5.625       Feb 15, 2016         500,000         479,550
   Merrill Lynch                                          AA-3/AA-        6.250       Jan 15, 2006         650,000         617,070
   Merrill Lynch                                          AA-3/AA-        7.000       Mar 15, 2006       1,000,000         997,580
   Paine Webber Group                                     BAA-1/BBB+      6.750       Feb 01, 2006       1,000,000         956,406
   Salomon Inc.                                           BAA-1/BBB       6.700       Dec 01, 1998         650,000         653,322
   Salomon Inc.                                           BAA-1/BBB       7.125       Aug 01, 1999       1,000,000       1,012,165
   Salomon Inc.                                           BAA-1/BBB       6.875       Dec 15, 2003         600,000         587,030
                                                                                                                          --------
     Investment Banking/Brokerage total                                                                                  5,794,778
                                                                                                                          --------

Finance Co. - Consumer Loan:                 0.8%
   American General Finance                               A-1/A+          7.125       Dec 01, 1999         500,000         510,056
   Household Finance Co.                                  A-2/A           7.125       Sep 01, 2005          500,000         505,046
   Norwest Financial Inc.                                 AA-3/AA-        7.875       Feb 15, 2002         500,000         526,512
                                                                                                                          --------
     Finance Co. - Consumer Loan total                                                                                   1,541,614
                                                                                                                          --------

Mortgage Related Securities:                 0.7%
   Prudential Home Funding                                AAA             6.050       Apr 25, 2024       1,500,000       1,305,720
                                                                                                                          --------

Cosmetics/Personal Care:                     0.1%
   Gillette Co.                                           AA-3/AA-        5.750       Oct 15, 2005         300,000         280,557
                                                                                                                          --------

Leisure Time                                 0.5%
   Walt Disney Company                                    A-2/A           6.750       Mar 30, 2006       1,000,000         992,867
                                                                                                                          --------

Media:                                       0.1%
   McGraw-Hill, Inc.                                      A-1             9.430       Sep 01, 2000         250,000         272,311
                                                                                                                          --------

Publishing-News:                             0.3%
   Knight Ridder, Inc.                                    A-1/AA-         8.500       Sep 01, 2001         500,000         529,373
                                                                                                                          --------

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>                <C>             <C>
Retail-Department:                           1.1%
   Dayton Hudson Corp.                                    BAA-1/BBB+      9.750       Nov 01, 1998        $500,000       $ 528,868
   Dayton Hudson Corp.                                    BAA-1/BBB+      7.500       Jul 15, 2006       1,000,000       1,022,370
   J. C. Penney Co.                                       A-1/A+          6.875       Jun 15, 1999         500,000         505,420
                                                                                                                          --------
     Retail-Department total                                                                                             2,056,658
                                                                                                                          --------

Foods-Products & Services:                   0.5%
   Archer Daniels Midland                                 AA-2/AA-        6.250       May 15, 2003         500,000         487,752
   Sysco Corporation                                      A-1/AA-         6.500       Jun 15, 2005         585,000         572,034
                                                                                                                          --------
     Foods-Products & Services total                                                                                     1,059,786
                                                                                                                          --------

Beverage/Confect/Tobacco:                    0.4%
   Coca-Cola Co.                                          AA-3/AA         6.000       Jul 15, 2003         500,000         485,840
   Pepsico Inc.                                           A-1/A           6.125       Jan 15, 1998         250,000         251,062
                                                                                                                          --------
     Beverage/Confect/Tobacco total                                                                                        736,902
                                                                                                                          --------

Auto-Related:                                2.5%
   Borg-Warner Automotive                                 BAA-2/BBB+      7.000       Nov 01, 2006       1,150,000       1,140,339
   Ford Motor Company                                     A-1/A+          7.500       Nov 15, 1999         500,000         513,770
   Ford Motor Company                                     A-1/A+          6.125       Jan 09, 2006       1,000,000         937,336
   Ford Motor Company                                     A-1/A+          7.250       Oct 01, 2008       2,000,000       2,021,004
   General Motors Corporation                             A-3/A-          7.000       Jun 15, 2003         300,000         302,693
                                                                                                                          --------
Auto-Related total                                                                                                       4,915,142
                                                                                                                          --------

Hotel & Motel                                0.5%
   Marriott International, Inc.                           BAA-1/A-        7.125       Jun 01, 2007       1,000,000         982,090
                                                                                                                          --------

Electrical Equipment:                        0.3%
   Emerson Electric Co.                                   AA-1/AA+        6.300       Nov 01, 2005         500,000         484,350
                                                                                                                          --------

Electric Household Appliances:               0.1%
   Maytag Corporation                                     BAA-1/BBB+      9.750       May 15, 2002         250,000         282,283
                                                                                                                          --------

Finance-Diversified:                         0.3%
   Dow Capital B.V.                                       A-1/A           7.125       Jan 15, 2003         250,000         254,666
   Dow Capital B.V.                                       A-1/A           7.375       Jul 15, 2002         250,000         257,987
                                                                                                                          --------
     Finance-Diversified total                                                                                             512,653
                                                                                                                          --------

Engineering/Construction Services:           0.5%
   Foster Wheeler Corp.                                   BAA-2/BBB       6.750       Nov 15, 2005       1,000,000         971,071
                                                                                                                          --------

Machinery/Tools:                             0.6%
   Giddings & Lewis                                       BA-1/BBB        7.500       Oct 01, 2005         500,000         496,229
   Ingersoll Rand Company                                 A-2/A           6.480       Jun 01, 2025         700,000         689,728
                                                                                                                          --------
     Machinery/Tools total                                                                                               1,185,957
                                                                                                                          --------

Office Equipment/Computers:                  0.4%
   International Business Machines                        A-1/A           6.375       Jun 15, 2000         500,000         503,125
   Xerox Corporation                                      A-2/A           7.150       Aug 01, 2004         300,000         305,172
                                                                                                                          --------
     Office Equipment/Computers total                                                                                      808,297
                                                                                                                          --------

Telecommunications:                          0.3%
   Cox Communications                                     BAA-2/A-        6.875       Jun 15, 2005         500,000         493,592
                                                                                                                          --------

Oil/Oil Service:                             1.2%
   Enron Corp.                                            BAA-2/BBB+      7.625       Sep 10, 2004         500,000         518,831
   Mobil Corporation                                      AA-2/AA         8.375       Feb 12, 2001         500,000         534,283
   Shell Oil Company                                      AA-1/AAA        6.625       Jul 01, 1999         300,000         302,731
   Shell Canada, Ltd.                                     A-1/AA          8.875       Jan 14, 2001         500,000         543,510
   Union Oil California                                   BAA-2/BBB       7.200       May 15, 2005         500,000         505,833
                                                                                                                          --------
     Oil/Oil Service total                                                                                               2,405,188
</TABLE>
<TABLE>
<CAPTION>
                                                                                                                          --------
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>                <C>             <C>
Pollution Control:                           0.8%
   Waste Management                                       A-1/A+          7.700       Oct 01, 2002        $350,000        $367,788
   WMX Technologies                                       A-1/A+          6.700       May 01, 2001       1,250,000       1,251,900
                                                                                                                          --------
     Pollution Control total                                                                                             1,619,688
                                                                                                                          --------

Chemicals:                                   0.6%
   PPG Industries, Inc.                                   A-1/A           6.875       Aug 01, 2005         500,000         502,296
   Union Carbide Corporation                              BBA-2/BBB       6.790       Jun 01, 2025         700,000         698,170
                                                                                                                          --------
     Chemicals total                                                                                                     1,200,466
                                                                                                                          --------

Specialty Chemicals:                         0.3%
   Praxair, Inc.                                          A-3/BBB+        6.850       Jun 15, 2005         500,000         495,477
                                                                                                                          --------

Transportation:                              4.0%
   American Airlines                                      A-3/BBB         8.040       Sep 16, 2011       1,000,000       1,042,830
   Burlington Northern Inc.                               BAA-2/BBB       7.400       May 15, 1999         500,000         511,377
   Delta Air Lines                                        BAA-1/BBB       8.540       Jan 02, 2007       1,542,601       1,636,850
   Federal Express                                        A-3/BBB+        7.890       Sep 28, 2008         500,000         521,680
   Federal Express - Series A-2                           A-3/BBB+        7.850       Jan 30, 2015       1,000,000       1,032,210
   Golden State Petroluem Transport Corp.                 BAA-2/BBB       8.040       Feb 01, 2019       2,000,000       1,987,420
   Union Pacific Co.                                      BAA-2/BBB       6.250       Mar 15, 1999         500,000         499,195
   United Airlines                                        BAA-1/BBB-      9.020       Apr 19, 2012         472,313         510,675
                                                                                                                          --------
     Transportation total                                                                                                7,742,237
                                                                                                                          --------

Aerospace/Defense:                           0.9%
   Lockheed Martin                                        A-3/BBB+        6.850       May 15, 2001       1,250,000       1,262,832
   Rockwell International Corp.                           A-1/AA          7.625       Feb 17, 1998         500,000         508,772
                                                                                                                          --------
     Aerospace/Defense total                                                                                             1,771,604
                                                                                                                          --------

Utilities-Natural Gas Distribution:          0.4%
   Laclede Gas Co.                                        AA-3/AA-        6.250       May 01, 2003         700,000         685,017
                                                                                                                          --------

Utilities-Telephone:                         1.9%
   Alltel Corporation                                     A2/A+           7.250       Apr 01, 2004         500,000         508,852
   Bell South Telecommunications, Inc.                    AAA/AAA         6.500       Feb 01, 2000         250,000         251,875
   Bell South Telecommunications, Inc.                    AAA/AAA         6.500       Jun 15, 2005         350,000         344,658
   Bell Tel of Penn                                       AA-1/AA         6.125       Mar 15, 2003         500,000         487,678
   GTE-California                                         AA-3/AA-        6.250       Jan 15, 1998         250,000         250,922
   GTE Corporation                                        A-3/A-          9.100       Jun 01, 2003         500,000         560,810
   New England Telephone & Telegraph                      AA-2/AA-        4.625       Jul 01, 2005         572,000         489,454
   New York Telephone                                     A-2/A           6.500       Mar 01, 2005         500,000         490,460
   Northwestern Bell Telephone Co.                        AA-3/A+         9.500       May 01, 2000         250,000         272,446
                                                                                                                          --------
     Utilities-Telephone total                                                                                           3,657,155
                                                                                                                          --------

Utilities-Electric:                          1.3%
   Central Power & Light, Inc.                            A-2/A           6.000       Oct 01, 1997        250,000         250,141
   Consolidated Edison of New York, Inc.                  A-1/A+          6.250       Apr 01, 1998         300,000         300,626
   Florida Power Corp.                                    AA-3/AA-        6.000       Jul 01, 2003         400,000         384,169
   Midwest Power Systems                                  A-2/A+          7.125       Feb 01, 2003        250,000         254,112
   Pacific Gas & Electric Co.                             A-2/A           6.250       Aug 01, 2003         300,000         291,620
   Pacificorp                                             A-2/A           6.750       Apr 01, 2005         500,000         493,169
   Wisconsin Public Service, Inc.                         AA-2/AA+        7.300       Oct 01, 2002         500,000         514,272
                                                                                                                          --------
     Utilities-Electric total                                                                                            2,488,109
                                                                                                                          --------

Utilities-Natural Gas Pipeline:              0.1%
   Burlington Resources Inc.                              A-3/A-          9.625       Jun 15, 2000         250,000         273,298
                                                                                                                          --------

Diversified Companies                        0.2%
   Whitman Corporation                                    BAA-2/BBB+      7.500       Feb 01, 2003         300,000         309,122
                                                                                                                          --------
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>                 <C>          <C>
Miscellaneous:                               0.1%
   Chrysler Buildings of New York                         A-1/A-          9.125       May 01, 1999        $250,000        $263,111
                                                                                                                          --------

     TOTAL NONCONVERTIBLE CORPORATE
     BONDS (COST: $56,333,928)                                                                                         $56,952,275
                                                                                                                        ----------

                                             % Net
                                            Assets                                                         Shares            Value
Common Stocks:                               45.2%

Forest Products/Paper:                       0.9%
   Champion International Corp.                                                                             18,300        $791,475
   Georgia Pacific Corp.                                                                                     4,700         338,400
   Potlatch Corp                                                                                             7,000         301,000
   Union Camp Corp.                                                                                          7,300         348,575
                                                                                                                          --------
     Forest Products/Paper total                                                                                         1,779,450
                                                                                                                          --------

Insurance:                                   3.2%
   Aetna Inc.                                                                                               38,700       3,096,000
   Allstate Corporation                                                                                     37,457       2,167,824
   Everest Reinsurance Holdings, Inc.                                                                       36,200       1,040,750
                                                                                                                          --------
     Insurance total                                                                                                     6,304,574
                                                                                                                          --------

Banks:                                       0.7%
   Bankers Trust New York Corp.                                                                             14,700       1,267,875
                                                                                                                          --------

Investment Banking/Brokerage:                2.0%
   A. G. Edwards, Inc.                                                                                      35,800       1,203,775
   Dean Witter Discover & Company                                                                           11,200         742,000
   Salomon Inc.                                                                                             40,100       1,889,713
                                                                                                                          --------
     Investment Banking/Brokerage total                                                                                  3,835,488
                                                                                                                          --------

Drugs/Health Care:                           5.5%
   Bristol-Myers Squibb Co.                                                                                 23,400       2,544,750
   Centocor Inc.***                                                                                         24,600         879,450
   Glaxo Wellcome PLC - ADR                                                                                106,000       3,365,500
   Healthsource, Inc.***                                                                                    30,900         405,562
   MedPartners, Inc.***                                                                                     39,404         827,484
   Pharmacia & Upjohn, Inc.                                                                                 43,335       1,717,149
   United Healthcare Corp.                                                                                  20,800         936,000
                                                                                                                         ---------
     Drugs/Health Care total                                                                                            10,675,895
                                                                                                                         ---------

Hospital Management/Supplies:                1.5%
   Biomet, Inc.                                                                                             36,300         549,037
   Columbia/HCA Healthcare Corp.                                                                            56,100       2,286,075
                                                                                                                          --------
     Hospital Management/Supplies total                                                                                  2,835,112
                                                                                                                          --------

Retail-Discount:                             1.3%
   Price/Costco, Inc.***                                                                                    37,700         947,212
   Wal-Mart Stores, Inc.                                                                                    67,700       1,548,638
                                                                                                                          --------
     Retail-Discount total                                                                                               2,495,850
                                                                                                                          --------

Retail-Drug:                                 0.7%
   Revco D.S. Inc***                                                                                        36,400       1,346,800
                                                                                                                          --------
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net
CONTINUED:                                  Assets                                                         Shares            Value
<S>                                        <C>                                                           <C>           <C>
Media:                                       2.2%
   Banta Corporation                                                                                        38,000        $869,250
   Cognizant Corp                                                                                           12,800         422,400
   Cox Communications, Inc.***                                                                              65,900       1,523,938
   Dun & Bradstreet Corp                                                                                    12,800         304,000
   K-III Communications Corp                                                                               113,600       1,221,200
                                                                                                                          --------
     Media total                                                                                                         4,340,788
                                                                                                                          --------

Foods-Food Products:                         3.8%
   General Mills, Inc.                                                                                      30,800       1,951,950
   Nabisco Holdings Corp. - Class A                                                                         54,500       2,118,688
   Sara Lee Corp.                                                                                           34,300       1,277,675
   Tyson Foods, Inc. - Class A                                                                              59,500       2,037,875
                                                                                                                          --------
     Foods-Food Products total                                                                                           7,386,188
                                                                                                                          --------

Auto-Related:                                0.6%
   General Motors Corporation                                                                               21,200       1,181,900
                                                                                                                          --------

Office Equipment/Computers:                  5.5%
   Amdahl Corp.***                                                                                          89,300       1,082,762
   EMC Corp.***                                                                                            103,900       3,441,688
   International Business Machines Corp.                                                                    22,050       3,329,550
   Seagate Technology, Inc.***                                                                              18,800         742,600
   Wang Laboratories, Inc. ***                                                                             104,800       2,122,200
                                                                                                                         ---------
     Office Equipment/Computers total                                                                                   10,718,800
                                                                                                                         ---------

Electronics:                                 0.9%
   Micron Technology Inc.***                                                                                14,200         413,575
   Texas Instruments, Inc.                                                                                  19,700       1,255,875
                                                                                                                          --------
     Electronics total                                                                                                   1,669,450
                                                                                                                          --------

Electrical Equipment:                        0.3%
   Grainger, (W. W.) Inc.                                                                                    7,000         561,750
                                                                                                                          --------

Pollution Control:                           1.6%
   WMX Technologies, Inc.                                                                                   98,050       3,198,880
                                                                                                                          --------

Oil/Oil Service:                             3.7%
   Amoco Corporation                                                                                        10,900         877,450
   Belden & Blake Corp.***                                                                                  32,000         816,000
   Exxon Corp.                                                                                              13,300       1,303,400
   Occidental Petroleum Corp.                                                                               55,600       1,299,650
   Schlumberger, Ltd.                                                                                        5,050         504,369
   Unocal Corp                                                                                              21,300         865,312
   USX-Marathon Group                                                                                       65,600       1,566,200
                                                                                                                          --------
     Oil/Oil Service total                                                                                               7,232,381
                                                                                                                          --------

Containers:                                  1.3%
   Owens-Illinois, Inc.***                                                                                 106,900       2,431,975
                                                                                                                          --------

Chemicals:                                   0.3%
   Dow Chemical Company                                                                                      7,100         556,463
                                                                                                                          --------

Specialty Chemicals:                         0.2%
   Lyondell Petrochemical Company                                                                           18,550         408,100
                                                                                                                          --------

Transportation:                              0.6%
   Delta Air Lines, Inc.                                                                                    10,300         730,013
   Hunt (JB) Transport Services, Inc.                                                                       27,200         380,800
                                                                                                                          --------
     Transportation total                                                                                                1,110,813
                                                                                                                          --------
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BALANCED FUND INVESTMENTS,                   % Net
CONTINUED:                                  Assets                                                         Shares            Value
<S>                                        <C>                                                          <C>           <C>
Telecommunications:                          2.1%
   Telefonos deMexico  SP ADR Cl L                                                                          38,400      $1,267,200
   US West Media Group***                                                                                  153,800       2,845,300
                                                                                                                          --------
     Telecommunications total                                                                                            4,112,500
                                                                                                                          --------

Utilities-Telephone:                         3.8%
   Airtouch Communications, Inc.***                                                                        109,850       2,773,712
   Ameritech Corporation                                                                                    24,700       1,497,438
   Bell Atlantic Corporation                                                                                31,400       2,033,150
   GTE Corp.                                                                                                24,100       1,096,550
                                                                                                                          --------
     Utilities-Telephone total                                                                                           7,400,850
                                                                                                                          --------

Utilities-Electric:                          0.9%
   Northern States Power Company                                                                            18,400         844,100
   Pacific Gas & Electric Company                                                                           39,200         823,200
                                                                                                                          --------
     Utilities-Electric total                                                                                            1,667,300
                                                                                                                          --------

Diversified Companies:                       1.1%
   Alexander & Baldwin, Inc.                                                                                21,700         542,500
   Rockwell International Corporation                                                                       26,700       1,625,363
                                                                                                                          --------
     Diversified Companies total                                                                                         2,167,863
                                                                                                                          --------

Miscellaneous:                               0.5%
   Interim Services, Inc.***                                                                                27,700         983,350
                                                                                                                          --------

     TOTAL COMMON STOCKS,
     (COST: $72,756,728)                                                                                               $87,670,395
                                                                                                                        ----------

     TOTAL INVESTMENTS, BALANCED FUND
     (COST: $177,868,978)                                                                                             $193,469,283
                                                                                                                       ===========


See accompanying notes to investments in securities.
<FN>
     *Moody's/Standard  & Poors' quality  ratings  (unaudited).  See the current
Prospectus and Statement of Additional Information for a complete description of
these ratings.

     **At  December  31, 1996,  the cost of  securities  for federal  income tax
purposes  was   $177,868,978.   The  aggregate   unrealized   appreciation   and
depreciation of investments in securities based on this cost were:

 Gross unrealized appreciation...........................$17,755,361
 Gross unrealized depreciation...........................(2,155,056)
                                                           ---------
 Net unrealized appreciation.............................$15,600,305
                                                           =========

     ***This Security is not income producing.

</FN>
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                   BOND FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


                                             % Net        Quality      Annualized       Maturity             Par
BOND FUND INVESTMENTS:                      Assets        Rating*         Yield           Date             Amount            Value
                                            ------        -------         -----           ----             ------            -----
Short-Term Investments:
<S>                                         <C>          <C>             <C>         <C>                 <C>             <C>
Commercial Paper/Savings:                    1.3%
   Interstate Power Co.                                   A-1/P-1         5.94%       Jan 09, 1997        $200,000        $199,740
   J. C. Penney Funding                                   A-1/P-1         5.92%       Jan 13, 1997         100,000          99,806
   Chase Manhattan - Cash Account                                         6.45%                             47,419          47,418
                                                                                                                          --------
     TOTAL SHORT-TERM INVESTMENTS,
     AT COST                                                                                                              $346,964
                                                                                                                          --------
<FN>

* For Short-term Investments, Market Value is assumed to equal Book Value.
</FN>

                                             % Net        Quality        Coupon         Maturity             Par
Government & Agency Bonds:                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
Government Guaranteed - U.S.:                12.0%
   U.S. Treasury Note                                     AAA             8.500       May 15, 1997        $300,000        $303,095
   U.S. Treasury Note                                     AAA             7.125       Oct 15, 1998         250,000         255,078
   U.S. Treasury Note                                     AAA             7.500       Nov 15, 2001         200,000         210,625
   U.S. Treasury Note                                     AAA             7.125       Sep 30, 1999         250,000         256,875
   U.S. Treasury Note                                     AAA             5.875       Feb 15, 2004         150,000         146,110
   U.S. Treasury Note                                     AAA             5.750       Aug 15, 2003         200,000         194,063
   U.S. Treasury Note                                     AAA             6.500       May 15, 2005         400,000         403,000
   U.S. Treasury Note                                     AAA             6.500       Aug 15, 2005         300,000         302,156
   U.S. Treasury Note                                     AAA             5.875       Nov 15, 2005         100,000          96,500
   U.S. Treasury Note                                     AAA             6.625       Jul 31, 2001       1,000,000       1,016,251
                                                                                                                          --------
     Government Guaranteed - U.S.
     (COST: $3,196,968)                                                                                                 $3,183,753
                                                                                                                         ---------

Quasi-Government/Government Sponsored:       14.4%
   Federal Home Loan Mortgage Corp.                       AAA             6.440       Jan 28, 2000         150,000         151,163
   Federal Home Loan Mortgage Corp.                       AAA             7.900       Jun 15, 2021         836,000         875,861
   Federal Home Loan Mortgage Corp.                       AAA            10.000       Jan 15, 2021         750,000         844,776
   FHLMC Pass Through Certificate                         AAA             8.500       Apr 01, 2001           7,871           8,128
   FHLMC Pass Through Certificate                         AAA             8.500       May 01, 2001          19,359          19,991
   Federal National Mortgage Association                  AAA             8.400       Nov 25, 2019         400,000         415,174
   Federal National Mortgage Association                  AAA             7.750       Sep 17, 2023       1,000,000       1,030,625
   Private Export Funding                                 AAA             5.500       Mar 15, 2001         500,000         485,106
                                                                                                                          --------
     Quasi-Government/Government Sponsored
     (COST: $3,830,953)                                                                                                 $3,830,824
                                                                                                                         ---------

Nonconvertible Corporate Bonds:              70.5%

Forest Products/Paper:                       3.6%
   Champion International Corp.                           BAA-1/BBB       9.875       Jun 01, 2000        $100,000        $109,950
   Champion International Corp.                           BAA-1/BBB       7.100       Sep 01, 2005         750,000         748,829
   Kimberly-Clark Corp.                                   AA-2/AA         9.000       Aug 01, 2000         100,000         108,127
                                                                                                                          --------
     Forest Products/Paper total                                                                                           966,906
                                                                                                                          --------

Financing & Leasing:                         3.7%
   International Lease Finance                            A-1/A+          5.625       Mar 01, 1998       1,000,000         996,260
                                                                                                                          --------

Investment Banking/Brokerage:                9.6%
   Donaldson, Lufkin, Jenrette, Inc.                      BAA-1/A-        6.875       Nov 01, 2005         200,000         195,205
   Donaldson, Lufkin, Jenrette, Inc.                      BAA-1/A-        5.625       Feb 15, 2016         200,000         191,820
   Lehman Brothers Holdings                               BAA-1/A         5.750       Feb 15, 1998         500,000         497,818
   Merrill Lynch                                          AA-3/AA-        6.250       Jan 15, 2006         350,000         332,268
   Paine Webber Group                                     BAA-1/BBB+      6.750       May 01, 2006         700,000         669,484
   Salomon Inc.                                           BAA-1/BBB       6.700       Dec 01, 1998         150,000         150,767
   Salomon Inc.                                           BAA-1/BBB       7.125       Aug 01, 1999         500,000         506,083
                                                                                                                          --------
     Investment Banking/Brokerage total                                                                                  2,543,445
                                                                                                                          --------

Finance Co. - Consumer Loans:                1.2%
   Household Finance Co.                                  A-2/A           7.125       Sep 01, 2005         325,000         328,280
                                                                                                                          --------
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                   BOND FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BOND FUND INVESTMENTS,                       % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                         <C>          <C>            <C>          <C>                 <C>            <C>
Mortgage Related Securities:                 1.6%
   Prudential Home Funding                                AAA             6.050       Apr 25, 2024        $500,000        $435,240
                                                                                                                          --------

Drugs/Health Care:                           2.7%
   Abbott Labs                                            AA-1/AAA        5.600       Oct 01, 2003         200,000         189,336
   American Home Products                                 A-2/A-          7.700       Feb 15, 2000         500,000         518,784
                                                                                                                          --------
     Drugs/Health Care total                                                                                               708,120
                                                                                                                          --------

Hospital Management/Supplies                 1.1%
   Columbia/HCA Healthcare Corporation                    A-2/A-          6.910       Jun 15, 2005         300,000         300,139
                                                                                                                          --------

Leisure Time                                 1.9%
   Walt Disney Company                                    A-2/A           6.750       Mar 30, 2006         500,000         496,434
                                                                                                                          --------

Media:                                       0.4%
   McGraw-Hill, Inc.                                      A-1             9.430       Sep  1, 2000         100,000         108,924
                                                                                                                          --------

Retail-Department:                           2.9%
   Dayton Hudson Corp.                                    BAA-1/BBB+      9.750       Nov 01, 1998         250,000         264,434
   Dayton Hudson Corp.                                    BAA-1/BBB+      7.500       Jul 15, 2006         500,000         511,185
                                                                                                                          --------
     Retail-Department total                                                                                               775,619
                                                                                                                          --------

Foods-Products & Services:                   0.4%
   Dean Foods Co.                                         A-3/A           6.750       Jun 15, 2005         100,000          98,466
                                                                                                                          --------

Beverages/Confect/Tobacco:                   0.9%
   Coca-Cola Co.                                          AA-3/AA         6.000       Jul 15, 2003         250,000         242,920
                                                                                                                          --------

Auto-Related:                                1.1%
   Ford Motor Co.                                         A-1/A+          7.500       Nov 15, 1999         200,000         205,508
   General Motors Acceptance Corporation                  A-3/A-          6.625       Oct 01, 2002         100,000          99,155
                                                                                                                          --------
     Auto-Related total                                                                                                    304,663
                                                                                                                          --------

Hotel & Motel:                               1.8%
   Marriott International, Inc.                           BAA-1/A-        7.125       Jun 01, 2007         500,000         491,045
                                                                                                                          --------

Electronics:                                 3.0%
   Motorola Inc.                                          AA-3/AA         6.500       Sep 01, 2025         500,000         497,012
   Raytheon Co.                                           A-1/A+          6.500       Jul 15, 2005         300,000         291,184
                                                                                                                          --------
     Electronics total                                                                                                     788,196
                                                                                                                          --------

Electrical Equipment:                        1.1%
   Emerson Electric Co.                                   AA-1/AA+        6.300       Nov 01, 2005         300,000         290,610
                                                                                                                          --------

Aerospace/Defense:                           3.4%
   Lockheed Martin                                        A-3/BBB+        6.850       May 15, 2001         750,000         757,700
   Rockwell International Corp.                           A-1/AA          6.750       Sep 15, 2002         150,000         150,763
                                                                                                                          --------
   Aerospace/Defense total                                                                                                 908,463
                                                                                                                          --------

Electric Household Appliance:                0.4%
   Maytag Corporation                                     BAA-1/BBB+      9.750       May 15, 2002         100,000         112,913
                                                                                                                          --------

Engineering/Construction Services:           0.7%
   Foster Wheeler Corp.                                   BAA-2/BBB       6.750       Nov 15, 2005         200,000         194,214
                                                                                                                          --------

Machine Tools:                               2.0%
   Giddings & Lewis                                       BA1/BBB         7.500       Oct 01, 2005         250,000         248,114
   Ingersoll Rand Company                                 A-2/A           6.480       Jun 01, 2025         300,000         295,598
                                                                                                                          --------
   Machine Tools total                                                                                                     543,712
                                                                                                                          --------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                   BOND FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


BOND FUND INVESTMENTS,                       % Net        Quality        Coupon         Maturity             Par
CONTINUED:                                  Assets        Rating*         Rate            Date             Amount            Value
                                            ------        -------         ----            ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>                 <C>             <C>
Finance-Diversified:                         1.0%
   Dow Capital B.V.                                       A-1/A           7.375       Jul 15, 2002        $250,000        $257,987
                                                                                                                          --------

Pollution Control:                           3.4%
   Waste Management                                       A-1/A+          7.700       Oct 01, 2002         150,000         157,623
   WMX Technologies, Inc.                                 A-1/A+          6.700       May 01,2001          750,000         751,140
                                                                                                                          --------
     Pollution Control total                                                                                               908,763
                                                                                                                          --------

Oil/Oil Service:                             2.9%
   Enron Corp.                                            BAA-2/BBB+      7.625       Sep 10, 2004         300,000         311,298
   Shell Oil Company                                      AA-1/AAA        6.625       Jul 01, 1999         150,000         151,366
   Union Oil Co. of California                            BAA-2/BBB       7.200       May 15, 2005         300,000         303,500
                                                                                                                          --------
     Oil/Oil Service total                                                                                                 766,164
                                                                                                                          --------

Chemicals:                                   1.1%
   Union Carbide Corporation                              BAA-2/BBB       6.790       Jun 01, 2025         300,000         299,216
                                                                                                                          --------

Transportation:                              11.6%
   American Airlines                                      A-3/BBB         8.040       Sep 16, 2011         500,000         521,415
   Burlington Northern, Inc.                              BAA-2/BBB       7.400       May 15, 1999         200,000         204,551
   Delta Air Lines                                        BAA-1/BBB       8.540       Jan 02, 2007         305,438         324,217
   Federal Express                                        A-3/BBB+        7.850       Jan 30, 2015         500,000         516,105
   Golden State Petroleum Transport                       BAA-2/BBB       8.040       Feb 01, 2019       1,000,000         993,710
   United Airlines                                        BAA-1/BBB-      9.020       Apr 19, 2012         472,313         510,674
                                                                                                                          --------
   Transportation total                                                                                                  3,070,672
                                                                                                                          --------

Metals-Fabrication & Manufacturing:          0.5%
   Cyprus Minerals                                        BAA-2/BBB-      6.625       Oct 15, 2005         130,000         125,250
                                                                                                                          --------

Utilities-Telephone:                         2.5%
   Bell South Telecommunications, Inc.                    AAA/AAA         6.500       Feb 01, 2000         150,000         151,125
   Bell South Telecommunications, Inc.                    AAA/AAA         6.500       Jun 15, 2005         150,000         147,710
   Bell Tel of Penn                                       AA-1/AA         6.125       Mar 15, 2003         250,000         243,839
   Northwestern Bell Telephone Co.                        AA-3/A+         9.500       May 01, 2000         100,000         108,978
                                                                                                                          --------
   Utilities-Telephone total                                                                                               651,652
                                                                                                                          --------

Utilities-Electric:                          3.2%
   Consolidated Edison of New York                        A-1/A+          6.250       Apr 01, 1998         200,000         200,418
   Midwest Power Systems                                  A-2/A+          7.125       Feb 01, 2003         150,000         152,467
   Pacificorp                                             A-2/A           6.750       Apr 01, 2005         250,000         246,584
   Wisconsin Public Service, Inc.                         AA-2/AA+        7.300       Oct 01, 2002         250,000         257,136
                                                                                                                          --------
     Utilities-Electric total                                                                                              856,605
                                                                                                                          --------

Utilities-Natural Gas Pipeline:              0.4%
   Burlington Resources, Inc.                             A-3/A-          9.625       Jun 15, 2000         100,000         109,319
                                                                                                                          --------

Diversified Companies:                       0.4%
   Whitman Corporation                                    BAA-2/BBB+      7.500       Feb 01, 2003         100,000         103,041
                                                                                                                          --------

     TOTAL NONCONVERTIBLE CORPORATE
     BONDS (COST: $18,674,846)                                                                                         $18,783,238
                                                                                                                        ----------

     TOTAL INVESTMENTS, BOND FUND
     (COST: $26,049,732)**                                                                                             $26,144,779
                                                                                                                        ==========
See accompanying notes to investments in securities.
<FN>

     *Moody's/Standard  & Poors' quality  ratings  (unaudited).  See the current
Prospectus and Statement of Additional Information for a complete description of
these ratings.

     **At  December  31, 1996,  the cost of  securities  for federal  income tax
purposes was $26,049,732. The aggregate unrealized appreciation and depreciation
of investments in securities based on this cost were:

Gross unrealized appreciation......................... $288,316
Gross unrealized depreciation.........................(193,269)
                                                       --------
Net unrealized depreciation...........................  $95,047
                                                       ========
</FN>
</TABLE>


<TABLE>
<CAPTION>

                                               MONEY MARKET FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


                                             % Net        Quality      Annualized       Maturity             Par
MONEY MARKET FUND INVESTMENTS:              Assets        Rating*         Yield           Date             Amount            Value
                                            ------        -------         -----           ----             ------            -----
<S>                                        <C>           <C>             <C>         <C>                <C>             <C>
Short-Term Investments:
Commercial Paper/Savings:                    46.6%
   American Information Technologies                      A-1+/P-1        5.42%       Feb 04, 1997        $900,000        $895,495
   Anheuser Busch Companies                               A-1+/P-1        6.34%       Jan 02, 1997       1,000,000         999,826
   Associates Corp of North America                       A-1+/P-1        5.44%       Jan 31, 1997         950,000         945,804
   CIT Group Holdings                                     A-1/P-1         5.48%       Apr 22, 1997         950,000         934,505
   Coca-Cola Co.                                          A-1+/P-1        5.37%       Feb 14, 1997         975,000         968,768
   Ford Motor Credit Company                              A-1/P-1         5.42%       Jan 07, 1997         800,000         799,297
   General Electric Capital Corporation                   A-1+/P-1        5.90%       Feb 10, 1997         911,000         905,331
   Interstate Power Co.                                   A-1/P-1         5.53%       Jan 15, 1997         765,000         763,385
   Interstate Power Co.                                   A-1/P-1         5.94%       Jan 09, 1997         100,000          99,870
   John Deere Capital Corporation                         A-1/P-1         5.44%       Feb 25, 1997         950,000         942,351
   Merrill Lynch Capital Market                           A-1+/P-1        5.46%       Feb 18, 1997         950,000         943,262
   Pepsico, Inc.                                          A-1/P-1         5.60%       Jan 31, 1997         303,000         301,611
   Chase Manhattan - Cash Account                                         4.65%                            290,670         290,670
                                                                                                                           -------
     TOTAL COMMERCIAL PAPER,
     SAVINGS, AT COST                                                                                                   $9,790,175
                                                                                                                         ---------

Quasi-Government/Government Sponsored:       27.8%
   Federal Home Loan Bank                                                 5.58%       Mar 26, 1997      $3,885,000      $3,854,999
   FNMA Discount Notes                                                    5.41%       Mar 24, 1997       2,000,000       1,977,071
                                                                                                                          --------
     TOTAL QUASI-GOVERNMENT
     GOVERNMENT SPONSORED, AT COST                                                                                      $5,832,070
                                                                                                                         ---------

Government Guaranteed:                       25.7%
   U. S. Treasury Bill                                                    5.29%       Feb 06, 1997      $1,000,000        $994,910
   U. S. Treasury Bill                                                    5.30%       Feb 06, 1997       1,500,000       1,492,350
   U. S. Treasury Bill                                                    5.30%       May 29, 1997       1,000,000         979,116
   U. S. Treasury Bill                                                    5.32%       Jul 24, 1997       1,000,000         971,270
   U. S. Treasury Bill                                                    5.37%       Oct 16, 1997       1,000,000         959,440
                                                                                                                          --------
     TOTAL GOVERNMENT GUARANTEED,
     AT COST                                                                                                            $5,397,086
                                                                                                                         ---------

     TOTAL INVESTMENTS, MONEY MARKET
     FUND, AT COST                                                                                                     $21,019,331
                                                                                                                        ==========

See accompanying notes to investments in securities.
<FN>
*Moody's/Standard  &  Poors'  quality  ratings  (unaudited).   See  the  current
Prospectus and Statement of Additional Information for a complete description of
these ratings.
</FN>
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                              TREASURY 2000 FUND OF ULTRA SERIES FUND
                                               Investments in Securities (Continued)
                                                         December 31, 1996


                                                   % of            Interest         Maturity          Principal
TREASURY 2000 FUND INVESTMENTS:                 Net Assets           Rate             Date             Amount            Value
                                                ----------           ----             ----             ------            -----
<S>                                              <C>                <C>           <C>              <C>                <C>       
Government Guaranteed - U.S.:
   U.S. Treasury Strip (Cost $1,388,086)*         100.0%             9.69%         Nov 15, 2000     $2,000,000         $1,585,290
                                                                                                                        =========
</TABLE>


See accompanying notes to investments in securities.

Notes to investments in securities:
Interest rates on and stripped Treasury Securities represent annualized yield to
maturity at date of purchase.  Values of investment securities are determined as
described in Note 2 of the financial statements.

*At December 31, 1996,  the cost of securities  for federal  income tax purposes
was  $1,388,086.  The aggregate  unrealized  appreciation  and  depreciation  of
investments in securities based on this cost were:

Gross unrealized appreciation................................$197,204
Gross unrealized depreciation................................      --
                                                             --------
Net unrealized appreciation..................................$197,204
                                                             ========



<PAGE>


<TABLE>
<CAPTION>
                                                         ULTRA SERIES FUND
                                                      Statement of Operations
                                                    Year Ended December 31, 1996



                                            Capital      Growth and                                       Money        Treasury
                                         Appreciation   Income Stock     Balanced          Bond          Market          2000
                                          Stock Fund        Fund           Fund            Fund           Fund           Fund
Investment income (note 2):
<S>                                     <C>            <C>           <C>            <C>              <C>             <C>     
  Interest income                         $164,944       $525,661      $5,678,732     $1,382,079       $951,281        $114,864

  Dividend income                          917,123      3,383,433       1,230,690             --             --              --
                                        ----------     ----------      ----------       --------       --------        --------
    Total income                         1,082,067      3,909,094       6,909,422      1,382,079        951,281         114,864
                                        ----------     ----------      ----------       --------       --------        --------
Expenses (note 4):

  Advisory fees                            336,290        807,229         762,436        100,452         88,296              --

  Advisory/Administrative fees                  --             --              --             --             --           6,936

  Accounting and custodian fees             47,251         91,306          87,538         16,623         14,112              --

  Trustees' fees                             1,602          3,845           3,616            478            422              --

  Legal fees                                18,473         44,325          41,680          5,513          4,858              --

  Audit fees                                 3,043          7,302           6,866            908            800              --

  Printing and mailing fees                 19,735         47,355          44,530          5,890          5,190              --

  Other expenses                            14,605         44,421          40,663          4,358          3,842              --
                                        ----------     ----------      ----------       --------       --------        --------
  Expenses before reimbursement            440,999      1,045,783         987,329        134,222        117,520           6,936
  Reimbursable expenses from
   CUNA Mutual Life Insurance Company       (5,211)            --              --         (4,119)        (3,169)             --
                                        ----------     ----------      ----------       --------       --------        --------
    Total net expenses                     435,788      1,045,783         987,329        130,103        114,351           6,936
                                        ----------     ----------      ----------       --------       --------        --------
   Net investment income                   646,279      2,863,311       5,922,093      1,251,976        836,930         107,928
                                        ----------     ----------      ----------       --------       --------        --------
Realized and unrealized gain (loss) 
  on investments (notes 2 and 3):

  Realized gain (loss) on security 
    transactions:

   Proceeds from sale of securities 
    and principal pay downs             33,783,726     67,526,667      52,832,225      5,207,141      4,478,141              --

   Cost of securities sold             (30,630,977)   (61,869,710)    (48,563,422)    (5,157,425)    (4,478,141)             --
                                        ----------     ----------      ----------      ---------       --------        --------
   Net realized gain (loss) on 
    security transactions                3,152,749      5,656,957       4,268,803         49,716             --              --

 Net change in unrealized appreciation
   or depreciation on investments        9,688,795     26,520,015       6,612,755       (477,126)            --         (75,534)
                                        ----------     ----------      ----------      ---------       --------        --------
  Net gain (loss) on investments        12,841,544     32,176,972      10,881,558       (427,410)            --         (75,534)
                                        ----------     ----------      ----------      ---------       --------        --------


  Net increase in net assets
   resulting from operations           $13,487,823    $35,040,283     $16,803,651       $824,566       $836,930         $32,394
                                        ==========     ==========      ==========      =========       ========        ========


See accompanying notes to financial statements.
</TABLE>



<PAGE>


<TABLE>
<CAPTION>
                                                         ULTRA SERIES FUND
                                                 Statement of Changes in Net Assets
                                               Years Ended December 31, 1996 and 1995



                                       CAPITAL APPRECIATION               GROWTH AND INCOME
                                            STOCK FUND                       STOCK FUND                      BALANCED FUND
Operations:                           1996              1995           1996             1995            1996             1995

<S>                                  <C>               <C>          <C>               <C>            <C>               <C>       
Net investment income                   $646,279          $283,910     $2,863,311        $1,631,967     $5,922,093        $3,527,057
                                        
Net realized gain (loss) on security
 transaction                           3,152,749         1,078,662      5,656,957         6,556,318      4,268,803         4,247,861
                                        
Net change in unrealized appreciation
 or depreciation on investments        9,688,795         3,744,217     26,520,015        11,134,096      6,612,755         9,430,371
                                     -----------        ----------    -----------       -----------    -----------       -----------
 Change in net assets from              
  operations                          13,487,823         5,106,789     35,040,283        19,322,381     16,803,651        17,205,289
                                     -----------        ----------    -----------       -----------    -----------       -----------
                                   

Distributions to shareholders:

  From net investment income           (639,086)         (280,255)    (2,804,744)       (1,628,238)    (5,850,662)       (3,519,859)

  From realized gains on investments (3,084,815)       (1,089,798)    (5,675,210)       (6,422,927)    (4,393,033)       (4,072,590)
                                     -----------        ----------    -----------       -----------    -----------       -----------
   Change in net assets from
    distributions                    (3,723,901)       (1,370,053)    (8,479,954)       (8,051,165)   (10,243,695)       (7,592,449)
                                     -----------        ----------    -----------       -----------    -----------       -----------

Capital share transactions (note 5):

  Proceeds from sale of shares       48,543,686        25,682,821     99,870,808        35,770,514     70,374,669        28,498,420

Net asset value of shares issued 
 in reinvestment of distributions     3,723,901         1,370,053      8,479,954         8,051,165     10,243,695         7,592,449
                                    -----------        ----------    -----------       -----------    -----------       -----------
                                     52,267,587        27,052,874    108,350,762        43,821,679     80,618,364        36,090,869

  Cost of shares repurchased         (1,475,008)       (2,121,172)    (4,208,480)       (1,868,194)    (3,422,404)       (2,203,087)
                                     -----------        ----------    -----------       -----------    -----------       -----------
  Change in net assets derived 
   from capital share transactions   50,792,579        24,931,702    104,142,282        41,953,485     77,195,960        33,887,782
                                     -----------        ----------    -----------       -----------    -----------       -----------
Increase in net assets               60,556,501        28,668,438    130,702,611        53,224,701     83,755,916        43,500,622

Net assets:

  Beginning of year                  38,117,332         9,448,894    102,138,162        48,913,461    110,968,958        67,468,336
                                    -----------        ----------    -----------       -----------    -----------       -----------
  End of year                       $98,673,833       $38,117,332   $232,840,773      $102,138,162   $194,724,874      $110,968,958
                                    ===========        ==========    ===========       ===========    ===========       ===========
Undistributed net investment
  income included in net assets         $14,253            $7,061        $69,558           $10,991        $94,881           $23,449
                                    ===========        ==========    ===========       ===========    ===========       ===========


See accompanying notes to financial statements.

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                         ULTRA SERIES FUND
                                           Statement of Changes in Net Assets (Continued)
                                               Years Ended December 31, 1996 and 1995



                                                  BOND FUND                    MONEY MARKET FUND               TREASURY 2000 FUND
Operations:                                1996              1995           1996             1995            1996             1995
                                    
<S>                                  <C>                 <C>            <C>               <C>            <C>               <C>     
Net investment income                 $1,251,976          $624,100       $836,930          $499,998       $107,928          $105,279
                                     
Net realized gain (loss) on 
   security transactions                  49,716            29,840             --                --             --                --
                                     
Net change in unrealized appreciation
   or depreciation on investments       (477,126)          883,542             --                --        (75,534)          161,762
                                       ----------        ----------     ----------        ----------     ----------       ----------
   Change in net assets from         
    operations                           824,566         1,537,482        836,930           499,998         32,394           267,041
                                      -----------        ----------    -----------       -----------    -----------      -----------
Distributions to shareholders:       
                                     
  From net investment income          (1,238,292)         (622,541)      (836,930)         (499,998)            --                --
                                     
  From realized gains on investments     (49,716)          (29,840)            --                --             --                --
                                      -----------        ----------    -----------       -----------    -----------      -----------
   Change in net assets from         
    distributions                     (1,288,008)         (652,381)      (836,930)         (499,998)            --                --
                                      -----------        ----------    -----------       -----------    -----------      -----------
Capital share transactions (note5):
                                     
  Proceeds from sale of shares        13,819,369         5,496,387     32,934,173        16,248,249          7,020             6,176
                                     
 Net asset value of shares issued in
  reinvestment of distributions        1,288,008           652,380        835,642           499,536             --                --
                                     -----------        ----------    -----------       -----------    -----------       -----------
                                      15,107,377         6,148,767     33,769,815        16,747,785          7,020             6,176
                                     
  Cost of shares repurchased          (1,796,780)       (1,176,460)   (24,132,957)      (13,173,017)            --                --
                                     -----------        ----------    -----------       -----------    -----------       -----------
                                     
                                     
   Change in net assets derived from
    capital share transactions        13,310,597         4,972,307      9,636,858         3,574,768          7,020             6,176
                                     -----------        ----------    -----------       -----------    -----------       -----------
Increase (decrease) in net assets     12,847,155         5,857,408      9,636,858         3,574,768         39,414           273,217
                                     
Net assets:                          
                                     
  Beginning of year                   13,724,768         7,867,360     11,374,129         7,799,361      1,545,327         1,272,110
                                     -----------        ----------    -----------       -----------    -----------       -----------
  End of year                        $26,571,923       $13,724,768    $21,010,987       $11,374,129     $1,584,741        $1,545,327
                                     ===========        ==========    ===========       ===========    ===========       ===========
                                     
Undistributed net investment         
  income included in net assets          $18,034            $4,349             --                --             --                --
                                     ===========        ==========    ===========       ===========    ===========       ===========
                                     
                                
See accompanying notes to financial statements.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                        CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                                     ------------------------------------ CAPITAL APPRECIATION STOCK FUND ----------------------
(For a share outstanding throughout the period):   1996              1995             1994
                                                ------------------------------------------
<S>                                             <C>                <C>             <C>   
Net Asset Value, Beginning of Period             $12.51             $9.97           $10.00
                                                 ------            ------           ------


  Income from Investment Operations

   Net Investment Income                            .13               .14             0.16

   Net Realized and Unrealized Gain (Loss)
    on Investments                                 2.55              2.91             0.37
                                                 ------            ------           ------

  Total from Investment Operations                 2.68              3.05             0.53
                                              -------------------------------------------

  Distributions

   Distributions from Net Investment Income        (.13)             (.14)           (0.15)

   Distributions from Realized Capital Gains       (.46)             (.37)           (0.41)
                                                 ------            ------           ------

  Total Distributions                              (.59)             (.51)           (0.56)
                                               -------------------------------------------

Net Asset Value, End of Period                   $14.60            $12.51            $9.97
====================================================================================================================================

Total Return*                                    21.44%            30.75%            5.44%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)        $98,674           $38,117           $9,449

Ratio of Expenses to Average Net Assets**          0.65%             0.65%            0.65%

Ratio of Net Investment Income to Average
  Net Assets**                                     0.96%             1.37%            1.55%

Portfolio Turnover Rate                           49.77%            61.32%           65.81%

Average Commission Rate                           $0.06             $0.06
====================================================================================================================================
<FN>
  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During  the  periods  shown,  CUNA  Mutual  Life  Insurance  Company  and its
   affiliates  absorbed all expenses in excess of .65% of the average net assets
   of the Capital  Appreciation Stock, Growth and Income Stock,  Balanced,  Bond
   and Money Market Funds under the terms of an Expense Reimbursement  Agreement
   between  the  Ultra  Series  Fund and CUNA  Mutual  Life  Insurance  Company.
   Annually,  the Fund and CUNA Mutual Life  Insurance  Company have renewed the
   Expense Reimbursement  Agreement.  If the Expense Reimbursement Agreement had
   not been in effect and if the full expenses  allowable  under the  Investment
   Advisory  Agreement between the Ultra Series Fund and the Investment  Adviser
   had been  charged,  the amounts  that would have been  charged and the ratios
   that would have resulted are:


Capital Appreciation Stock Fund                    1996              1995             1994
                                                   ----              ----             ----
Amount Charged                                   $440,999          $156,184          $42,519

Ratio of Expenses to
Average Net Assets                                 0.66%             0.75%            0.85%

Ratio of Net Investment
Income to Average Net Assets                       0.95%             1.25%            1.35%
</FN>
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                         GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                                       ---------------------------------- GROWTH AND INCOME STOCK FUND ----------------------------
(For a share outstanding throughout the period):   1996              1995             1994              1993             1992
                                                -----------------------------------------------------------------------------

<S>                                            <C>               <C>              <C>               <C>              <C>   
Net Asset Value, Beginning of Period             $18.20            $15.06           $15.51            $15.49           $15.21
                                                 ------            ------           ------            ------            ------

Income from Investment Operations

Net Investment Income                              0.34              0.37             0.32              0.29             0.32

Net Realized and Unrealized Gain (Loss)
on Investments                                     3.93              4.37            (0.04)             1.87             0.90
                                                  -----             -----            -----             -----             -----

Total from Investment Operations                   4.27              4.74             0.28              2.16             1.22
                                               -------------------------------------------------------------------------------------

  Distributions

   Distributions from Net Investment Income       (0.34)            (0.37)           (0.32)            (0.29)           (0.32)

   Distributions from Realized Capital Gains      (0.81)            (1.23)           (0.40)            (1.85)           (0.62)
                                                  -----             -----            -----             -----             -----

  Total Distributions                             (1.15)            (1.60)           (0.73)            (2.14)           (0.94)
                                               -------------------------------------------------------------------------------------

Net Asset Value, End of Period                   $21.32            $18.20           $15.06            $15.51           $15.49
====================================================================================================================================

Total Return*                                    22.02%            31.75%            1.42%            13.77%             7.66%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)       $232,841          $102,138          $48,913           $32,468           $24,382

Ratio of Expenses to Average Net Assets**          0.65%             0.65%            0.65%             0.65%            0.65%

Ratio of Net Investment Income to Average
  Net Assets**                                     1.78%             2.28%            2.19%             1.84%            2.11%

Portfolio Turnover Rate                           40.55%            57.80%           45.36%            56.79%           29.67%

Average Commission Rate                           $0.06             $0.06
====================================================================================================================================
<FN>
  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During the periods shown,  prior to 1996, CUNA Mutual Life Insurance  Company
   and its affiliates absorbed all expenses in excess of .65% of the average net
   assets of the Capital Appreciation Stock, Growth and Income Stock,  Balanced,
   Bond and Money  Market  Funds  under the  terms of an  Expense  Reimbursement
   Agreement  between  the Ultra  Series  Fund and CUNA  Mutual  Life  Insurance
   Company.  Annually,  the Fund and CUNA Mutual  Life  Insurance  Company  have
   renewed the Expense  Reimbursement  Agreement.  If the Expense  Reimbursement
   Agreement had not been in effect and if the full expenses allowable under the
   Investment   Advisory  Agreement  between  the  Ultra  Series  Fund  and  the
   Investment Adviser had been charged, the amounts that would have been charged
   and the ratios that would have resulted are:

Growth and Income Stock Fund                                         1995             1994              1993             1992
                                                                     ----             ----              ----             ----

Amount Charged                                                     $491,168         $281,760          $210,141         $151,195

Ratio of Expenses to
Average Net Assets                                                   0.69%            0.70%             0.73%            0.74%

Ratio of Net Investment
Income to Average Net Assets                                         2.23%            2.14%             1.76%            2.02%

</FN>

</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                 BALANCED FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                             ---------------------------------------------------- BALANCED FUND -----------------------------------
(For a share outstanding throughout the period):   1996              1995             1994              1993             1992
                                                -----------------------------------------------------------------------------

<S>                                            <C>               <C>              <C>               <C>              <C>   
Net Asset Value, Beginning of Period             $14.63            $12.90           $13.70            $13.54           $13.44
                                                 ------            ------           ------            ------            ------

  Income from Investment Operations

   Net Investment Income                           0.58              0.55             0.52              0.50             0.55

   Net Realized and Unrealized Gain (Loss)
    on Investments                                 0.98              2.29            (0.56)             0.95             0.40
                                                  -----             -----            -----             -----             -----

  Total from Investment Operations                 1.56              2.84            (0.04)             1.45             0.95
                                               -------------------------------------------------------------------------------------

  Distributions

   Distributions from Net Investment Income       (0.58)            (0.55)           (0.51)            (0.50)           (0.55)

   Distributions from Realized Capital Gains      (0.32)            (0.56)           (0.25)            (0.79)           (0.30)
                                                  -----             -----            -----             -----             -----

  Total Distributions                             (0.90)            (1.11)           (0.76)            (1.29)           (0.85)
                                               -------------------------------------------------------------------------------------

Net Asset Value, End of Period                   $15.29            $14.63           $12.90            $13.70           $13.54
====================================================================================================================================

Total Return*                                    10.79%            22.27%           -0.46%            10.47%             6.85%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)       $194,725          $110,969          $67,468           $54,363           $41,604

Ratio of Expenses to Average Net Assets**          0.65%             0.65%            0.65%             0.65%            0.65%

Ratio of Net Investment Income to Average
  Net Assets**                                     3.91%             4.03%            4.00%             3.62%            4.10%

Portfolio Turnover Rate                           33.48%            36.68%           28.53%            28.71%           19.23%

Average Commission Rate                           $0.06             $0.06
====================================================================================================================================
<FN>
  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During the periods shown,  prior to 1996, CUNA Mutual Life Insurance  Company
   and its affiliates absorbed all expenses in excess of .65% of the average net
   assets of the Capital Appreciation Stock, Growth and Income Stock,  Balanced,
   Bond and Money  Market  Funds  under the  terms of an  Expense  Reimbursement
   Agreement  between  the Ultra  Series  Fund and CUNA  Mutual  Life  Insurance
   Company.  Annually,  the Fund and CUNA Mutual  Life  Insurance  Company  have
   renewed the Expense  Reimbursement  Agreement.  If the Expense  Reimbursement
   Agreement had not been in effect and if the full expenses allowable under the
   Investment   Advisory  Agreement  between  the  Ultra  Series  Fund  and  the
   Investment Adviser had been charged, the amounts that would have been charged
   and the ratios that would have resulted are:

Balanced Fund                                                        1995             1994              1993             1992
                                                                     ----             ----              ----             ----

Amount Charged                                                     $598,507         $417,750          $362,284         $254,326

Ratio of Expenses to
Average Net Assets                                                   0.68%            0.70%             0.74%            0.72%

Ratio of Net Investment
Income to Average Net Assets                                         4.00%            3.95%             3.53%            4.03%

</FN>

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                   BOND FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                            ------------------------------------------------------- BOND FUND ------------------------------------
(For a share outstanding throughout the period):   1996              1995             1994              1993             1992
                                                -----------------------------------------------------------------------------

<S>                                            <C>                <C>             <C>               <C>              <C>   
Net Asset Value, Beginning of Period             $10.63             $9.67           $10.58            $10.32           $10.37
                                                 ------            ------           ------            ------            ------

  Income from Investment Operations

   Net Investment Income                           0.65              0.60             0.59              0.64             0.69

   Net Realized and Unrealized Gain (Loss)
    on Investments                                (0.28)             0.96            (0.90)             0.28            (0.03)
                                                  -----             -----            -----             -----             -----

  Total from Investment Operations                 0.37              1.56            (0.31)             0.92             0.66
                                               -------------------------------------------------------------------------------------

  Distributions

   Distributions from Net Investment Income       (0.64)            (0.59)           (0.59)            (0.65)           (0.70)

   Distributions from Realized Capital Gains      (0.03)            (0.01)           (0.01)            (0.01)           (0.01)
                                                  -----             -----            -----             -----             -----

  Total Distributions                             (0.67)            (0.60)           (0.60)            (0.66)           (0.71)
                                               -------------------------------------------------------------------------------------

Net Asset Value, End of Period                   $10.33            $10.63            $9.67            $10.58           $10.32
- ------------------------------------------------------------------------------------------------------------------------------------

Total Return*                                     2.86%            16.37%           -3.06%             8.87%             6.47%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)        $26,572           $13,725           $7,867            $6,297            $5,244

Ratio of Expenses to Average Net Assets**          0.65%             0.65%             0.65%            0.65%             0.65%

Ratio of Net Investment Income to Average
  Net Assets**                                     6.25%             6.08%             6.03%            5.99%             6.83%

Portfolio Turnover Rate                           25.67%            14.74%            11.97%           12.23%            13.58%
====================================================================================================================================
<FN>
  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During  the  periods  shown,  CUNA  Mutual  Life  Insurance  Company  and its
   affiliates  absorbed all expenses in excess of .65% of the average net assets
   of the Capital  Appreciation Stock, Growth and Income Stock,  Balanced,  Bond
   and Money Market Funds under the terms of an Expense Reimbursement  Agreement
   between  the  Ultra  Series  Fund and CUNA  Mutual  Life  Insurance  Company.
   Annually,  the Fund and CUNA Mutual Life  Insurance  Company have renewed the
   Expense Reimbursement  Agreement.  If the Expense Reimbursement Agreement had
   not been in effect and if the full expenses  allowable  under the  Investment
   Advisory  Agreement between the Ultra Series Fund and the Investment  Adviser
   had been  charged,  the amounts  that would have been  charged and the ratios
   that would have resulted are:

Bond Fund                                          1996              1995             1994              1993             1992
                                                   ----              ----             ----              ----             ----

Amount Charged                                   $134,222           $70,290          $48,651           $44,293          $33,269

Ratio of Expenses to
Average Net Assets                                 0.67%             0.68%            0.70%             0.75%            0.75%

Ratio of Net Investment
Income to Average Net Assets                       6.23%             6.04%            5.98%             5.89%            6.74%
</FN>
</TABLE>



<PAGE>

<TABLE>
<CAPTION>

                                               MONEY MARKET FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                                 ---------------------------------------------- MONEY MARKET FUND -----------------------------
(For a share outstanding throughout the period):   1996              1995             1994              1993             1992
                                                -----------------------------------------------------------------------------

<S>                                             <C>               <C>              <C>               <C>              <C>  
Net Asset Value, Beginning of Period              $1.00             $1.00            $1.00             $1.00            $1.00
                                                  -----             -----            -----             -----             -----

  Income from Investment Operations

   Net Investment Income                           0.05              0.05             0.03              0.03             0.03

   Net Realized and Unrealized Gain (Loss)
    on Investments                                 0.00              0.00             0.00              0.00             0.00
                                                  -----             -----            -----             -----             -----

  Total from Investment Operations                 0.05              0.05             0.03              0.03             0.03
                                              --------------------------------------------------------------------------------------

  Distributions

   Distributions from Net Investment Income       (0.05)            (0.05)           (0.03)            (0.03)           (0.03)

   Distributions from Realized Capital Gains      (0.00)            (0.00)            0.00              0.00             0.00
                                                  -----             -----            -----             -----             -----

  Total Distributions                             (0.05)            (0.05)           (0.03)            (0.03)           (0.03)
                                              --------------------------------------------------------------------------------------

Net Asset Value, End of Period                    $1.00             $1.00            $1.00             $1.00            $1.00
====================================================================================================================================

Total Return*                                     5.17%             5.21%            3.34%             2.86%             3.05%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)        $21,011           $11,374           $7,799            $4,749            $5,097

Ratio of Expenses to Average Net Assets**         0.65%             0.65%            0.65%             0.65%             0.65%

Ratio of Net Investment Income to Average
  Net Assets**                                    4.74%             5.17%            3.66%             2.43%             3.05%

Portfolio Turnover Rate                             --                --               --                --                --
====================================================================================================================================

For the Money  Market Fund,  the  "seven-day  average"  yield for the seven days
ended December 31, 1996, was 4.70% and the "effective" yield for that period was
4.81%.
<FN>

  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

** During  the  periods  shown,  CUNA  Mutual  Life  Insurance  Company  and its
   affiliates  absorbed all expenses in excess of .65% of the average net assets
   of the Capital  Appreciation Stock, Growth and Income Stock,  Balanced,  Bond
   and Money Market Funds under the terms of an Expense Reimbursement  Agreement
   between  the  Ultra  Series  Fund and CUNA  Mutual  Life  Insurance  Company.
   Annually,  the Fund and CUNA Mutual Life  Insurance  Company have renewed the
   Expense Reimbursement  Agreement.  If the Expense Reimbursement Agreement had
   not been in effect and if the full expenses  allowable  under the  Investment
   Advisory  Agreement between the Ultra Series Fund and the Investment  Adviser
   had been  charged,  the amounts  that would have been  charged and the ratios
   that would have resulted are:

Money Market Fund                                  1996              1995             1994              1993             1992
                                                   ----              ----             ----              ----             ----

Amount Charged                                   $117,520           $70,062          $44,391           $44,836          $39,068

Ratio of Expenses to
Average Net Assets                                 0.67%             0.73%            0.78%             0.77%            0.75%

Ratio of Net Investment
Income to Average Net Assets                       4.72%             5.09%            3.53%             2.31%            2.96%

</FN>
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                                              TREASURY 2000 FUND OF ULTRA SERIES FUND
                                                        Financial Highlights
                                                       Year Ended December 31



                             ------------------------------------------------- TREASURY 2000 FUND --------------------------------
(For a share outstanding throughout the period)    1996              1995             1994              1993             1992
                                               ------------------------------------------------------------------------------

<S>                                             <C>               <C>              <C>               <C>              <C>  
Net Asset Value, Beginning of Period              $8.47             $7.00            $7.53             $6.53            $6.04
                                                  -----             -----            -----             -----             -----

  Income from Investment Operations

   Net Investment Income                           0.58              0.58             0.53              0.48             0.45

   Net Realized and Unrealized Gain (Loss)
    on Investments                                (0.41)             0.89            (1.06)             0.52             0.04
                                                  -----             -----            -----             -----             -----

  Total from Investment Operations                 0.17              1.47            (0.53)             1.00             0.49
                                             ---------------------------------------------------------------------------------------

  Distributions

   Distributions from Net Investment Income        0.00              0.00             0.00              0.00             0.00

   Distributions from Realized Capital Gains       0.00              0.00             0.00              0.00             0.00
                                                  -----             -----            -----             -----             -----

  Total Distributions                              0.00              0.00             0.00              0.00             0.00
                                             ---------------------------------------------------------------------------------------

Net Asset Value, End of Period                    $8.64             $8.47            $7.00             $7.53            $6.53
====================================================================================================================================

Total Return*                                     2.10%            20.99%           -7.12%            15.43%             8.01%
====================================================================================================================================

Ratio/Supplemental Data

Net Assets, End of Period (000s Omitted)         $1,585            $1,545           $1,272            $1,363            $1,176

Ratio of Expenses to Average Net Assets           0.45%             0.45%            0.45%             0.45%             0.45%

Ratio of Net Investment Income to Average
  Net Assets                                      7.03%             7.40%            7.50%             6.69%             7.26%

Portfolio Turnover Rate                             --                --               --                --                --
====================================================================================================================================
<FN>

  *These  returns  are after all  charges  at the  mutual  fund  level have been
   subtracted. These returns are higher than the returns at the separate account
   level  because  charges  made at the  separate  account  level  have not been
   subtracted.

</FN>
</TABLE>


<PAGE>


                                ULTRA SERIES FUND
                          Notes to Financial Statements

(1)  Description of the Fund

     The Ultra Series Fund, a  Massachusetts  Business Trust, is registered as a
     diversified,  open-end  management  investment company under the Investment
     Company  Act of 1940.  The  Ultra  Series  Fund is a series  fund  with six
     investment  portfolios (funds),  each with different investment  objectives
     and policies  and each issuing a separate  class of common stock with a par
     value of $.01 per share. Fund shares are sold and redeemed at a price equal
     to the shares' net asset  value  (note  2(b)).  The assets of each fund are
     held separate from the assets of the other funds.

     Shares in each fund are currently offered only to separate accounts of CUNA
     Mutual Life Insurance  Company  (formerly known as Century Life of America)
     at a price equal to their  respective  net asset values per share,  without
     sales charge.


(2)  Significant Accounting Policies

     (a) Valuation of Investment Securities

         Value of  Securities,  including  call  options,  which  are  traded on
         exchanges are valued at the last sales price on the principal  exchange
         as of the close of the New York  Stock  Exchange  or 3:00 p.m.  Central
         Standard  Time,  whichever is earlier,  on the day the  securities  are
         being valued.  Securities not traded on a stock exchange on a given day
         or traded  over-the-counter  are valued using a procedure determined in
         good faith to  represent  a fair value and which is  authorized  by the
         Board of Trustees.  Pursuant to Rule 2A-7 of the Investment Company Act
         of 1940 (as amended),  all money market instruments in the Money Market
         Fund are valued on an amortized cost basis. Money Market instruments in
         the other funds are valued on an amortized cost basis if there are less
         than 60 days to maturity.

     (b) Share Valuation and Dividends to Shareholders

         The net asset value of the shares of each fund is determined on a daily
         basis based on the  valuation of the net assets of the funds divided by
         the number of shares of the fund outstanding.  Expenses,  including the
         investment  advisory and  advisory/  administrative  fees (note 4), are
         accrued daily and reduce the net asset value per share.

         Dividends  on the Money  Market  Fund will be declared  and  reinvested
         daily in  additional  full and  fractional  shares of the Money  Market
         Fund.  Dividends of ordinary income from the Capital Appreciation Stock
         Fund,  Growth and Income Stock Fund,  Bond Fund, and Balanced Fund will
         be declared and reinvested  quarterly in additional full and fractional
         shares of the respective funds. All net realized capital gains of these
         funds, if any, will be declared and reinvested at least  annually.  The
         Treasury 2000 Fund will utilize an annual  consent  dividend  procedure
         which provides the Fund with the deduction for dividends constructively
         paid to shareholders.  As a result of permanent book-to-tax differences
         from the consent  dividends,  $107,339 for Treasury  2000 Fund has been
         reclassified  from  undistributed  net investment  income to additional
         paid-in capital.

     (c) Federal Income and Excise Taxes

         The Ultra Series Fund intends to distribute  all of its taxable  income
         and to comply with the other  requirements of the Internal Revenue Code
         applicable to regulated investment companies. Accordingly, no provision
         for income or excise taxes is required.

     (d) Other

         Security  transactions  are recorded on the trade date basis.  Realized
         gains  and  losses  from  security  transactions  are  reported  on the
         identified cost basis. Interest,  including amortization of premium and
         discount,  is accrued  daily and  dividend  income is  recorded  on the
         ex-dividend date.

     (e) Use of Estimates

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements and the reported  amounts of increase
         and decrease in net assets from  operations  during the period.  Actual
         results could differ from those estimates.


<PAGE>



(3)  Purchase and Sales of Investment Securities

     The cost of  securities  purchased and the proceeds  from  securities  sold
     (including maturities, excluding short-term securities for all funds except
     Money Market) for each fund during the year ended  December 31, 1996,  were
     as follows:

 <TABLE>
<CAPTION>
                                           Capital       Growth and                                      Money       Treasury
                                          Appreciation    Income Stock       Balanced        Bond         Market         2000
                                           Stock Fund         Fund             Fund          Fund          Fund          Fund

<S>                                     <C>             <C>             <C>            <C>           <C>                      
Total costs of securities purchased      $79,151,948     $159,709,031    $114,633,013   $18,376,441   $154,317,312$          --
                                          ==========      ===========     ===========    ==========    ===========     ========
Total proceeds received on security     
sales and principal paydowns             $33,783,726      $67,526,667     $52,832,225    $5,207,141   $145,584,378 $         --
                                          ==========      ===========     ===========    ==========    ===========     ========
</TABLE>

(4)  Transactions with Affiliates

     The Ultra Series Fund has entered  into an  investment  advisory  agreement
     with CIMCO Inc. (the Investment  Adviser),  an affiliated  company.  During
     1996,   the   Investment    Adviser    received    monthly    advisory   or
     advisory/administrative  fees,  based on average  daily net  assets,  at an
     annual rate of .5 percent of the  Capital  Appreciation  Stock,  Growth and
     Income Stock, Balanced,  Bond and Money Market Funds and .45 percent of the
     Treasury 2000 Fund.

     Expenses of the Ultra  Series Fund are accrued  daily.  Each fund bears the
     expenses  directly  attributable  to its  own  investments.  Such  expenses
     include,  but are not limited to,  brokerage  and other  commission  costs,
     legal  fees  relating  to  the  enforcement  of  rights  under  a  specific
     investment owned by the fund and expenses related to defense of claims made
     solely against the fund.  However,  certain  expenses from shared resources
     are  allocated  to the various  funds on the basis of the net assets of the
     respective funds as determined each day. These expenses  include  trustees,
     accountants,   legal,   investment   management   and  other   general  and
     administrative  expenses. As a result of sharing these resources, the funds
     are expected to  experience  cost savings  over the  aggregate  amount that
     would be payable if each fund were a separate mutual fund.  There can be no
     assurance, however, that such savings will be realized.

     The  Investment  Adviser is required to reimburse the funds for the amount,
     if any,  by  which  the  aggregate  expenses  of any  fund  (including  the
     Investment  Adviser's fee, but excluding brokerage  commissions,  interest,
     taxes, and extraordinary  expenses) in any calendar year exceed 2.0 percent
     of the average daily net assets of the funds. In addition, CUNA Mutual Life
     Insurance   Company  has  voluntarily   agreed  to  reimburse  the  Capital
     Appreciation  Stock,  Growth and  Income  Stock,  Balanced,  Bond and Money
     Market  Funds for ordinary  business  expenses in excess of .65 percent (of
     which .5  percent  is the  advisory  fee and .15  percent  is  general  and
     administrative  expenses)  of the average  daily net assets of these funds.
     Also,  the  Investment  Adviser  has  agreed to assume  responsibility  for
     providing  all  administrative  services and paying all  ordinary  business
     expenses of the  Treasury  2000 Fund which exceed .45 percent (all of which
     is the advisory/administrative fee) of average daily net assets. Currently,
     CUNA Mutual Life  Insurance  Company  and CUNA  Mutual  Insurance  Society,
     affiliated companies,  are providing  administrative  services on behalf of
     the Adviser.

     During the year ended December 31, 1996, CUNA Mutual Life Insurance Company
     voluntarily  reimbursed  expenses  for each of the  funds in the  following
     amounts:

     Capital Appreciation Stock Fund ...$5,211  Money Market Fund....... $3,169
     Bond Fund..........................$4,119

     All capital shares  outstanding at December 31, 1996, are owned by separate
     investment accounts of CUNA Mutual Life Insurance Company.

     Certain  officers and  directors of the Ultra Series Fund are also officers
     of CUNA Mutual Life Insurance Company or CIMCO Inc. During the twelve-month
     period  ended  December  31,  1996,  the Ultra  Series  Fund made no direct
     payments to its officers and paid trustees' fees of  approximately  $10,000
     to its unaffiliated trustees.




<PAGE>



(5)  Share Activity

     Transactions  in shares of each fund for the years ended  December 31, 1996
and 1995, were as follows:

<TABLE>
<CAPTION>
                                             Capital       Growth and                                     Money        Treasury
                                          Appreciation    Income Stock      Balanced         Bond        Market          2000
                                           Stock Fund         Fund            Fund           Fund         Fund           Fund

<S>                                     <C>             <C>             <C>              <C>         <C>              <C>    
Shares outstanding at December 31,1994     947,425        3,248,703       5,230,875        813,520     7,799,361        181,807
                                        
Share sold, including reinvestment      
       of dividends                      2,337,211        2,621,441       2,823,694        657,600    16,747,785         43,617
                                        
Shares repurchased                        (238,086)        (259,097)       (469,326)      (179,841)  (13,173,017)       (42,878)
                                         ---------        ---------       ---------       --------    ----------        -------
Shares outstanding at December 31, 1995  3,046,550        5,611,047       7,585,243      1,291,279    11,374,129        182,546
                                         ---------        ---------       ---------       --------    ----------        -------
Share sold, including reinvestment      
       of dividends                      3,818,030        5,524,047       5,380,713      1,453,110    33,769,815            805
                                        
Shares repurchased                        (105,316)        (215,447)       (228,534)      (171,319)  (24,132,957)            --
                                         ---------        ---------       ---------       --------    ----------        -------
Shares outstanding at December 31, 1996  6,759,264       10,919,647      12,737,422      2,573,070    21,010,987        183,351
                                         ---------        ---------       ---------       --------    ----------        -------
</TABLE>
                                        
<PAGE>


                                ULTRA SERIES FUND
                          INDEPENDENT AUDITORS' REPORT


The Trustees and Shareholders
Ultra Series Fund:

We have  audited  the  statements  of  assets  and  liabilities,  including  the
schedules of investments in securities,  of the Capital Appreciation Stock Fund,
Growth and Income Stock Fund,  Balanced Fund, Bond Fund,  Money Market Fund, and
Treasury  2000 Fund of the Ultra Series Fund as of December  31,  1996,  and the
related  statements of  operations  for the year then ended,  the  statements of
changes in net assets for each of the years in the  two-year  period then ended,
and financial highlights for each of the years in the five-year (three years for
Capital  Appreciation Stock Fund) period then ended. These financial  statements
and financial  highlights are the responsibility of the Fund's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial highlights 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  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Investment  securities  held in custody were confirmed to us by the
custodian. As to securities purchased or sold, but not received or delivered, we
request  confirmation  from  brokers,  and where  replies are not  received,  we
carried out other appropriate audit procedures. An audit also includes assessing
the accounting principles used and significant estimates made by management,  as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of the
Capital  Appreciation  Stock Fund, Growth and Income Stock Fund,  Balanced Fund,
Bond Fund,  Money Market Fund, and Treasury 2000 Fund of Ultra Series Fund as of
December 31, 1996, the results of their  operations for the year then ended, the
changes in their nets assets for each of the years in the  two-year  period then
ended,  and the  financial  highlights  for each of the  years in the  five-year
(three  years for  Capital  Appreciation  Stock  Fund)  period  then  ended,  in
conformity with generally accepted accounting principles.



                              KPMG PEAT MARWICK LLP


Des Moines, Iowa
February 7, 1997

                                     PART C
                                OTHER INFORMATION

Item 24.  Financial Statements and Exhibits

(a)      (1)      Financial statements included in Part A:

                  Financial Highlights

         (2)      Financial Statements included in Part B:

   
                  Audited  financial  statements  as of and for the  year  ended
                  December   31,   1996:   
                    Statements   of  Assets  and Liabilities* 
                    Investments in Securities* Statements of Operations*  
                    Statements of Changes in Net Assets (for the two-year
                          period ended  December 31, 1996)* 
                    Notes to Financial Statements Independent Auditors' Report

                  *Separate  statements  are prepared for each Fund of the Ultra
                  Series Fund.
    

                  There are no financial statements included in Part C.

(b)      Exhibits:

   
         (1)      Amended and Restated Declaration of Trust.

         (2)      Amended and Restated Bylaws.
    

         (3)      Not Applicable

         (4)      Not Applicable

   
         (5)      A.       Management Agreement effective May 1, 1997.

                  B.       Servicing  Agreement  between Century Life of America
                           (now known as CUNA Mutual Life Insurance Company) and
                           Century Investment Management Co. (now known as CIMCO
                           Inc.) effective October 1, 1994.

                  C.       Servicing   Agreement   between  Century   Investment
                           Management  Co.  (now  known as CIMCO  Inc.) and CUNA
                           Mutual Insurance Society effective July 17, 1993.

         (6)      Distribution  Agreement  between  Ultra  Series  Fund and CUNA
                  Brokerage Services, Inc. effective December 29, 1993
    

         (7)      Not Applicable

   
         (8)      A.       Custodian  Agreement with United States Trust Company
                           of New York  dated  June 24,  1993.  Assumed by Chase
                           Manhattan on September 2, 1995.

                  B.       Cash Data Entry  Agreement  with United  States Trust
                           Company  dated  June  24,  1993.   Assumed  by  Chase
                           Manhattan on September 2, 1995.

                  C.       Custodian  Agreement with State Street Bank and Trust
                           Company. [To be filed by amendment]

                  D.       Cash Data Entry  Agreement with State Street Bank and
                           Trust Company. [To be filed by amendment]

         (9)      Not Applicable

         (10)     Opinion of Counsel

         (11)     A.       Consent  of KPMG  Peat  Marwick  LLP [To be  filed by
                           amendment]

         (12)     Not Applicable

         (13)     A.       Termination   Agreement   dated   December  31,  1993
                           concerning  Agreement  Governing  Contribution  dated
                           September 30, 1983.

                           Agreement Governing Contribution.

                  B.       Termination   Agreement   dated   December  31,  1993
                           concerning Agreement Governing Contribution dated May
                           31, 1988.

                           Agreement Governing Contribution.

                  C.       Termination of Expense Reimbursement  Agreement dated
                           January 16, 1997, effective May 1, 1997.

                           Expense Reimbursement Agreement.

         (14)     Not Applicable

         (15)     Plan of Distribution dated May 1, 1997.

         (16)     Schedule for Computation.

         (17)     Financial Data Schedules.

         (18)     Multi-Class Plans.

         (19)     Powers of Attorney.
    

Item 25.  Persons Controlled by or Under Common Control with Registrant

   
The shares of the Ultra Series Fund are currently  sold to separate  accounts of
CUNA Mutual Life  Insurance  Company.  See Part A MANAGEMENT OF THE ULTRA SERIES
FUND, CUNA Mutual Life Insurance Company and Part B THE INVESTMENT ADVISER for a
description of related parties.

CUNA  Mutual  Life  Insurance  Company is a mutual  life  insurance  company and
therefore is  controlled  by its  contractowners.  Various  companies  and other
entities  are  controlled  by CUNA  Mutual  Life  Insurance  Company and various
companies  may be  considered  to be under common  control with CUNA Mutual Life
Insurance Company. Such other companies and entities, together with the identity
of their controlling persons (where applicable),  are set forth in the following
organization  charts.  In  addition,  by virtue  of an  Agreement  of  Permanent
Affiliation with CUNA Mutual Insurance Society ("CUNA Mutual"), the Ultra Series
Fund could be considered to be an affiliated  person or an affiliated  person of
an affiliated person of CUNA Mutual.  Likewise,  CUNA Mutual and its affiliates,
together with the identity of their controlling persons (where applicable),  are
set forth on the following organization charts.
    

                 See organization charts on the following pages.


<PAGE>



   
                       CUNA Mutual Life Insurance Company

                  ORGANIZATIONAL CHART AS OF DECEMBER 31, 1996


CUNA Mutual Life Insurance Company
         An Iowa mutual life insurance company
         Fiscal Year End:  December 31
         CUNA Mutual Life Insurance  Company is the controlling  company for the
         following subsidiaries:

         1.       Red Fox Motor Hotel Corporation
                  An Iowa Business Act Corporation.
                  100% ownership by CUNA Mutual Life Insurance Company
                  Business:  Operation of Red Fox Inn, a motel
                  Classes of Stock:  Common only
                  Authorized Shares:  1,000 nonpar
                  Issued Shares:  242.7821
                  Capital Structure:
                           Stated capital:  $242,782
                           Add. paid-in:  $0
                           Ret. earn:  ($14,447)
                           Total Equity:  $257,229
                  Sole Shareholder:  CUNA Mutual Life Insurance Company
                  Fiscal Year End:  December 31


         2.       CIMCO Inc.
                  An Iowa Business Act Corporation
                  50% ownership by CUNA Mutual Life Insurance Company
                  50% ownership by CUNA Mutual Investment Corporation
                  Business:  Registered Investment Advisor
                  Classes of Stock:  Non-assessable
                  Authorized Shares:  500,000 nonpar
                  Issued Shares:  100
                  Capital Structure:
                           Stated capital:  $10,000
                           Add. paid-in:  $520,000
                           Ret. earn.:  $435,660
                           Total Equity:  $965,660
                  Equal Shareholders:  CUNA Mutual Life Insurance Company & CUNA
                  Mutual Investment Corporation
                  Fiscal Year End:  December 31
                  CIMCO Inc. is the investment adviser of:

                           The Ultra Series Fund
                           A Massachusetts Business Trust
                           Domiciled in Iowa
                           Business:  Open-end diversified management investment
                           company offered through insurance contracts
                           Shareholders:  Three separate accounts of CUNA Mutual
                           Life  Insurance  Company  hold  legal  title  for the
                           benefit of policyowners.
                           Principal Underwriter:  CUNA Brokerage Services, Inc.
                           Fiscal Year End:  December 31

         3.       Plan America Program, Inc.
                  A Maine Business Act Corporation
                  100% ownership by CUNA Mutual Life Insurance Company
                  Business:  Quasi-public  corporation,  operating  an insurance
                  business
                  Classes of Stock:  Voting common only
                  Authorized Shares:  5,000 of $1.00 par
                  Issued Shares:  100
                  Capital Structure:
                           Stated capital:  $500
                  Sole Shareholder:  CUNA Mutual Life Insurance Company
                  Fiscal Year End:  December 31
    

   
                          CUNA Mutual Insruance Society

                              ORGANIZATIONAL CHART
                             AS OF DECEMBER 31, 1996

CUNA Mutual Insurance Society
         Business:  Life, Health & Disability Insurance
         May 20, 1935*
         State of domicile:  Wisconsin
         CUNA Mutual  Insurance  Society,  either  directly or indirectly is the
         controlling company of the following wholly-owned subsidiaries:
    


         1.       CUNA Mutual Investment Corporation
                  Business:  Holding Company
                  September 15, 1972*
                  State of domicile:  Wisconsin
                  CUNA  Mutual  Investment  Corporation  is  the  owner  of  the
                  following subsidiaries:

   
                  a.       CUMIS Insurance Society, Inc.
                           Business:  Corporate Property/Casualty Insurance
                           May 23, 1960*
                           State of domicile:  Wisconsin
                           CUMIS  Insurance  Society,  Inc. is the 100% owner of
                           the following subsidiary:
    

                           (1)      Credit  Union Mutual  Insurance  Society New
                                    Zealand Ltd.
                                    Business:  Fidelity Bond Coverages
                                    November 1, 1990*
                                    State of domicile:  Wisconsin

   
                  b.       League General Insurance Company
                           Business:  Individual Property/Casualty
                           January 1, 1983*
                           State of domicile:  Michigan
    

                  c.       CUNA Brokerage Services, Inc.
                           Business:  Brokerage
                           July 19, 1985*
                           State of domicile:  Wisconsin

                  d.       CUNA Mutual Financial Services Corporation
                           Business:  Individual Marketing
                           November 21, 1983*
                           State of domicile:  Wisconsin

                  e.       CUNA Mutual General Agency of Texas, Inc.
                           Business:  Managing General Agent
                           August 14, 1991*
                           State of domicile: Texas

   
                  f.       MEMBERS Life Insurance Company
                           Business:  Credit Disability/Life/Health
                           February 27, 1976*
                           State of domicile:  Wisconsin
                           Formerly CUMIS Life & CUDIS
    

                  g.       International Commons, Inc.
                           Business:  Special Events
                           January 13, 1981*
                           State of domicile:  Wisconsin

                  h.       CUNA Mortgage Corporation
                           Business:  Mortgage Servicing
                           November 20, 1978*
                           State of domicile:  Wisconsin

                  i.       Investors Equity Insurance Company, Inc.
                           Business:  Private Mortgage Insurance
                           April 14, 1994*
                           State of Domicile:  California

                  j.       CUNA Mutual Insurance Agency, Inc.
                           Business:  Leasing/Brokerage
                           March 1, 1974*
                           State of domicile:  Wisconsin
                           Formerly CMCI Corporation

                           CUNA Mutual Insurance Agency,  Inc. is the 100% owner
                           of the following subsidiaries:

                           (1)   CM Field Services, Inc.
                                 Business:  Serves Agency Field Staff
                                 January 26, 1994*
                                 State of domicile:  Wisconsin

                           (2)   CUNA Mutual Insurance Agency of Alabama, Inc.
                                 Business:  Property & Casualty Agency
                                 May 27, 1993*
                                 State of domicile:  Alabama

                           (3)  CUNA Mutual  Insurance Agency of New Mexico,Inc.
                                Business:  Brokerage of Corporate & Personal
                                Lines
                                June 10, 1993*
                                State of domicile:  New Mexico

                           (4)   CUNA Mutual Insurance Agency of Hawaii, Inc.
                                 Business:  Property & Casualty Agency
                                 June 10, 1993*
                                 State of domicile:  Hawaii

                           (5)   CUNA Mutual Casualty Insurance Agency of 
                                 Mississippi, Inc.
                                 Business:  Property & Casualty Agency
                                 June 24, 1993*
                                 State of domicile:  Mississippi

                           (6)   CUNA Mutual Insurance Agency of Kentucky, Inc.
                                 Business:  Brokerage of Corporate & Personal 
                                 Lines
                                 October 5, 1994*
                                 State of domicile:  Kentucky

                           (7)   CUNA Mutual Insurance Agency of Massachusetts,
                                 Inc.
                                 Business:  Brokerage of Corporate & Personal 
                                 Lines
                                 January 27, 1995*
                                 State of domicile:  Massachusetts

         2.       C.U.I.B.S. Pty. Ltd.
                  Business:  Brokerage
                  February 18, 1981*
                  Country of domicile:  Australia

*Dates shown are dates of acquisition, control or organization.


CUNA  Mutual  Insurance  Society,  either  directly  or  through a  wholly-owned
subsidiary, has a partial ownership interest in the following:
   
    

1.     C. U. Family Insurance Services, Inc./Colorado
       50% ownership by CUNA Mutual Insurance Agency, Inc.
       50% ownership by Colleague Services Corporation
       September 1, 1981

2.     C. U. Insurance Services, Inc./Oregon
       50% ownership by CUNA Mutual Insurance Agency, Inc.
       50% ownership by Oregon Credit Union League
       December 27, 1989

3.     CUFIS of Illinois, Inc.
       50% ownership by CUNA Mutual Insurance Agency, Inc.
       50% ownership by Illinois Credit Union League Service Corporation
       April 10, 1990

4.     CUFIS of New York, Inc.
       50% ownership by CUNA Mutual Insurance Agency, Inc.
       50% ownership by CUC Services, Inc.
       March 28, 1991

   
5.     The CUMIS Group Limited
       63.4% ownership by CUNA Mutual Insurance Society (as of 12-31-96)

6.     CIMCO Inc. (CIMCO)
       50% ownership by CUNA Mutual Investment Corporation
       50% ownership by CUNA Mutual Life Insurance Company
       January 1, 1992

7.     Cooperative  Savings and Credit  Unions  Insurance  Society  "Benefit" SA
       (Poland)
       70.9% ownership by CUNA Mutual Insurance Society
       15.3% ownership by CUMIS Insurance Society, Inc.
       13.8% ownership by Foundation for Polish Credit Unions
       September 1, 1992
    

8.     GWARANT, Ltd.
       50% ownership by CUNA Mutual Insurance Society
       50% ownership by Foundation for Polish Credit Unions
       February 18, 1994

9.     CUNA Mutual Insurance Agency of Ohio, Inc.
       1% of value owned by Michael Corcoran (CUNA Mutual Employee) subject to a
       voting trust agreement, Michael B. Kitchen as Voting Trustee.
       99% of value  owned by CUNA Mutual  Insurance  Agency,  Inc.  Due to Ohio
       regulations,  CUNA Mutual Insurance Agency, Inc. holds no voting stock in
       this corporation.
       June 14, 1993

12.    SECURITY Management Company, Ltd. (Hungary)
       90% ownership by CUNA Mutual Insurance Society
       10% ownership by:  Federation of Savings Cooperatives
                                 Savings Cooperative of Szoreg
                                 Savings Cooperative of Szekkutas
                                 (collectively called Hungarian Associates)
       September 5, 1992

13.    CMG Mortgage Insurance Company
       55% ownership by CUNA Mutual Investment  Corporation 45% ownership by PMI
       Mortgage Insurance Co.
       April 14, 1994


Limited Liability Companies

   
1.     "Sofia LTD." (Ukraine)
       99.96% CUNA Mutual Insurance Society
       .04% CUMIS Insurance Society, Inc.
       March 6, 1996

       a.     `FORTRESS' (Ukraine)
              80% "Sofia LTD."
              19% The  Ukrainian  National  Association  of  Savings  and Credit
              Unions
              1% Service Center by UNASCU
              September 25, 1996
    

2.     CUNA Mortgage Assistance, L.L.C.
       50% interest by CUNA Mortgage Corporation
       50% interest by CUNA Service Group, Inc.
       November 7, 1995


Stock Corporation - CUNA Mutual Group owns less than 50%

1.     Cooperators Life Assurance Society Limited (Jamaica)
       CUNA Mutual Insurance Society owns 122,500 shares
       Jamaica Co-op Credit Union League owns 127,500 shares
       (NOTE: Awaiting authority to write business)
       May 10, 1990

2.     CUNA Caribbean Insurance Society Limited (Trinidad and Tobago, W.I.)
       47.96% ownership by CUNA Mutual Insurance Society
       July 4, 1985

3.     CU Interchange Group, Inc.
       Owned by CUNA  Mutual  Investment  Corporation,  CUNA  Service  Group and
       various  state  league  organizations  December  15,  1993 - CUNA  Mutual
       Investment Corporation purchased 100 shares stock

4.     CUNA Service Group, Inc.
       April 22, 1974 - CUNA Mutual Insurance Society purchased 200.71 shares

   
5.     "Benevita LKS" (Russia)
       49% CUNA Mutual Insurance Society
       51% League of Credit Unions
       December 7, 1995

6.     Credit Union Service Corporation
       Owned  by CUNA  Mutual  Investment  Corporation,  Credit  Union  National
       Association, Inc. and 18 state league organizations March 29, 1996 - CUNA
       Mutual Investment Corporation purchased 1,300,000 shares of stock
    


Partnerships

   
1.     PLAN AMERICA(R) Financial Services, a Wisconsin partnership
       CUNA Mutual Insurance Society - 50% Partner
       CUNA Mutual Life Insurance Company - 50% Partner
       December 17, 1987
    

2.     LeaSo Partners, a California partnership
       CUNA Mutual Insurance Society - 50% Partner
       California Credit Union League - 50% Partner
       December 29, 1981

3.     CM CUSO Limited Partnership, a Washington Partnership
       CUMIS Insurance Society, Inc. - General Partner
       Credit Unions in Washington - Limited Partners
       June 14, 1993


Affiliated (Nonstock)

1.     NARCUP, Inc.
       August 8, 1978

2.     CUNA Mutual Group Foundation, Inc.
       July 5, 1967

   
3.     CUNA Mutual Life Insurance Company
       July 1, 1990
    

4.     Aseguradora Solidaria de Colombia (formerly Seguros UCONAL Limitada)
       17.2% membership by CUNA Mutual Insurance Society
       July 2, 1985


Item 26.  Number of Holders of Securities

   
                                                     Number of Shareholders
Fund                                                 as of March 31, 1997
    

Capital Appreciation Stock                                    3
Growth and Income Stock                                       3
Balanced                                                      3
Bond                                                          3
Money Market                                                  3
Treasury 2000                                                 3

Item 27.  Indemnification

Each officer,  Trustee or agent of the Ultra Series Fund shall be indemnified by
the Ultra Series Fund to the full extent permitted under the General Laws of the
State of  Massachusetts  and the  Investment  Company  Act of 1940,  as amended,
except  that such  indemnity  shall not  protect  any such  person  against  any
liability  to the Ultra  Series  Fund or any  shareholder  thereof to which such
person would otherwise be subject by reason of willful  misfeasance,  bad faith,
gross negligence or reckless  disregard of the duties involved in the conduct of
his office ("disabling conduct"). Indemnification shall be made when (1) a final
decision  on the  merits  is made by a court  or  other  body  before  whom  the
proceeding  was  brought,  that the person to be  indemnified  was not liable by
reason of  disabling  conduct  or,  (2) in the  absence  of such a  decision,  a
reasonable  determination,  based upon a review of the facts, that the person to
be indemnified was not liable by reason of disabling conduct, by (a) the vote of
a majority of the quorum of  Trustees  who are not  "interested  persons" of the
Ultra Series Fund as defined in Section  2(a)(19) of the Investment  Company Act
of 1940, or (b) an  independent  legal counsel in a written  opinion.  The Ultra
Series  Fund may,  by vote of a  majority  of a quorum of  Trustees  who are not
interested  persons,  advance  attorneys'  fees or other  expenses  incurred  by
officers, Trustees,  Investment Advisers or principal underwriters, in defending
a  proceeding  upon  the  undertaking  by or  on  behalf  of  the  person  to be
indemnified to repay the advance unless it is ultimately  determined  that he is
entitled to  indemnification.  Such advance  shall be subject to at least one of
the following: (1) the person to be indemnified shall provide a security for his
undertaking,  (2) the Ultra Series Fund shall be insured  against losses arising
by  reason  of  any  lawful  advances,  or (3) a  majority  of a  quorum  of the
disinterested  non-party  Trustees of the Ultra Series Fund,  or an  independent
legal  counsel  in a  written  opinion,  shall  determine,  based on a review of
readily  available facts,  that there is reason to believe that the person to be
indemnified ultimately will be found entitled to indemnification.

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

Item 28.  Business and Other Connections of Investment Adviser

   
The  Investment  Adviser  for the Ultra  Series  Fund is CIMCO  Inc.  See Part A
MANAGEMENT OF THE ULTRA SERIES FUND, The Investment  Adviser for a more complete
description.
    

    NAME                                   POSITION HELD

   
Michael S. Daubs                           CIMCO Inc.
                                           President
                                           1982 - Present
                                           Director
                                           1995-Present

                                           CUNA Mutual Life Insurance Company
                                           Chief Investment Officer
                                           1989 - Present
    

                                           CUNA Mutual Insurance Society
                                           Chief Investment Officer
                                           1990 - Present

   
Lawrence R. Halverson                      CIMCO Inc.
                                           Senior Vice President and Secretary
                                           1996 - Present

                                           Vice President and Secretary
                                           1992 - 1996

                                           CUNA Brokerage Services, Inc.
                                           President
                                           1996 - Present

Joyce A. Harris                            CIMCO Inc.
                                           Director and Chair
                                           1992 - Present
    

                                           Telco Community Credit Union
                                           President, Chief Executive Officer
                                           1978 - Present

   
James C. Hickman                           CIMCO Inc.
                                           Director
                                           1992 - Present
    

                                           University of Wisconsin
                                           Professor
                                           1972 - Present

   
Michael B. Kitchen                         CIMCO Inc.
                                           Director
                                           1995 - Present

                                           CUNA Mutual Life Insurance Company
                                           President and Chief Executive Officer
                                           1995 - Present
    

                                           CUNA Mutual Insurance Society
                                           President and Chief Executive Officer
                                           1995 - Present

   
George A. Nelson                           CIMCO Inc.
                                           Director and Vice  Chair
                                           1992 - Present
    

                                           Evening Telegram Co. - WISC-TV
                                           Vice President
                                           1982 - Present



Item 29.  Distributor

   
       a.     CUNA Brokerage Services, Inc., a registered broker-dealer,  is the
              principal Distributor of the shares of the Ultra Series Fund. CUNA
              Brokerage  Services,  Inc. does not act as principal  underwriter,
              depositor or investment  adviser for any investment  company other
              than the Registrant,  CUNA Mutual Life Variable Account,  and CUNA
              Mutual Life Variable Annuity Account.
    

       b.     The officers and directors of CUNA Brokerage Services, Inc. are as
              follows:

Name and Principal             Position with Distributor   Positions and Offices
 Business Address                                             with Registrant

   
Steven A. Goldberg             Director                     None
5910 Mineral Point Road        Secretary
Madison, WI  53705
    

Michael G. Joneson             Director                     Chief Accounting 
2000 Heritage Way              Treasurer                    Officer, Treasurer,&
Waverly, IA  50677                                          Assistant Secretary

Gary L. Cutler                 Director                     None
2000 Heritage Way
Waverly, IA  50677

John M. Waggoner               Chief Legal Officer          None
5910 Mineral Point Road
Madison, WI  53705

Campbell D. McHugh             Compliance Officer           None
5910 Mineral Point Road
Madison, WI  53705

   
Brian Lasko                    Managing Principal           None
2000 Heritage Way
Waverly, IA  50677

Lawrence R. Halverson          Director                     Vice President 
5910 Mineral Point Road        President                    and Secretary
Madison, WI  53705

Marc A. Krasnick               Director                     None
5910 Mineral Point Road        Vice President
Madison, WI 53705

Sandra K. Steffeney            Vice President               None
33320 9th Avenue South
Suite 250
Federal Way, WA  98063-3919
    

       c.     There  have  been no  commissions  or other  compensation  paid by
              Registrant to the Distributor.

Item 30.  Location of Accounts and Records

   
The accounts,  books and other documents required to be maintained by Registrant
pursuant to Section  31(a) of the  Investment  Company Act of 1940 and the rules
promulgated  thereunder are maintained by the CUNA Mutual Life Insurance Company
at 2000 Heritage Way,  Waverly,  Iowa 50677 or at CIMCO Inc., 5910 Mineral Point
Road, Madison, Wisconsin 53705 or at CUNA Mutual Insurance Society, 5910 Mineral
Point Road, Madison, Wisconsin 53705.
    

Item 31.  Management Services

Not Applicable

Item 32.  Undertakings

   
(a)      Not applicable.

(b)      Not applicable.

(c)      Registrant  undertakes  to furnish each person to whom a prospectus  is
         delivered a copy of the  registrant's  annual  report to  shareholders,
         upon request and without charge.

(d)      The registrant  undertakes,  if requested to do so by the holders of at
         least 10% of the votes represented by its outstanding shares, to call a
         meeting of shareholders  for the purpose of voting upon any question of
         removal of any  Trustee or  Trustees,  and to assist in  communications
         with  shareholders  as  required  by  Section  16(c) of the  Investment
         Company Act of 1940, as amended.
    



<PAGE>



                                   SIGNATURES

   
As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant  certifies that it meets the requirements of Securities Act
Rule 485 for  effectiveness of this  Registration  Statement and has caused this
Registration Statement to be signed on its behalf, in the City of Madison, State
of Wisconsin, on the 24th day of February, 1997.
    


                                                 ULTRA SERIES FUND



                                             By:  /s/  Michael S. Daubs
                                                  Michael S. Daubs, President


<PAGE>


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

SIGNATURES AND TITLE                                               DATE


    Gwendolyn M. Boeke*                                           02/24/97
Gwendolyn M. Boeke, Trustee


    Alfred L. Disrud*                                             02/24/97
Alfred L. Disrud, Trustee


    /s/ Kevin T. Lentz                                            02/24/97
Kevin T. Lentz, Trustee


    Keith S. Noah*                                                02/24/97
Keith S. Noah, Trustee


    Thomas C. Watt*                                               02/24/97
Thomas C. Watt, Trustee


    /s/ Linda L. Lilledahl                                        02/24/97
 Linda L. Lilledahl, Attorney-In-Fact

* Pursuant to Powers of Attorney filed herewith


<PAGE>


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


SIGNATURES AND TITLE                                             DATE


  /s/ Michael S. Daubs                                    February 24, 1997
- --------------------------------------------            -------------------
Michael S. Daubs, President


  /s/ Robert M. Buckingham                                February 24, 1997
- --------------------------------------------            -------------------
Robert M. Buckingham, Chief Financial
Officer and Assistant Secretary


  /s/ Michael G. Joneson                                  February 24, 1997
- --------------------------------------------            -------------------
Michael G. Joneson, Chief Accounting
Officer, Treasurer and Assistant Secretary


<PAGE>


                              INDEX TO EXHIBITS TO

                                  FORM N-1A FOR

                                ULTRA SERIES FUND


   
         1.       Amended and Restated Declaration of Trust

         2.       Amended and Restated Bylaws

         5.       A.       Management Agreement

                  B.       Servicing  Agreement  between Century Life of America
                           (Now known as CUNA Mutual Life Insurance Company) and
                           Century Investment Management Co. (Now known as CIMCO
                           Inc.) effective October 1, 1994.

                  C.       Servicing   Agreement   between  Century   Investment
                           Management  Co.  (Now  known as CIMCO  Inc.) and CUNA
                           Mutual Insurance Society effective July 17, 1993.

         6.       Distribution  Agreement  between  Ultra  Series  Fund and CUNA
                  Brokerage Services, Inc. effective December 29, 1993.

         8.       A.       Custodian  Agreement with United States Trust Company
                           of New York  dated  June 24,  1993.  Assumed by Chase
                           Manhattan on September 2, 1995.

                  B.       Cash Data Entry  Agreement  with United  States Trust
                           Company  dated  June  24,  1993.   Assumed  by  Chase
                           Manhattan on September 2, 1995.

                  C.       Custodian  Agreement with State Street Bank and Trust
                           Company. [To be filed by amendment]

                  D.       Cash Data Entry  Agreement with State Street Bank and
                           Trust Company. [To be filed by amendment]

         10.      Opinion of Counsel

         11.      A.       Consent  of  KPMG  Peat   Marwick  [To  be  filed  by
                           amendment]

         13.      A.       Termination   Agreement   dated   December  31,  1993
                           concerning  Agreement  Governing  Contribution  dated
                           September 30, 1983.

                           Agreement Governing Contribution

                  B.       Termination   Agreement   dated   December  31,  1993
                           concerning Agreement Governing Contribution dated May
                           31, 1988.

                           Agreement Governing Contribution

                  C.       Termination of Expense Reimbursement  Agreement dated
                           January 16, 1997, effective May 1, 1997.

                           Expense Reimbursement Agreement

         15.      Plan of Distribution dated May 1, 1997
    

         16.      Schedule of Computation

   
         17.      Financial Data Schedules

         18.      Multi-Class Plans.

         19.      Powers of Attorney
    


<PAGE>


                                    EXHIBIT 1



                                ULTRA SERIES FUND

                        (A Massachusetts Business Trust)

                              Amended and Restated
                              DECLARATION OF TRUST



                                     <PAGE>





                                TABLE OF CONTENTS
                                      PAGE
         RECITALS 1

ARTICLE I...................................................................1

THE TRUST...................................................................1
         SECTION 1.1 Name...................................................1
         SECTION 1.2 Location...............................................1
         SECTION 1.3 Nature of Trust........................................1
         SECTION 1.4 Definitions............................................2

ARTICLE II..................................................................2

POWERS OF TRUSTEES..........................................................3
         SECTION 2.1 General................................................3
         SECTION 2.2 Investments............................................3
         SECTION 2.3 Legal Title............................................3
         SECTION 2.4 Disposition of Assets..................................4
         SECTION 2.5 Taxes..................................................4
         SECTION 2.6 Rights as Holder of Securities.........................4
         SECTION 2.7 Delegation; Committees.................................4
         SECTION 2.8 Collection.............................................4
         SECTION 2.9 Expenses...............................................5
         SECTION 2.10 Borrowing.............................................5
         SECTION 2.11 Deposits..............................................5
         SECTION 2.12 Allocation............................................5
         SECTION 2.13 Valuation.............................................5
         SECTION 2.14 Fiscal Year...........................................5
         SECTION 2.15 Concerning the Trust and Certain Affiliates...........5
         SECTION 2.16 Power to Contract.....................................6
         SECTION 2.17 Insurance.............................................7
         SECTION 2.18 Pension and Other Plans...............................7
         SECTION 2.19 Seal..................................................7
         SECTION 2.20 Charitable Contributions..............................7
         SECTION 2.21 Indemnification.......................................7
         SECTION 2.22 Remedies..............................................7
         SECTION 2.23 Separate Accounting...................................7
         SECTION 2.24 Further Powers........................................7

ARTICLE III.................................................................8

ADVISER AND DISTRIBUTOR.....................................................8
         SECTION 3.1 Appointment............................................8
         SECTION 3.2 Provisions of Agreement................................8
         SECTION 3.3 Independence of Trustees...............................8

ARTICLE IV..................................................................8

INVESTMENTS.................................................................8
         SECTION 4.1 Statement of Investment Objectives and Policies........8
         SECTION 4.2 Restrictions...........................................8
         SECTION 4.3 Percentage Restrictions................................8
         SECTION 4.4 Amendment of Investment Objectives and Policies 
                     and of Investment Limitations..........................8

ARTICLE V...................................................................9

LIMITATIONS OF LIABILITY....................................................9
         SECTION 5.1 Liability to Third Persons.............................9
         SECTION 5.2 Liability to Trust or to Shareholders..................9
         SECTION 5.3 Indemnification........................................9
         SECTION 5.4 Surety Bonds..........................................10
         SECTION 5.5 Apparent Authority....................................10
         SECTION 5.6 Recitals..............................................10
         SECTION 5.7 Reliance on Experts, Etc..............................10
         SECTION 5.8 Liability Insurance...................................10

ARTICLE VI.................................................................10

CHARACTERISTICS OF SHARES..................................................10
         SECTION 6.1 Shares of Beneficial Interest.........................10
         SECTION 6.2 Establishment of Series and Classes...................11
         SECTION 6.3 Evidence of Share Ownership...........................12
         SECTION 6.4 Death of Shareholders.................................12
         SECTION 6.5 Repurchase of Shares..................................12
         SECTION 6.6 Trustees as Shareholders..............................12
         SECTION 6.7 Redemption and Stop Transfers for Tax Purposes; 
                     Redemption to Maintain Constant Net Asset Value.......12
         SECTION 6.8 Information from Shareholders..........................13
         SECTION 6.9 Redemptions............................................13
         SECTION 6.10 Suspension of Redemption; Postponement of Payment.....13

ARTICLE VII.................................................................13

RECORD AND TRANSFER OF SHARES...............................................13
         SECTION 7.1 Share Register.........................................13
         SECTION 7.2 Transfer Agent.........................................13
         SECTION 7.3 Owner of Record........................................14
         SECTION 7.4 Transfers of Shares....................................14
         SECTION 7.5 Limitation of Fiduciary Responsibility.................14
         SECTION 7.6 Notices................................................14

ARTICLE VIII................................................................14

SHAREHOLDERS................................................................14
         SECTION 8.1 Meetings of Shareholders...............................14
         SECTION 8.2 Quorums................................................14
         SECTION 8.3 Notice of Meetings.....................................15
         SECTION 8.4 Record Date for Meetings...............................15
         SECTION 8.5 Proxies, Etc...........................................15
         SECTION 8.6 Reports................................................15
         SECTION 8.7 Inspection of Records..................................16
         SECTION 8.8 Shareholder Action By Written Consent..................16
         SECTION 8.9 Voting Rights of Shareholders..........................16

ARTICLE IX..................................................................16

TRUSTEES 16
         SECTION 9.1 Number and Qualification...............................16
         SECTION 9.2 Term and Election......................................16
         SECTION 9.3 Resignation and Removal................................16
         SECTION 9.4 Vacancies..............................................17
         SECTION 9.5 Meetings...............................................18
         SECTION 9.6 Officers...............................................18
         SECTION 9.7 Bylaws.................................................18

ARTICLE X...................................................................18

DISTRIBUTIONS TO SHAREHOLDERS AND DETERMINATION OF NET ASSET VALUE AND 
         NET INCOME.........................................................18
         SECTION 10.1 General...............................................18
         SECTION 10.2 Retained Earnings.....................................19
         SECTION 10.3 Source of Distributions...............................19
         SECTION 10.4 Net Asset Value.......................................19
         SECTION 10.5 Power to Modify Valuation Procedures..................19

ARTICLE XI..................................................................19

CUSTODIAN...................................................................19
         SECTION 11.1 Appointment and Duties................................19
         SECTION 11.2 Central Certificate System............................20

ARTICLE XII.................................................................20

RECORDING OF DECLARATION OF TRUST...........................................20
         SECTION 12.1 Recording.............................................20

ARTICLE XIII................................................................20

AMENDMENT  OR TERMINATION OF TRUST..........................................20
         SECTION 13.1 Amendment or Termination..............................20
         SECTION 13.2 Power to Effect Reorganization........................21

ARTICLE XIV.................................................................21

MISCELLANEOUS...............................................................21
         SECTION 14.1 Governing Law.........................................21
         SECTION 14.2 Counterparts..........................................22
         SECTION 14.3 Reliance by Third Parties.............................22
         SECTION 14.4 Provisions in Conflict with Law or Regulations........22
         SECTION 14.5 Section Headings......................................22

ARTICLE XV..................................................................22

DURATION OF TRUST...........................................................22
         SECTION 15.1 Duration..............................................22


<PAGE>



                              Amended and Restated
                              Declaration of Trust
                                   May 1, 1997

                                       of

                                RECITALSRIES FUND

This  Declaration  of Trust  made the 16th day of  September,  1983 by Arthur J.
Hessburg,  Michael S. Daubs, and Frederic L. Broers, the undersigned Trustees of
Ultra Series Fund.

                                   WITNESSETH:

WHEREAS,   the  Trustees  desire  to  establish  an   unincorporated   voluntary
association  commonly known as a business  trust, as described in the provisions
of Chapter 182 of the General Laws of  Massachusetts,  for the principal purpose
of the investment and reinvestment of funds contributed thereto; and

WHEREAS, the Trustees desire that such trust be a registered open-end investment
company under the Investment Company Act of 1940; and

WHEREAS,  the Trustees have  acknowledged  the receipt of and  investment of One
Hundred  Thousand  Dollars  ($100,000)  by  means  of  an  Agreement   Governing
Contribution  and have agreed to hold,  invest,  and dispose of the same and any
property  acquired or otherwise  added thereto as such  Trustees as  hereinafter
stated; and

WHEREAS, it is proposed that the beneficial interest in the Trust's assets shall
be divided  into  transferable  shares of  beneficial  interest,  which shall be
evidenced by the Share Register maintained by the Trust or its agent, or, in the
discretion  of  the  Trustees,   be  evidenced  by  certificates   therefor,  as
hereinafter provided;

NOW, THEREFORE,  the Trustees hereby declare that they will hold all property of
every type and description  which they are acquiring or may hereafter acquire as
such  Trustees,  together  with the proceeds  thereof,  in trust,  to manage and
dispose of the same for the  benefit of the  holders of record from time to time
of the  Shares  being  issued and to be issued  hereunder  and in the manner and
subject to the provisions hereof.

                                   ARTICLE I

                                   THE TRUST

SECTION 1.1 Name.  The name of the trust  created by this  Declaration  of Trust
shall be Ultra Series Fund (hereinafter called the "Trust") and so far as may be
practicable  the  Trustees  shall  conduct the Trust's  activities,  execute all
documents  and sue or be sued under that name,  which name (and the word "Trust"
wherever used in this Declaration of Trust,  except where the context  otherwise
requires)  shall refer to the Trustees in their  capacity as  Trustees,  and not
individually  or  personally  and  shall  not  refer  to the  officers,  agents,
employees or Shareholders of the Trust or of such Trustees.  Should the Trustees
determine  that the use of such name is not  practicable,  legal or  convenient,
they may use such  other  designation  or they may adopt such other name for the
Trust as they deem  proper  and the  Trust may hold  property  and  conduct  its
activities under such designation or name.

1.2 Location.  The Trust shall maintain a registered  office at 84 State Street,
care of Prentice-Hall  Corporation System, Inc., Boston,  Massachusetts,  02109,
and may  maintain  such other  offices or places of business as the Trustees may
from time to time determine.

1.3 Nature of Trust. The Trust shall be of the type commonly termed a "business"
trust. The Trust is not intended to be, shall not be deemed to be, and shall not
be  treated  as, a general  partnership,  limited  partnership,  joint  venture,
corporation or joint stock company.  The Shareholders shall be beneficiaries and
their  relationship  to the  Trustees  shall  be  solely  in  that  capacity  in
accordance with the rights conferred upon them hereunder.  The Trust is intended
to have the  status  of a  registered  open-end  investment  company  under  the
Investment Company Act of 1940 and of a "regulated  investment  company" as that
term is defined in Section 851 of the Internal  Revenue Code of 1986, as amended
(the  "Code")  and this  Declaration  of Trust and all  actions of the  Trustees
hereunder shall be construed in accordance with such intent.

SECTION 1.4  Definitions.  As used in this  Declaration of Trust,  the following
terms shall have the  following  meanings  unless the context  hereof  otherwise
requires:

         "1940 Act" shall mean the  Investment  Company Act of 1940,  as amended
         from time to time.

         "Adviser" and "Distributor" shall mean any Person or Persons appointed,
         employed  or  contracted  with  by the  Trustee  under  the  applicable
         provisions of Section 3.1 hereof.

         "Affiliate"  shall have the same meaning as the term Affiliated  Person
         under the 1940 Act.

         "Assignment,"  "Commission,"  and "Prospectus"  shall have the meanings
         given them in the 1940 Act.

         "Declaration of Trust" shall mean this Declaration of Trust as amended,
         restated, or modified from time to time. References in this Declaration
         of Trust to "Declaration," "hereof," "herein," "hereby" and "hereunder"
         shall be deemed to refer to the  Declaration  of Trust and shall not be
         limited to the particular text, article, or section in which such words
         appear.

         "General Assets" shall mean any assets,  income,  earnings,  profits of
         proceeds thereof,  funds, or payments that are not readily identifiable
         as belonging to any particular Series of the Trust or any corresponding
         investment portfolio of the Trust.

         "General  Liabilities"  shall mean any  liabilities,  expenses,  costs,
         charges, or reserves of the Trust that are not readily  identifiable as
         belonging to any  particular  Series of the Trust or any  corresponding
         investment portfolio of the Trust.

         "Person"  shall mean and  include  individuals,  corporations,  limited
         partnerships,   general   partnerships,   joint  stock   companies   or
         associations, joint ventures,  associations,  companies, trusts, banks,
         trust companies, land trusts, business trusts or other entities whether
         or not legal  entities  and  governments  and  agencies  and  political
         subdivisions thereof.

         "Portfolio"  shall mean any  separate  investment  portfolio  coming to
         exist as a result of the  establishment  by the Trustees of one or more
         series of Shares pursuant to Article VI hereof."

         "Securities" shall mean any stock,  shares,  voting trust certificates,
         bonds, debentures,  notes, or other evidences of indebtedness,  secured
         or unsecured, convertible,  subordinated or otherwise or in general any
         instruments  commonly  known as  "securities"  or any  certificates  of
         interest, shares or participations in temporary or interim certificates
         for,  guarantees of, or any right to subscribe to,  purchase or acquire
         any of the foregoing.

         "Shareholders"  shall  mean as of any  particular  time all  holders of
         record of outstanding Shares at such time.

         "Shares"  shall mean the shares of beneficial  interest of the Trust as
         described in Article VI.

         "Trust  Property"  shall  mean as of any  particular  time  any and all
         property, real, personal, or otherwise,  tangible or intangible,  which
         is  transferred,  conveyed  or paid to the  Trust or  Trustees  and all
         income,  profits and gains therefrom and which at such time is owned or
         held by, or for the account of, the Trust or the Trustees.

                                   ARTICLE II

                               POWERS OF TRUSTEES

SECTION  2.1  General.  The  Trustees  shall  have,  without  other  or  further
authorization,  full,  exclusive and absolute power,  control and authority over
the Trust  Property  and over the business of the Trust to the same extent as if
the  Trustees  were the sole and  absolute  owners  of the  Trust  Property  and
business  in their own  right,  and with such  powers  of  delegation  as may be
permitted  by this  Declaration  of Trust.  The Trustees may do and perform such
acts and things as in their sole  judgment  and  discretion  are  necessary  and
proper for  conducting  the business  and affairs of the Trust or promoting  the
interests of the Trust and the  Shareholders.  The  enumeration  of any specific
power or authority herein shall not be construed as limiting the aforesaid power
or authority or any specific  power or  authority.  The Trustees  shall have the
power to enter into commitments to make any investment, purchase or acquisition,
or to exercise any power authorized by this Declaration of Trust. Such powers of
the Trustees may be exercised without order of or resort to any court.

SECTION 2.2 Investments.  The Trustees shall have power, subject in all respects
to Article IV hereof,

         (a)      to conduct, operate and carry on the business of an investment
                  company; and

         (b)      for such  consideration as they may deem proper,  to subscribe
                  for, invest in,  reinvest in,  purchase or otherwise  acquire,
                  hold,  pledge,   sell,  assign,   transfer,   lend,  exchange,
                  distribute  or otherwise  deal in or dispose of  negotiable or
                  nonnegotiable   instruments,    obligations,    evidences   of
                  indebtedness, bankers' acceptances, certificates of deposit or
                  indebtedness,   commercial   paper,   securities   subject  to
                  repurchase  agreements,  and other  money  market  securities,
                  including,  without  limitation,  those issued,  guaranteed or
                  sponsored by the United  States  Government or its agencies or
                  instrumentalities,  or international instrumentalities,  or by
                  any of the several  states of the United  States of America or
                  their political subdivisions or agencies or instrumentalities,
                  or by any bank or savings  institution,  or by any corporation
                  organized under the laws of the United States or of any state,
                  territory or possession thereof, or by corporations  organized
                  under  foreign  laws;  marketable  straight  debt  securities;
                  securities  (payable in U.S.  dollars) of, or  guaranteed  by,
                  foreign governments, the government of Canada or of a Province
                  of Canada;  restricted securities;  preferred or common stock,
                  securities  convertible  into common stock,  purchase  rights,
                  warrants and options issued by  corporations  organized  under
                  the laws of the  United  States  or any  state,  territory  or
                  possession thereof, or by corporations organized under foreign
                  laws or American  depository  receipts;  shares of  investment
                  companies;   interest  in  real  estate;   financial   futures
                  contracts;  stock index  futures;  and nothing herein shall be
                  construed  to mean the Trustees  shall not have the  foregoing
                  powers with respect to any  Securities  in which the Trust may
                  invest in accordance with Article IV hereof.

                  In the exercise of their  powers,  the  Trustees  shall not be
                  limited,  except as otherwise provided hereunder, to investing
                  in Securities maturing before the possible  termination of the
                  Trust,  nor shall the  Trustees  be  limited by any law now or
                  hereafter in effect limiting the investments which may be held
                  or retained by trustees or other  fiduciaries,  but they shall
                  have full authority and power to make any and all  investments
                  within the  limitations  of this  Declaration  of Trust,  that
                  they,  in their  absolute  discretion,  shall  determine,  and
                  without liability for loss, even though such investments shall
                  be of a character or in amount not  considered  proper for the
                  investment of Trust funds.

SECTION 2.3 Legal Title.  Legal title to all the Trust  Property shall be vested
in the Trustees as joint  tenants and held by and  transferred  to the Trustees,
except  that the  Trustees  shall have power to cause  legal  title to any Trust
Property  to be held by or in the  name  of one or  more  of the  Trustees  with
suitable  reference to their Trustee status,  or in the name of the Trust, or in
the name of any other Person as nominee, on such terms, in such manner, and with
such powers as the  Trustees  may  determine,  so long as in their  judgment the
interest of the Trust is adequately protected.

The right, title and interest of the Trustees in and to the Trust Property shall
vest  automatically  in all persons who may hereafter become Trustees upon their
due election and  qualification  without any further act. Upon the  resignation,
removal or death of a Trustee,  the Trustee (and in the event of his death,  his
estate) shall  automatically cease to have any right, title or interest in or to
any of the Trust Property,  and the right, title and interest of such Trustee in
and to the Trust Property  shall vest  automatically  in the remaining  Trustees
without any further act.  Such vesting and cessation of title shall be effective
whether or not conveyancing documents have been executed and delivered.

SECTION 2.4 Disposition of Assets. Subject in all respects to Article IV hereof,
the Trustees shall have power to sell,  lease,  exchange or otherwise dispose of
or grant  options with respect to any and all Trust  Property  free and clear of
any and all trusts,  at public or private  sale,  for cash or on terms,  without
advertisement,  and subject to such restrictions,  stipulations,  agreements and
reservations  as they shall deem proper,  and to execute and deliver any deed or
other instrument in connection with the foregoing.  The Trustees shall also have
the power, subject in all respects to Article IV hereof, to:

         (a)      rent,  lease or hire from  others or to others for terms which
                  may extend beyond the termination of this Declaration of Trust
                  any property or rights to property,  real,  personal or mixed,
                  tangible or intangible, and, except for real property, to own,
                  manage, use and hold such property and such rights;

         (b)      give consents and make contracts relating to Trust Property or
                  its use;

         (c)      grant  security  interests  in  or  otherwise  encumber  Trust
                  Property in connection with borrowings; and

         (d)      release any Trust Property.

SECTION  2.5  Taxes.  The  Trustees  shall  have  power  to  pay  all  taxes  or
assessments,  of whatever  kind or nature,  imposed upon or against the Trust or
the Trustees in connection  with the Trust Property or upon or against the Trust
Property or income or any part thereof,  to settle and  compromise  disputed tax
liabilities, and for the foregoing purposes to make such returns and do all such
other  acts and  things as may be  deemed by the  Trustees  to be  necessary  or
desirable.

SECTION 2.6 Rights as Holder of Securities. The Trustees shall have the power to
exercise all the rights, powers and privileges  appertaining to the ownership of
all or any  Securities or other  property  forming part of the Trust Property to
the same extent that any individual  might, and, without limiting the generality
of the  foregoing,  to vote or give any consent,  request or notice or waive any
notice  either in person or by proxy or power of attorney  with or without power
of  substitution,  to one or more Persons,  which proxies and powers of attorney
may be for  meetings  or action  generally  or for any  particular  meetings  or
action, and may include the exercise of discretionary powers.

SECTION 2.7 Delegation;  Committees.  The Trustees shall have power,  consistent
with their continuing  exclusive authority over the management of the Trust, the
conduct of its affairs, and the management and disposition of Trust Property, to
delegate  from  time to time to such  one or more of  their  number  (who may be
designated  as  constituting  a  Committee  of  the  Trustees)  or to  officers,
employees  or agents of the Trust the doing of such things and the  execution of
such instruments either in the name of the Trust or the names of the Trustees or
as their  attorney or  attorneys  or  otherwise as the Trustees may from time to
time deem expedient.

SECTION 2.8  Collection.  The  Trustees  shall have power to  collect,  sue for,
receive and receipt for all sums of money or other property due to the Trust, to
consent  to  extensions  of the  time  for  payment,  or to the  renewal  of any
Securities  or  obligations;  to  engage or  intervene  in,  prosecute,  defend,
compound, compromise, abandon or adjust by arbitration or otherwise any actions,
suits,  proceedings,  disputes,  claims, demands or things relating to the Trust
Property;  to  foreclose  any Security or other  instrument  securing any notes,
debentures,  bonds,  obligations  or  contracts,  by virtue of which any sums of
money are owed to the Trust;  to exercise any power of sale held by them, and to
convey good title thereunder free of any and all trusts,  and in connection with
any such  foreclosure  or sale,  to purchase or otherwise  acquire  title to any
property;  to be parties to  reorganization  and to transfer to and deposit with
any  corporation,  committee,  voting  trustee or other Person any Securities or
obligations of any corporation,  trust,  association or other organization,  the
Securities  of which form a part of the Trust  Property,  for the purpose of any
reorganization   of  any  such   corporation,   trust,   association   or  other
organization,  or otherwise,  to participate in any arrangement for enforcing or
protecting  the  interests  of the  Trustees  as the  owners or  holders of such
Securities or obligations  and to pay any assessment  levied in connection  with
such  reorganization  or  arrangement;  to  extend  the time  (with  or  without
security)  for the payment or  delivery of any debts or property  and to execute
and enter into releases, agreements and other instruments; and to pay or satisfy
any debts or claims upon any evidence that the Trustees shall think sufficient.

SECTION 2.9 Expenses. The Trustees shall have power to incur and pay any charges
or expenses  which in the opinion of the Trustees are necessary or incidental to
or proper for carrying out any of the purposes of this Declaration of Trust, and
to  reimburse  others  for  the  payment   therefor,   and  to  pay  appropriate
compensation  or fees from the funds of the Trust to  themselves as Trustees and
to  Persons  with whom the Trust has  contracted  or  transacted  business.  The
Trustees shall fix the compensation of all officers, employees and Trustees. The
Trustees  may be paid  reasonable  compensation  for their  general  services as
Trustees and officers hereunder,  and the Trustees may pay themselves or any one
or more of themselves such  compensation for special  services,  including legal
services,  as they in good  faith  may deem  reasonable  and  reimbursement  for
expenses  reasonably  incurred by themselves or any one or more of themselves on
behalf of the Trust.

SECTION 2.10  Borrowing.  The Trustees  shall have power to borrow money only to
the extent, for the purposes, and in the manner authorized by Article IV hereof.

SECTION 2.11  Deposits.  The Trustees  shall have power to deposit any monies or
Securities  included  in the  Trust  Property  with  one or  more  banks,  trust
companies or other banking  institutions  whether or not such deposits will draw
interest.  Such  deposits are to be subject to  withdrawal in such manner as the
Trustees may determine,  and the Trustees shall have no  responsibility  for any
loss  which may occur by reason of the  failure  of the bank,  trust  company or
other  banking  institution  with  whom  the  monies  or  Securities  have  been
deposited.

SECTION  2.12  Allocation.  The Trustees  shall have power to determine  whether
monies or other  assets  received  by the Trust  shall be charged or credited to
income or capital or allocated  between income and capital,  including the power
to amortize or fail to amortize any part or all of any premium or  discount,  to
treat any part or all the  profit  resulting  from the  maturity  or sale of any
asset, whether purchased at a premium or at a discount,  as income or capital or
apportion  the same between  income and capital,  to apportion the sale price of
any asset  between  income and  capital,  and to  determine  in what  manner any
expenses or disbursements are to be borne as between income and capital, whether
or not in the absence of the power and authority conferred by this Section 2.12,
such  assets  would be  regarded  as income or as  capital  or such  expense  or
disbursement would be charged to income or to capital;  to treat any dividend or
other  distribution on any investment as income or capital or apportion the same
between  income  and  capital;  to  provide  or fail  to  provide  reserves  for
depreciation,  amortization  or obsolescence in respect of any Trust Property in
such amounts and by such methods and for such purposes as they shall  determine,
and to allocate to the share of beneficial interest account less than all of the
consideration  received for Shares (but not less than the par value thereof) and
to allocate  the balance  thereof to paid-in  capital,  all as the  Trustees may
reasonably deem proper.

SECTION 2.13 Valuation. The Trustees shall have power to determine in good faith
conclusively  the  value  of any  of the  Trust  Property  and of any  services,
Securities,  assets or other consideration  hereafter to be acquired or disposed
of by the Trust, and to revalue the Trust Property.

SECTION 2.14 Fiscal Year.  The Trustees shall have power to determine the fiscal
year of the Trust and the method or form in which its accounts shall be kept and
from time to time to change the fiscal year or method or form of accounts.

SECTION 2.15 Concerning the Trust and Certain Affiliates.

         (a)      The Trust may enter into  transactions  with any  Affiliate of
                  the Trust or of the Adviser or any  Affiliate  of any Trustee,
                  director,  officer or  employee of the Trust or of the Adviser
                  if (i) each such  transaction  has,  after  disclosure of such
                  affiliation, been approved or ratified by the affirmative vote
                  of a majority  of the  Trustees,  including  a majority of the
                  Trustees who are not  Affiliates of any Person (other than the
                  Trust) who is a party to the transaction with the Trust,  (ii)
                  such transaction is, in the opinion of the Trustees,  on terms
                  fair and reasonable to the Trust and the  Shareholders  and at
                  least  as  favorable  to  them  as  similar  arrangements  for
                  comparable transactions (of which the Trustees have knowledge)
                  with  organizations  unaffiliated  with the  Trust or with the
                  Person who is a party to the transaction  with the Trust,  and
                  (iii) such  transaction is in accordance  with the 1940 Act or
                  an exemption granted thereunder.

         (b)      Except as otherwise  provided by this Declaration of Trust and
                  in the absence of fraud, a contract, act or other transaction,
                  between the Trust and any other Person,  or in which the Trust
                  is interested,  is valid and no Trustee,  officer, employee or
                  agent of the Trust has any  liability  as a result of entering
                  into any such contract, act or transaction even though (i) one
                  or more of the Trustees,  officers, employees or agents of the
                  Trust is directly or  indirectly  interested  in or Affiliated
                  with,  or  are  trustees,  partners,   directors,   employees,
                  officers or agents of such other  Person,  or (ii) one or more
                  of the Trustees, officers,  employees, or agents of the Trust,
                  individually or jointly with others, is a party or are parties
                  to  or  directly  interested  in,  or  Affiliated  with,  such
                  contract, act or transaction,  provided that (a) such interest
                  or  Affiliation  is disclosed to the Trustees and the Trustees
                  authorized such contract,  act or other  transaction by a vote
                  of a  majority  of the  unaffiliated  Trustees,  or  (b)  such
                  interest or Affiliation is disclosed to the Shareholders,  and
                  such   contract,   act  or  transaction  is  approved  by  the
                  Shareholders.

         (c)      Any  Trustee or  officer,  employee  or agent of the Trust may
                  acquire,  own,  hold and dispose of Shares for his  individual
                  account,  and may  exercise  all  rights  of a holder  of such
                  Shares to the same extent and in the same manner as if he were
                  not such a Trustee or officer, employee or agent. The Trustees
                  shall use their best efforts to obtain  through the Adviser or
                  other Persons a continuing  and suitable  investment  program,
                  consistent with the investment  policies and objectives of the
                  Trust, and the Trustees shall be responsible for reviewing and
                  approving or rejecting investment  opportunities  presented by
                  the  Adviser or such other  Persons.  Any  Trustee or officer,
                  employee, or agent of the Trust may, in his personal capacity,
                  or in a capacity of trustee, officer,  director,  stockholder,
                  partner,  member,  adviser or  employee  of any  Person,  have
                  business  interests  and  engage  in  business  activities  in
                  addition to those relating to the Trust,  which  interests and
                  activities  may be similar  to those of the Trust and  include
                  the acquisition,  syndication,  holding, management, operation
                  or disposition, for his own account or for the account of such
                  Person, and each Trustee,  officer,  employee and agent of the
                  Trust shall be free of any  obligation to present to the Trust
                  any investment  opportunity which comes to him in any capacity
                  other than  solely as Trustee,  officer,  employee or agent of
                  the Trust,  even if such  opportunity is of a character which,
                  if presented to the Trust, could be taken by the Trust.

                  Subject to the  provisions of Article III hereof,  any Trustee
                  or officer,  employee or agent of the Trust may be  interested
                  as Trustee, officer, director,  stockholder,  partner, member,
                  adviser or employee of, or otherwise have a direct or indirect
                  interest in, any Person who may be engaged to render advice or
                  services to the Trust, and may receive  compensation from such
                  Person as well as compensation as Trustee,  officer,  employee
                  or agent  of the  Trust or  otherwise  hereunder.  None of the
                  activities  referred to in this  paragraph  shall be deemed to
                  conflict  with his  duties  and  powers as  Trustee,  officer,
                  employee  or agent of the Trust.  To the extent that any other
                  provision  of  this  Declaration  of  Trust  conflicts  or  is
                  otherwise  contrary to the provisions of this Section 2.15 the
                  provisions of this Section shall be deemed controlling.

SECTION 2.16 Power to Contract.  Subject to the  provisions  of Sections 2.7 and
3.1 hereof with respect to delegation of authority by the Trustees, the Trustees
shall have power to appoint,  employ, or contract with any Person (including one
or more of themselves and any corporation,  partnership or trust of which one or
more of them may be an  Affiliate,  subject to the  applicable  requirements  of
Section 2.15 hereof) as the Trustees may deem  necessary,  or desirable  for the
transaction  of the business of the Trust  including  any Person who,  under the
supervision  of the  Trustees,  may,  among other  things:  serve as the Trust's
investment  adviser and consultant in connection  with policy  decisions made by
the Trustees; furnish reports to the Trustees and provide research, economic and
statistical data in connection with the Trust's investments; act as consultants,
accountants,  technical advisers,  attorneys, brokers,  underwriters,  corporate
fiduciaries,  escrow agents, depositories,  custodians or agents for collection,
insurers or insurance agents, transfer agents or registrars for Shares or in any
other  capacity  deemed by the  Trustees  necessary or  desirable;  investigate,
select,  and, on behalf of the Trust,  conduct  relations with Persons acting in
such  capacities  and pay  appropriate  fees  to,  and  enter  into  appropriate
contracts with, or employ,  or retain services  performed or to be performed by,
any of them in  connection  with the  investments  acquired,  sold, or otherwise
disposed of, or committed,  negotiated,  or contemplated to be acquired, sold or
otherwise  disposed of; substitute any other Person for any such Person;  act as
attorney-in-fact  or  agent in the  purchase  or sale or  other  disposition  of
investments,  and in the handling,  prosecuting or settling of any claims of the
Trust,  including the  foreclosure or other  enforcement of any lien or security
securing  investments;  and  assist  in  the  performance  of  such  ministerial
functions  necessary in the  management  of the Trust as may be agreed upon with
the Trustees or officers of the Trust.

SECTION 2.17  Insurance.  The Trustees  shall have the power to purchase and pay
for entirely out of Trust Property insurance policies insuring the Shareholders,
Trustees,  officers,  employees,  agents,  investment  advisers,  including  the
Adviser, or independent contractors of the Trust individually against all claims
and  liabilities of every nature  arising by reason of holding,  being or having
held any such  office or  position,  or by reason of any action  alleged to have
been taken or  omitted  by any such  Person as  Shareholder,  Trustee,  officer,
employee,  agent, investment adviser, or independent  contractor,  including any
action  taken  or  omitted  that may be  determined  to  constitute  negligence.
However,  such  policies  shall  not pay or  reimburse  any  director,  officer,
investment adviser or principal  underwriter for any liability arising by reason
of willful  misfeasance,  bad faith,  gross negligence or reckless  disregard of
duties.  Such  policies  are to set  forth  a  reasonable  and  fair  means  for
determining whether payment or reimbursement shall be made.

SECTION 2.18 Pension and Other Plans.  The Trustees  shall have the power to pay
pensions for faithful  service,  as deemed  appropriate by the Trustees,  and to
adopt,  establish  and carry out pension,  profit-sharing,  savings,  thrift and
other retirement, incentive and benefit plans, trusts and provisions, including,
without limitation,  the purchasing of life insurance and annuity contracts as a
means of providing  such  retirement and other  benefits,  for any or all of the
Trustees, officers, employees and agents of the Trust.

SECTION 2.19 Seal. The Trustees shall have the power to adopt and use a seal for
the Trust,  but,  unless  otherwise  required by the  Trustees,  it shall not be
necessary  for the seal to be placed  on, and its  absence  shall not impair the
validity of, any document,  instrument or other paper  executed and delivered by
or on behalf of the Trust.

SECTION 2.20 Charitable Contributions. The Trustees shall have the power to make
donations,  irrespective of benefit to the Trust,  for the public welfare or for
community  fund,  hospital,  charitable,  religious,  educational,   scientific,
literary,  civic  or  similar  purpose,  and in  time of war or  other  national
emergency in aid thereof.

SECTION  2.21  Indemnification.  In  addition to the  mandatory  indemnification
provided for in Section 5.3 hereof,  the Trustees shall have power to the extent
permitted  by  law to  indemnify  or  enter  into  agreements  with  respect  to
indemnification  with any Person  with whom the Trust has  dealings,  including,
without  limitation,   any  investment   adviser,   including  the  Adviser,  or
independent contractor, to such extent as the Trustees shall determine.

SECTION 2.22  Remedies.  Notwithstanding  any provision in this  Declaration  of
Trust,  when the Trustees deem that there is a significant  risk that an obligor
to the Trust may default or is in default  under the terms of any  obligation to
the Trust, the Trustees shall have power to pursue any remedies permitted by law
which,  in their sole  judgment,  are in the  interests  of the  Trust,  and the
Trustees  shall  have the  power to enter  into any  investment,  commitment  or
obligation  of the Trust  resulting  from the  pursuit of such  remedies  as are
necessary or  desirable  to dispose of property  acquired in the pursuit of such
remedies.

SECTION 2.23 Separate  Accounting.  The Trustees  shall  establish the books and
records for each  Portfolio  and  maintain  such records  separately  as if each
Portfolio were a separate legal entity.

SECTION 2.24 Further Powers.  The Trustees shall have power to do all such other
matters  and things and  execute all such  instruments  as they deem  necessary,
proper or desirable in order to carry out,  promote or advance the  interests of
the Trust although such matters or things are not herein specifically mentioned.
Any  determination  as to what is in the best interests of the Trust made by the
Trustees in good faith shall be conclusive. In construing the provisions of this
Declaration  of Trust the  presumption  shall be in favor of a grant of power to
the  Trustees.  The  Trustees  will not be required to obtain any court order to
deal with the Trust Property.

                                   ARTICLE III

                             ADVISER AND DISTRIBUTOR

3.1 Appointment.  The Trustees are responsible for the general investment policy
of the Trust, the distribution of its Shares, and for the general supervision of
the business of the Trust conducted by officers,  agents, employees,  investment
advisers,  distributors,  or independent  contractors of the Trust. However, the
Trustees are not required personally to conduct all of the business of the Trust
and,  consistent  with  their  ultimate  responsibility  as stated  herein,  the
Trustees  may  appoint,  employ or  contract  with an  investment  adviser  (the
"Adviser")  and/or a distributor  and  underwriter  for the Trust's  Shares (the
"Distributor"),  and may grant or delegate such  authority to the Adviser and/or
Distributor  (pursuant  to the terms of  Section  2.16  hereof)  or to any other
Person the services of whom are obtained by the Adviser or  Distributor,  as the
Trustees  may, in their sole  discretion,  deem to be  necessary  or  desirable,
without  regard to whether such  authority  is normally  granted or delegated by
Trustees.

3.2  Provisions  of Agreement.  The Trustees  shall not enter into any agreement
with the Adviser or Distributor pursuant to the provisions of Section 3.1 hereof
unless such  agreement is  consistent  with the  provisions of Section 15 of the
1940 Act.

3.3 Independence of Trustees.  After such time as a registration statement under
the  Securities Act of 1933, as amended,  covering the first public  offering of
shares  shall have become  effective,  not more than 49% of the total  number of
Trustees shall be Affiliates of the Adviser;  provided,  however, that if at any
time more than 49% of the total number of Trustees  shall be  Affiliates  of the
Adviser because of the death, resignation, removal or change in affiliation of a
Trustee who is not such an Affiliate,  such requirement  shall not be applicable
for a period of 60 days,  during which time a majority of all the Trustees  then
in office shall appoint as Trustee such number of persons who are not Affiliates
of the Adviser as shall be sufficient to bring about  compliance  with the above
requirement.  The  Trustees  shall at all times  endeavor  to  comply  with such
requirement,  but  failure  so to  comply  shall  not  affect  the  validity  or
effectiveness of any action of the Trustees.

                                   ARTICLE IV

                                   INVESTMENTS

SECTION 4.1 Statement of Investment Objectives and Policies.  The Trustees shall
be guided in their  actions by the  Investment  Objectives  and  Policies as set
forth in the most  current  effective  registration  statement  for the Trust as
filed with the Securities and Exchange Commission.  Because the Trust is divided
into separate  Portfolios,  the Trustees shall supervise the investments and the
recordkeeping  for each Portfolio within the Trust as if it was a separate legal
entity.  In addition to any other power  granted to the  Trustees,  the Trustees
may, as they deem  appropriate,  provide for  additional  Portfolios in a manner
consistent with the 1940 Act.

SECTION 4.2 Restrictions.  Notwithstanding anything in this Declaration of Trust
which may be deemed to authorize the contrary,  the Trust,  with respect to each
Portfolio,   shall  conduct  its  affairs  in  accordance  with  the  Investment
Limitations   (Restrictions)  as  set  forth  in  the  most  current,  effective
registration  statement for the Trust as filed with the  Securities and Exchange
Commission.

SECTION 4.3 Percentage Restrictions. If the percentage restrictions as set forth
in the Investment  Limitations  described in Section 4.2 above are adhered to at
the  time of each  investment,  a  later  increase  or  decrease  in  percentage
resulting from a change in the value of the Trust's assets is not a violation of
such investment restrictions.

SECTION 4.4  Amendment of Investment  Objectives  and Policies and of Investment
Limitations.   The  Investment   Objectives  and  Policies  and  the  Investment
Limitations are deemed to be fundamental policies and may not be changed without
the approval of the holders of a majority of the  outstanding  voting  Shares of
each Portfolio affected which, for purpose herein,  shall mean the lesser of (i)
67%  of  the  Shares  represented  at a  meeting  which  more  than  50%  of the
outstanding  Shares  are  represented  or (ii) more than 50% of the  outstanding
Shares.  A change in policy  affecting  only one  Portfolio may be effected only
with the approval of a majority of the outstanding Shares of such Portfolio.

                                    ARTICLE V

                            LIMITATIONS OF LIABILITY

SECTION 5.1 Liability to Third Persons.  No Shareholder  shall be subject to any
personal  liability  whatsoever,  in tort,  contract or otherwise,  to any other
Person or Persons in connection with Trust Property or the affairs of the Trust;
and no Trustee,  officer, employee or agent of the Trust shall be subject to any
personal  liability  whatsoever,  in tort,  contract or otherwise;  to any other
Person or Persons in connection with Trust Property or the affairs of the Trust,
except for that arising from his bad faith, willful misconduct, gross negligence
or reckless  disregard  of his duties or for his failure to act in good faith in
the reasonable belief that his action was in the best interest of the Trust; and
all such other Persons shall look solely to the Trust Property for  satisfaction
of claims of any nature arising in connection  with the affairs of the Trust. If
any Shareholder,  Trustee,  officer, employee or agent, as such, of the Trust is
made a party to any suit or proceedings to enforce any such liability,  he shall
not on account thereof be held to any personal liability.

SECTION 5.2 Liability to Trust or to Shareholders. No Trustee, officer, employee
or agent  of the  Trust  shall be  liable  to the  Trust or to any  Shareholder,
Trustee,  officer,  employee  or agent of the Trust for any action or failure to
act (including,  without limitation, the failure to compel in any way any former
or acting  Trustee to redress any breach of trust) except for his own bad faith,
willful misfeasance, gross negligence or reckless disregard for his duties.

SECTION 5.3 Indemnification. The Trust shall indemnify and hold each Shareholder
harmless  from and against all claims and  liabilities,  whether they proceed to
judgment  or are settled or  otherwise  brought to a  conclusion,  to which such
Shareholder  may  become  subject  by  reason  of his  being  or  having  been a
Shareholder,  and  shall  reimburse  such  Shareholder  for all  legal and other
expenses  reasonably  incurred  by him in  connection  with  any  such  claim or
liability. The rights accruing to a Shareholder under this Section 5.3 shall not
exclude any other right to which such Shareholder may be lawfully entitled,  nor
shall anything herein contained  restrict the right of the Trust to indemnify or
reimburse  a  Shareholder   in  any   appropriate   situation  even  though  not
specifically  provided herein;  provided,  however, that the Trust shall have no
liability to reimburse Shareholders for taxes assessed against them by reason of
their  ownership of Shares,  nor for any losses suffered by reason of changes in
the market value of Shares.

Each officer, Trustee or agent of the Trust shall be indemnified by the Trust to
the full extent  permitted under the General Laws of the State of  Massachusetts
and the 1940 Act,  except that such indemnity  shall not protect any such Person
against  any  liability  to the Trust or any  Shareholder  thereof to which such
Person would otherwise be subject by reason of willful  misfeasance,  bad faith,
gross negligence or reckless  disregard of the duties involved in the conduct of
his office ("disabling conduct"). Indemnification shall be made when (i) a final
decision on the merits,  by a court or other body before whom the proceeding was
brought, that the Person to be indemnified was not liable by reason of disabling
conduct or, (ii) in the absence of such a decision, a reasonable  determination,
based upon a review of the  facts,  that the  Person to be  indemnified  was not
liable by reason of disabling conduct, by (a) the vote of a majority of a quorum
of  Trustees  who are not  "interested  persons"  of the  company  as defined in
Section  2(a)(19)  of the 1940 Act,  or (b) an  independent  legal  counsel in a
written  opinion.  The Trust may,  by vote of a majority of a quorum of Trustees
who are not  interested  persons,  advance  attorneys'  fees or  other  expenses
incurred by officers,  Trustees,  investment advisers or principal underwriting,
in defending a proceeding  upon the undertaking by or on behalf of the Person to
be indemnified to repay the advance unless it is ultimately  determined  that he
is entitled to indemnification. Such advance shall be subject to at least one of
the following: (1) the Person to be indemnified shall provide a security for his
undertaking,  (2) the Trust shall be insured against losses arising by reason of
any  lawful  advances,  or (3) a  majority  of a  quorum  of the  disinterested,
nonparty  Trustees of the Trust,  or an  independent  legal counsel in a written
opinion,  shall determine,  based on a review of readily  available facts,  that
there is reason to believe that the Person to be indemnified  ultimately will be
found entitled to indemnification.

SECTION 5.4 Surety Bonds.  No Trustee  shall,  as such, be obligated to give any
bond or surety or other  security  for the  performance  of any of the  Trustees
duties.

SECTION 5.5 Apparent Authority.  No purchaser,  lender,  transfer agent or other
Person dealing with the Trustees or any officer,  employee or agent of the Trust
shall be bound to make any inquiry  concerning  the validity of any  transaction
purporting to be made by the Trustees or by such  officer,  employee or agent or
make inquiry  concerning or be liable for the  application  of money or property
paid, loaned or delivered to or on the order of the Trustees or of such officer,
employee or agent.

SECTION 5.6 Recitals. Any written instrument creating an obligation of the Trust
shall be  conclusively  taken to have  been  executed  or done by a  Trustee  or
Trustees  or an  officer,  employee  or agent of the Trust  only in their or his
capacity  as  Trustees  or  Trustee  under this  Declaration  of Trust or in the
capacity of  officer,  employee  or agent of the Trust.  Any written  instrument
creating an obligation of the Trust shall refer to this Declaration of Trust and
contain  a  recital  to the  effect  that  the  obligations  thereunder  are not
personally binding upon, nor shall resort be had to the private property of, any
of the Trustees,  Shareholders,  officers, employees or agents of the Trust, but
the Trust Property or a specific  portion  thereof only shall be bound,  and may
contain  any  further  recital  which they or he may deem  appropriate,  but the
omission of such recital shall not operate to impose  personal  liability on any
of the Trustees, Shareholders, officers. employees or agents of the Trust.

SECTION 5.7 Reliance on Experts, Etc. Each Trustee and each officer of the Trust
shall, in the performance of his duties,  be fully and completely  justified and
protected  with regard to any act or any failure to act resulting  from reliance
in good faith upon the books of account or other  records of the Trust,  upon an
opinion of counsel or upon  reports  made to the Trust by any of its officers or
employees  or by the  Adviser,  accountants,  appraisers  or  other  experts  or
consultants  selected  with  reasonable  care by the Trustees or officers of the
Trust, regardless of whether such counsel or expert may also be a Trustee.

SECTION 5.8 Liability  Insurance.  The Trustees  shall,  at all times,  maintain
insurance for the protection of the Trust Property, its Shareholders,  Trustees,
officers,  employees  and  agents in such  amount  as the  Trustees  shall  deem
adequate to cover all  foreseeable  tort  liability  to the extent  available at
reasonable rates.

                                   ARTICLE VI

                            CHARACTERISTICS OF SHARES

SECTION  6.1  Shares  of  Beneficial  Interest.   The  beneficial  interests  of
Shareholders  in the Trust shall be divided into  transferable  Shares of one or
more separate and distinct series, or classes of a series, as the Trustees shall
from time to time create and establish. The number of Shares of each series, and
class of a series,  is unlimited and each Share shall have a par value of $0.01.
All Shares issued hereunder shall be fully paid and nonassessable.  Shareholders
shall have no preemptive or other right to subscribe to any additional shares or
other securities issued by the Trust or to any appraisal, conversion or exchange
rights of any kind. The Trustees  shall have full power and authority,  in their
sole  discretion  and without  Shareholder  approval:  (i) to issue  original or
additional  Shares  at such  times  and on such  terms  and  conditions  as they
consider  appropriate;  (ii) to  issue  fractional  Shares  and  Shares  held in
Treasury; (iii) to establish and to change in any manner Shares of any series or
class of any series with such preferences,  terms of conversion,  voting powers,
rights and  privileges as the Trustees may  determine  (but the Trustees may not
change the foregoing with respect to outstanding  Shares in a manner  materially
adverse to the  Shareholders  of such  Shares);  (iv) to divide or  combine  the
Shares of any  series or class of a series  into a  greater  or fewer  number of
Shares; (v) to classify or reclassify any unissued Shares of any series or class
of a series into one or more series of classes;  (vi) to abolish any one or more
series or classes of a series of Shares;  (vii) to issue Shares to acquire other
assets  (including  assets subject to, and in connection with, the assumption of
liabilities)  and businesses;  and (viii) to take such other action with respect
to the Shares as the Trustee may consider desirable.  The ownership of the Trust
Property of every description and the right to conduct any business hereinbefore
described are vested  exclusively in the Trustees,  and the  Shareholders  shall
have no interest therein other than the beneficial  interest  conferred by their
Shares,  and they shall have no right to call for any  partition  or division of
any property,  profits,  rights or interests of the Trust nor can they be called
upon to share or assume any losses of the Trust or suffer an  assessment  of any
kind by virtue of their ownership of Shares,  except as provided in Section 10.5
hereof.   The  Shares  shall  be  personal   property  giving  only  the  rights
specifically set forth in this Declaration of Trust.

6.2 Establishment of Series and ClassesSECTION6.2EstablishmentofSeriesandClasses
2 . The Trust shall consist of one or more series. The Trustees hereby establish
the series  listed in Schedule A attached  hereto and made a part  hereof.  Each
additional  series shall be  established  by the adoption of a resolution by the
Trustees.  The  Trustees  may divide  the Shares of any series  into one or more
classes.  Each class of a series shall represent interests in the assets of that
series.  The Trustee may designate the relative  rights and  preferences  of the
Shares of each series or class.  The Trust shall maintain  separate and distinct
records for each series and hold and account for the assets  thereof  separately
from the other assets of the Trust or of any other  series.  The Trust may issue
any number of Shares of any  established  class of any series and need not issue
Shares of a particular  series or class.  Each Share of a series shall represent
an equal  beneficial  interest in the net assets of such series.  Each holder of
Shares of a series or class of a series, shall be entitled to receive his or her
pro-rata share of all  distributions  made with respect to such series or class.
Upon redemption of his or her Shares,  such Shareholder shall be paid solely out
of the funds and  property of such  series.  The Trustees may change the name of
any  series  or class  thereof.  At any  time  when  there  are no  Shares  of a
previously established and designated series or class outstanding,  the Trustees
may, by a majority vote, abolish that series or class.

Except as the Trustees may provide when classifying or reclassifying  the Shares
of any unissued series,  each series of Shares shall have the following  powers,
preferences or other special rights and shall have the following qualifications,
restrictions and limitations:

         (a)      Except  as  otherwise   provided  herein,   all  consideration
                  received  by the  Trust  for the  issue or sale of Shares of a
                  particular  series,  together  with all  assets in which  such
                  consideration is invested or reinvested, all income, earnings,
                  profits, and proceeds thereof,  including any proceeds derived
                  from the sale,  exchange or  liquidation  of such assets,  any
                  funds  or  payments  derived  from  any  reinvestment  of such
                  proceeds,  and any General Assets allocated to a series, shall
                  constitute  assets of that series, in contrast to other series
                  (subject  only to the  rights  of  creditors)  and are  herein
                  referred to as assets  "belonging to" that series.  The assets
                  belonging  to  a  series  shall  be  held  and  accounted  for
                  separately  from the other  assets of the Trust and from every
                  other  series and shall be held by the  Trustees  in trust for
                  the  benefit of the  holders of Shares  and that  series.  The
                  Trustees shall determine allocation of the assets belonging to
                  the  Trust to a given  series.  Any  General  Assets  shall be
                  allocated by or under the  supervision  of the Trustees to and
                  among any one or more of the series established and designated
                  from time to time,  in such  manner  and on such  basis as the
                  Trustees,  in  their  sole  discretion,   considers  fair  and
                  equitable.  Such  decisions by the Trustees shall be final and
                  conclusive.

         (b)      The assets  belonging to each series shall be charged with the
                  liabilities  of the Trust in respect  of that  series and with
                  all expenses,  costs,  charges,  and reserves  attributable to
                  that series. Such liabilities,  expenses,  costs, charges, and
                  reserves,  together with any General Liabilities  allocated to
                  that series,  shall constitute the liabilities of that series,
                  in contrast  to other  series,  and are herein  referred to as
                  "belonging to" that series.  Any General  Liabilities shall be
                  allocated by or under the  supervision  of the Trustees to and
                  among any one or more of the series established and designated
                  from time to time,  in such  manner  and on such  basis as the
                  Trustees,  in  their  sole  discretion,   considers  fair  and
                  equitable.  Such  decisions by the Trustees shall be final and
                  conclusive.  Without limiting the foregoing and subject to the
                  right of the Trustees in their  discretion to allocate General
                  Liabilities,  expenses,  costs,  charges or reserves as herein
                  provided,  the debts,  liabilities,  obligations  and expenses
                  incurred, contracted for or otherwise existing with respect to
                  a particular series shall be enforceable against the assets of
                  that  series  only,  and not  against  the assets of the Trust
                  generally. Any person extending credit to, contracting with or
                  having  any  claim  against  any  series  may look only to the
                  assets  of  that  series  to  satisfy  or  enforce  any  debt,
                  liability,  obligation or expense incurred,  contracted for or
                  otherwise existing with respect to that series. No Shareholder
                  or former  Shareholder  of any  series of Shares  shall have a
                  claim  on or have  any  right to any  assets  allocated  to or
                  belonging to any other series.

         (c)      The Trustees may declare and pay  dividends or  distributions,
                  in Shares or in cash, on Shares of any series or class thereof
                  to the  holders of such  Shares,  in such manner and from such
                  income and  capital  gains,  accrued  and  realized,  from the
                  assets  belonging to that series,  after  providing for actual
                  and accrued liabilities  belonging to that series, as they, in
                  their sole discretion determine.

         (d)      On any matter  submitted to a vote of the  Shareholders,  each
                  holder  of a Share  shall  be  entitled  to one  vote for each
                  dollar of net asset value of the Trust  standing in his or her
                  name  on  the  books  of  the  Trust,  on the  date  fixed  in
                  accordance with the Article VIII herein for  determination  of
                  Shareholders  entitled to vote. Any matter submitted to a vote
                  of the Shareholders,  all Shares of the Trust then outstanding
                  and entitled to vote shall be voted in the  aggregate  and not
                  by series or class ("single class voting"); provided, however,
                  that: (i) as to any matter that the 1940 Act or  Massachusetts
                  Law  requires  a  separate  vote of any  series or class,  the
                  requirement  as to a  separate  vote by that  series  or Class
                  shall apply in lieu of single class voting,  (ii) in the event
                  that the separate  vote  requirement  referred to in (i) above
                  applies to one or more series or class, then, subject to (iii)
                  below, the shares of all other series or classes shall vote as
                  a single class and (iii) as to any matter that does not affect
                  the  interests  of a  particular  series  or  class,  only the
                  holders  of  Shares  of the one or  more  affected  series  or
                  classes shall be entitled to vote.  The Board of Trustees,  in
                  its  sole  discretion,  shall  determine  whether  any  matter
                  affects any particular series or class of Shares.

6.3EvidenceofShareOwnership.  Evidence of Share  ownership shall be reflected in
the Share  Register  maintained by or on behalf of the Trust pursuant to Section
7.1  hereof,  and the  Trust  shall not be  required  to issue  certificates  as
evidence of Share ownership;  provided, however, that the Trustees may, in their
discretion,  authorize  the use of  certificates  as a means of  evidencing  the
ownership  of Shares by setting  forth in the Trust's  Bylaws or in a resolution
provisions  for  the  form  of  certificates  and  regulations  governing  their
execution,   issuance  and  transfer.   Subject  to  Section  6.7  hereof,  such
certificates  shall be treated as negotiable and title thereto and to the Shares
represented  thereby shall be transferred by delivery thereof to the same extent
in all respects as a stock certificate, and the Shares represented thereby, of a
Massachusetts business corporation.

6.4DeathofShareholders. The death of a Shareholder during the continuance of the
Trust shall not terminate this Declaration of Trust nor give such  Shareholder's
legal  representatives  a right to an  accounting  or to take any  action in the
courts or  otherwise  against  other  Shareholders  or the Trustees or the Trust
Property,  but shall simply  entitle the legal  representatives  of the deceased
Shareholder to require the recordation of such legal representative's  ownership
of or rights  in the  deceased  Shareholder's  Shares,  and upon the  acceptance
thereof  such  legal  representative  shall  succeed  to all the  rights  of the
deceased Shareholder under this Declaration of Trust.

6.5RepurchaseofShares.  The  Trustees  may, on behalf of the Trust,  purchase or
otherwise acquire  outstanding  Shares from time to time for such  consideration
and on such terms as they may deem  proper.  Shares so  purchased or acquired by
the  Trustees  for the account of the Trust shall not, so long as they belong to
the Trust,  receive  distributions  (other than,  at the option of the Trustees,
distributions in Shares) or be entitled to any voting rights. Such Shares may in
the  discretion  of the  Trustees be cancelled  and the number of Shares  issued
thereby reduced, or such Shares may in the discretion of the Trustees be held in
the treasury  and may be disposed of by the  Trustees at such time or times,  to
such party or parties and for such considerations as the Trustees may determine.

6.6TrusteesasShareholders.  Any Trustee in his individual  capacity may purchase
and  otherwise  acquire  or sell  and  otherside  dispose  of  Shares  or  other
Securities issued by the Trust, and may exercise all the rights of a Shareholder
to the same extent as though the Shareholder were not a Trustee.


6.7Redemption  and Stop  Transfers  for Tax  Purposes;  Redemption  to  Maintain
Constant Net Asset Value.  If the Trustees shall, at any time and in good faith,
be of the  opinion  that  direct  or  indirect  ownership  of  Shares  or  other
Securities  of the  Trust has or may  become  concentrated  in any  person to an
extent which would disqualify the Trust as a regulated  investment company under
the Code,  then the  Trustees  shall have the power by lot or other means deemed
equitable by them (i) to call for redemption a number,  or principal  amount, of
Shares  or other  Securities  of the Trust  sufficient,  in the  opinion  of the
Trustees,  to maintain or bring the direct or  indirect  ownership  of Shares or
other  Securities of the Trust into  conformity with the  requirements  for such
qualification and (ii) to refuse to transfer or issue Shares or other Securities
of the Trust to any Person whose  acquisition of the Shares or other  Securities
of the Trust in  question  would in the opinion of the  Trustees  result in such
disqualification.  The  redemption  shall  be  effected  at a  redemption  price
determined in accordance with Section 6.9.

The Shares of the Trust  shall also be subject  to  redemption  pursuant  to the
procedure for reduction of  outstanding  Shares set forth in Section 10.5 hereof
in order to maintain the constant net asset value per Share.

6.8 Information from Shareholders.  The holders of Shares or other securities of
the  Trust  shall,  upon  demand,  disclose  to the  Trustees  in  writing  such
information  with  respect to direct and  indirect  ownership of Shares or other
Securities of the Trust as the Trustees reasonably deem necessary to comply with
the  provisions  of the Code,  or to comply with the  requirements  of any other
taxing authority.

6.9  Redemptions.  All  outstanding  Shares may be redeemed at the option of the
holders thereof,  upon and subject to the terms and conditions  provided in this
Declaration of Trust.  The Trust shall,  upon  application  of any  Shareholder,
redeem or repurchase from such Shareholder  outstanding Shares for an amount per
Share determined by the application of a formula adopted for such purpose by the
Trustees  (which formula shall be consistent with the 1940 Act and the rules and
regulations promulgated  thereunder);  provided that such amount per Share shall
not exceed the cash  equivalent of the  proportionate  interest of each Share in
the  assets  of the  Trust  at the  time  of the  purchase  or  redemption.  The
procedures for effecting  redemption shall be as adopted by the Trustees and set
forth in the Prospectus from time to time.

6.10 Suspension of Redemption; Postponement of Payment. The Trustees may suspend
the right of  redemption  or  postpone  the date of payment for the whole or any
part of any period (i) during which the New York Stock  Exchange is closed other
than customary  weekend and holiday  closings,  (ii) during which trading on the
New York Stock Exchange is restricted, (iii) during which an emergency exists as
a result  of  which  disposal  by the  Trust  of  Securities  owned by it is not
reasonably  practicable or it is not reasonably practicable for the Trust fairly
to determine  the value of its net assets,  or (iv) during any other period when
the  Securities  and  Exchange   Commission  (or  any  succeeding   governmental
authority)  may for the  protection  of  Security  holders of the Trust by order
permit  suspension  of the right of redemption  or  postponement  of the date of
payment on redemption;  provided that  applicable  rules and  regulations of the
Commission (or any succeeding governmental authority) shall govern as to whether
the conditions  prescribed in (ii),  (iii) or (iv) exist.  Such suspension shall
take effect at such time as the  Trustees  shall  specify but not later than the
close  of  business  on the  business  day next  following  the  declaration  of
suspension,  and  thereafter  there shall be no right of  redemption  or payment
until the  Trustees  shall  declare the  suspension  at an end,  except that the
suspension  shall  terminate  in any event on the first day on which  said stock
exchange  shall have  reopened or the period  specified  in (ii),  (iii) or (iv)
shall have  expired (as to which in the  absence of an  official  ruling by said
Commission or succeeding  authority,  the determination of the Trustees shall be
conclusive).  In  the  case  of a  suspension  of the  right  of  redemption,  a
Shareholder  may either  withdraw his request for redemption or receive  payment
based on the net asset value existing after the termination of the suspension.

                                   ARTICLE VII

                          RECORD AND TRANSFER OF SHARES

7.1 Share  Register.  A register  shall be kept by or on behalf of the Trustees,
under the direction of the Trustees, which shall contain the names and addresses
of the  Shareholders  and the number of Shares held by them  respectively  and a
record of all transfers thereof. Such register shall be conclusive as to who are
the  holders of the  Shares.  Only  Shareholders  whose  ownership  of Shares is
recorded on such register shall be entitled to vote or to receive  distributions
or otherwise  to exercise or enjoy the rights of  Shareholders.  No  Shareholder
shall be entitled to receive any  distribution,  nor to have notice given to him
as herein  provided,  until he has given his address to a transfer agent or such
other  officer  or agent  of the  Trust as shall  keep the  register  for  entry
thereon.

7.2 Transfer Agent.  The Trustees shall have power to employ,  within or without
the Commonwealth of  Massachusetts,  a transfer agent or transfer agents and, if
they so determine,  a registrar or  registrars.  The transfer  agent or transfer
agents  may keep the  register  and  record  therein  the  original  issues  and
transfers of Shares.  Any such transfer agents and registrars  shall perform the
duties usually  performed by transfer agents and registrars of certificates  and
shares of stock in a corporation, except as modified by the Trustees.

7.3 Owner of Record. Any Person becoming entitled to any Share in consequence of
the death,  bankruptcy  or  insolvency  of any  Shareholder,  or  otherwise,  by
operation  of law,  shall be recorded as holder of such  Shares.  But until such
record is made,  the  Shareholder of record shall be deemed to the be the holder
of such Shares for all purposes hereof and neither the Trustees nor any transfer
agent or  registrar  nor any  officer or agent of the Trust shall be affected by
any notice of such death, bankruptcy, insolvency or other event.

7.4TransfersofShares.  Shares shall be  transferable on the records of the Trust
(other than by  operation  of law) only by the record  holder  thereof or by his
agent  "hereunto  duly  authorized  in writing  upon  delivery to the Trust or a
transfer agent of the Trust of a duly executed instrument of transfer,  together
with such  evidence of the  genuineness  of execution and  authorization  and of
other matters as may reasonably be required by the Trust or the transfer  agent.
Upon such delivery, the transfer shall be recorded on the register of the Trust.
But until such record is made,  the  Shareholder of record shall be deemed to be
the holder of such Shares for all  purposes  hereof and neither the Trustees nor
the Trust nor any transfer  agent or  registrar  nor any officer or agent of the
Trust shall be affected by any notice of the proposed transfer. This Section 7.4
and Section 7.3 hereof are subject in all respects to the  provisions of Section
6.7 hereof.

7.5LimitationofFiduciaryResponsibility.  The  Trustees  shall not, nor shall the
Shareholders  or any  officer,  transfer  agent or other agent of the Trust,  be
bound to see to the execution of any trust, express, implied or constructive, or
of any  charge,  pledge or equity  to which  any of the  Shares or any  interest
therein are subject,  or to ascertain or inquire whether any sale or transfer of
any such  Shares or interest  therein by any such  Shareholder  or his  personal
representatives  is authorized by such trust,  charge,  pledge or equity,  or to
recognize any Person as having any interest  therein except the Persons recorded
as such  Shareholders.  The  receipt  of the  Person in whose  name any Share is
recorded,  or, if such Share is  recorded  in the names of more than one Person,
the receipt of any one of such  Persons or of the duly  authorized  agent of any
such Person shall be a sufficient discharge for all money,  Securities and other
property payable,  issuable or deliverable in respect of such Share and from all
liability to see to the proper application thereof.

7.6 Notices. Any and all notices to which Shareholders hereunder may be entitled
and any and all  communications  shall be deemed duly served or given if mailed,
postage  prepaid,  addressed to  Shareholders of record at their last known post
office  addresses as recorded on the Share register  provided for in Section 7.1
hereof.

                                  ARTICLE VIII

                                  SHAREHOLDERS

8.1MeetingsofShareholders.  Meetings  of the  Shareholders  may be called at any
time by a  majority  of the  Trustees  and shall be called by any  Trustee  upon
written  request of  Shareholders  holding in the aggregate not less than 10% of
the outstanding Shares having voting rights, such request specifying the purpose
or purposes  for which such meeting is to be called.  Any such meeting  shall be
held within or without the Commonwealth of Massachusetts on such day and at such
time as the Trustees shall  designate.  In the event that the number of Trustees
elected by vote of the Shareholders  shall, at any time, fall below a majority a
Special  Meeting  shall  be  called  at the  earliest  practicable  time for the
election of Trustees; provided however, that such meeting shall, in any event be
held within sixty days of the date the number of Trustees elected by vote of the
Shareholders falls below a majority.

8.2 Quorums.  The presence in person or by proxy of the holders of a majority of
the votes entitled to be cast at any meeting of Shareholders  shall constitute a
quorum  for the  transaction  of any  business  at all such  meetings  except as
otherwise provided by law or herein.  Notwithstanding  the foregoing,  except as
otherwise required by law or provided herein, where the holders of any series or
class of Shares are  entitled or required to vote as a separate  series or class
(a  "separate  group")  or where  the  holders  of any two or more (but not all)
series or classes of stock are entitled or required to vote as a single group (a
"combined  group"),  the  presence  in  person or by proxy of the  holders  of a
majority of the votes of such separate group or combined  group, as the case may
be,  entitled  to be cast at any  meeting  shall  constitute  a  quorum  for the
transaction  of any  business  via such vote.  If a quorum  with  respect to all
series or class,  a separate group or a combined  group,  as the case may be, is
not present or represented at any meeting of the Shareholders,  the holders of a
majority  of the votes of all series or  classes,  such  separate  group or such
combined  group,  as the case may be, present in person or by proxy and entitled
to vote at such meeting may, without further notice,  adjourn the same from time
to time as to all series or classes,  such separate group or combined  group, as
the case may be, until a requisite quorum for such meeting shall be present. The
absence  from any  meeting  of  holders  of the  number  of votes in excess of a
majority of all series or classes,  any separate group or combined group, as the
case may be, that may be required by applicable law or this Declaration of Trust
for action upon any given matter  shall not prevent  action at such meeting upon
any other matter or matters  that may properly  come before the meeting if there
shall be present thereat, in person or by proxy,  holders of the number of votes
required for action in respect of such other matter or matters.

8.3 Notice of Meetings. Notice of all meetings of the Shareholders,  entitled to
vote at such a meeting,  stating the time,  place and  purposes of the  meeting,
shall be given by the  Trustees by mail to each  Shareholder  at his  registered
address,  mailed at least 10 days and not more than 60 days before the  meeting.
Only the business  stated in the notice of the meeting  shall be  considered  at
such meeting.  Any adjourned  meeting may be held as adjourned  without  further
notice.

8.4RecordDateforMeetings.  For the purpose of determining the  Shareholders  who
are entitled to vote or act at any meeting or any  adjournment  thereof,  or who
are entitled to participate in any dividend or distribution,  or for the purpose
of any other action, the Trustees may from time to time close the transfer books
for such period,  not  exceeding 30 days,  as the  Trustees  may  determine;  or
without  closing the transfer books the Trustees may fix a date not more than 60
days  prior to the date of any  meeting  of  Shareholders  or other  action as a
record  date for the  determination  of  Shareholders  entitled  to vote at such
meeting or any  adjournment  thereof or to be treated as  Shareholders of record
for purposes of such other action,  except for dividend  payments which shall be
governed by Section 10.1, and any  Shareholder who was a Shareholder at the time
so fixed shall be entitled to vote at such meeting or any  adjournment  thereof,
even though he has since that date  disposed of his Shares,  and no  Shareholder
becoming  such after that date shall be so entitled  to vote at such  meeting or
any adjournment thereof or to be treated as a Shareholder of record for purposes
of such other action.

8.5Proxies,Etc. At any meeting of Shareholders, any holder of Shares entitled to
vote  thereat  may vote by proxy,  provided  that no proxy shall be voted at any
meeting  unless it shall have been  placed on file with the  Secretary,  or with
such  other  officer  or agent of the Trust as the  Secretary  may  direct,  for
verification prior to the time at which such vote shall be taken.  Pursuant to a
resolution of a majority of the  Trustees,  proxies may be solicited in the name
of one or more  Trustees  or one or  more of the  officers  of the  Trust.  Only
Shareholders  of record  shall be  entitled to vote and each full share shall be
entitled to one vote and  fractional  shares  shall be  entitled  to  fractional
votes.  When any Share is held jointly by several  persons,  any one of them may
vote at any meeting in person or by proxy in respect of such Share,  but if more
than one of them  shall be present  at such  meeting in person or by proxy,  and
such joint  owners or their  proxies so  present  disagree  as to any vote to be
cast,  such  vote  shall not be  received  in  respect  of such  Share.  A proxy
purporting to be executed by or in behalf of a Shareholder shall be deemed valid
unless  challenged  at or prior  to its  exercise,  and the  burden  of  proving
invalidity  shall rest on the  challenger.  If the holder of any such Share is a
minor or a person of unsound mind, and subject to  guardianship  or to the legal
control of any other person as regards the charge or  management  of such Share,
he may vote by his  guardian  or such  other  person  appointed  or having  such
control, and such vote may be given in person or by proxy.

8.6 Reports.  The Trustees shall cause to be prepared at least annually a report
of  operations   containing  a  balance  sheet  and  statements  of  income  and
undistributed income of the Trust prepared in conformity with generally accepted
accounting  principles  and  an  opinion  of  an  independent  certified  public
accountant on such financial statements based on an examination or the books and
records of the Trust,  and made in accordance with generally  accepted  auditing
standards.  A signed  copy of such  report and  opinion  shall be filed with the
Trustee within 60 days after the close of the period covered thereby.  Copies of
such  reports  shall be mailed to all  Shareholders  of record  within  the time
required by the 1940 Act and in any event within a reasonable  period  preceding
the annual meeting of Shareholders.  The Trustees shall, in addition, furnish to
the  Shareholders,  at least  semi-annually,  an interim  report  containing  an
unaudited  balance sheet of the Trust as at the end of such  semi-annual  period
and a statement  of income and surplus for the period from the  beginning of the
current fiscal year to the end of such semi-annual period.

8.7InspectionofRecords.  The records of the Trust shall be open to inspection by
Shareholders to the same extent as is permitted  shareholders of a Massachusetts
business corporation.

8.8ShareholderActionByWrittenConsent.  Any action taken by  Shareholders  may be
taken  without a meeting if a majority of  Shareholders  entitled to vote on the
matter (or such  larger  proportion  thereof as shall be required by any express
provision of this Declaration of Trust) consent to the action in writing and the
written  consents  are filed with the records of the  meetings of  Shareholders.
Such  consent  shall be treated for all purposes as a vote taken at a meeting of
Shareholders.

8.9VotingRightsofShareholders.  The Shareholders  shall be entitled to vote only
upon the following matters:  (i) election of Trustees as provided in Section 9.2
and  Section  9.4  hereof;  (ii)  amendment  of  the  Declaration  of  Trust  or
termination  of this Trust as provided in Section 4.4 and Section  13.1  hereof;
(iii)  reorganization  of this Trust as provided in Section  13.2  hereof;  (iv)
removal of Trustees as  provided in Section  9.3;  and (v) all matters for which
the  approval  of the  Shareholders  of the Trust is  required  by the 1940 Act.
Except with respect to the foregoing  matters  specified in this Section 8.9, no
action  taken  by the  Shareholders  at any  meeting  shall  in any way bind the
Trustees.

                                   ARTICLE IX

                                    TRUSTEES

9.1NumberandQualification. The number of Trustees shall be fixed from time to
time by  resolution  of a majority  of the  Trustees  then in office,  provided,
however,  that the  number of  Trustees  shall in no event be less than three or
more than fifteen.  Any vacancy created by an increase in Trustees may be filled
by the appointment of an individual having the qualifications  described in this
Section 9.1 made by a resolution  of a majority of the Trustees  then in office.
Any such appointment shall not become effective,  however,  until the individual
named in the  resolution  of  appointment  shall have  accepted in writing  such
appointment  and agreed in writing to be bound by the terms of this  Declaration
of Trust.  No  reduction  in the  number of  Trustees  shall  have the effect of
removing any Trustee from office prior to the expiration of his term. Whenever a
vacancy in the number of Trustees  shall occur,  until such vacancy is filled as
provided in Section 9.4 hereof,  the Trustees or Trustee  continuing  in office,
regardless  of their number,  shall have all the powers  granted to the Trustees
and shall discharge all the duties imposed upon the Trustees by this Declaration
of Trust.  A Trustee  shall be an individual at least 21 years of age who is not
under legal disability.  The Trustees, in their capacity as Trustees,  shall not
be  required to devote  their  entire  time to the  business  and affairs of the
Trust.

9.2TermandElection.  Each  Trustee  named  herein,  or elected or  appointed  as
provided  in  Section  9.1  and  9.4  hereof  shall  (except  in  the  event  of
resignations  or removals or  vacancies  pursuant to Sections 9.3 or 9.4 hereof)
hold office until his  successor  has been elected and has qualified to serve as
Trustee. Election of Trustees shall be by the affirmative vote of the holders of
at least a majority of the Shares entitled to vote present in person or by proxy
at such meeting.  The election of any Trustee  (other than an individual who was
serving  as a  Trustee  immediately  prior to such  election)  pursuant  to this
Section 9.2 shall not become  effective  unless and until such Person shall have
in writing  accepted  the  election  and agreed to be bound by the terms of this
Declaration of Trust. Trustees may, but need not, own Shares.

9.3ResignationandRemoval  2 . Any  Trustee may resign  (without  need for
prior or subsequent  accounting)  by an instrument in writing  signed by him and
delivered or mailed to the Chairman, the President or the Secretary (referred to
in  Section  9.6  hereof)  and such  resignation  shall be  effective  upon such
delivery,  or at a later date  according to the terms of the notice.  Any of the
Trustees may be removed  (provided the aggregate  number of Trustees  after such
removal  shall not be less than the number  required by Section 9.1 hereof) with
cause, by the action of two-thirds of the remaining Trustees.

No natural person shall serve as Trustee after the holders of record of not less
than  two-thirds of the outstanding  Shares of beneficial  interest in the Trust
have  declared  that he be removed  from that office  either by  declaration  in
writing filed with the custodian of the securities of the Trust or by votes cast
in person or by proxy at a meeting called for the purpose.

The Trustees  shall promptly call a meeting of  Shareholders  for the purpose of
voting  upon the  question  of  removal  if any such  Trustee  or  Trustees  are
requested in writing so to do by the recordholders of not less than ten (10) per
centum of the outstanding Shares.

Whenever ten or more Shareholders of record, who have been such for at least six
months  preceding the date of application,  and who hold in the aggregate either
Shares  having a net  asset  value of at least  $25,000  or at least one (1) per
centum of the outstanding Shares, whichever is less, shall apply to the Trustees
in writing, stating that they wish to communicate with other Shareholders with a
view to  obtaining  signatures  to a request for a meeting  for the  purposes of
removing Trustee(s) and accompanied by a form of communication and request which
they wish to transmit,  the Trustees  shall within five (5) business  days after
receipt of such application either--

         (i)      afford  to such  applicants  access to a list of the names and
                  addresses of all  Shareholders as recorded on the books of the
                  Trust; or

         (ii)     inform  such  applicants  as  to  the  approximate  number  of
                  Shareholders of record, and the approximate cost of mailing to
                  them the proposed communication and form of request.

If the Trustees  elect to follow the course  specified  in (ii) above,  upon the
written request of such  applicants,  accompanied by a tender of the material to
be mailed and of the  reasonable  expenses of mailing,  shall,  with  reasonable
promptness,  mail such material to all Shareholders of record at their addresses
as recorded on the books, unless within five (5) business days after such tender
the Trustees  shall mail to such  applicants  and file with the  Securities  and
Exchange  Commission,  together  with a copy of the  material  to be  mailed,  a
written  statement  signed by at least a majority of the  Trustees to the effect
that in their opinion either such material contains untrue statements of fact or
omits to state facts  necessary  to make the  statements  contained  therein not
misleading, or would be in violation of applicable law, and specifying the basis
of such opinion.

Upon the resignation or removal of a Trustee,  or his otherwise  ceasing to be a
Trustee,  he shall execute and deliver such documents as the remaining  Trustees
shall  require  for the  purpose  of  conveying  to the  Trust or the  remaining
Trustees  any  Trust  Property  held in the  name of the  resigning  or  removed
Trustee.  Upon the incapacity or death of any Trustee,  his legal representative
shall execute and deliver on his behalf such documents as the remaining Trustees
shall require as provided in the preceding sentence.

9.4Vacancies.  The term of  office of a Trustee  shall  terminate  and a vacancy
shall  occur in the event of the  death,  resignation,  bankruptcy,  adjudicated
incompetence  or other  incapacity  to  exercise  the duties of the  office,  or
removal of a Trustee. No such vacancy shall operate to annul this Declaration of
Trust or to revoke any  existing  agency  created  pursuant to the terms of this
Declaration  of Trust,  and title to any Trust  Property held in the name of any
Trustee  alone,  jointly  with one or more of the other  Trustees or  otherwise,
shall, in the event of the death, resignation, removal, bankruptcy,  adjudicated
incompetence  or other  incapacity  to exercise the duties of the office of such
Trustee,  vest in the continuing or surviving  Trustees without necessity of any
further act or  conveyance.  In the case of an existing  vacancy  (other than by
reason of increase in the number of Trustees) the holders of at least a majority
of the Shares entitled to vote, acting at any meeting of Shareholders called for
the  purpose,  or a majority  of the  Trustees  continuing  in office  acting by
resolution,  may fill such  vacancy,  and any Trustee so elected by the Trustees
shall hold office  until his  successor  has been  elected and has  qualified to
serve as Trustee.  Upon the effectiveness of any such appointment as provided in
this Section, the Trust Property shall vest in such new Trustee jointly with the
continuing  or surviving  Trustees  without the  necessity of any further act or
conveyance;  provided however,  that no such election or appointment as provided
in this Section 9.4 shall become effective unless or until the new Trustee shall
have accepted in writing his  appointment and agreed to be bound by the terms of
this Declaration of Trust.

9.5Meetings.  Meetings of the Trustees  shall be held from time to time upon the
call of the Chairman, the President, the Secretary or any two Trustees.  Regular
meetings of the  Trustees may be held without call or notice at a time and place
fixed by the  bylaws  or by  resolution  of the  Trustees.  Notice  of any other
meeting  shall be mailed or  otherwise  given not less than 48 hours  before the
meeting but may be waived in writing by any Trustee  either before or after such
meeting.  The attendance of a Trustee at a meeting shall  constitute a waiver of
notice of such meeting except where a Trustee  attends a meeting for the express
purpose of objecting to the  transaction  of any business on the ground that the
meeting has not been lawfully  called or convened.  The Trustees may act with or
without a meeting. A quorum for all meetings of the Trustees shall be a majority
of the Trustees. Subject to Section 2.15 hereof and unless specifically provided
otherwise in this  Declaration of Trust, any action of the Trustees may be taken
at a meeting  by vote of a majority  of the  Trustees  present  (a quorum  being
present)  or,  without a meeting,  by  written  consents  of a  majority  of the
Trustees. Any agreement,  or other instrument or writing executed by one or more
of the Trustees or by any authorized  Person shall be valid and binding upon the
Trustees  and upon the  Trust  when  authorized  or  ratified  by  action of the
Trustees as provided in this Declaration of Trust.

Any committee of the Trustees, including an Executive Committee, if any, may act
with or without a meeting. A quorum for all meetings of any such committee shall
be a majority of the members thereof.  Unless otherwise specifically provided in
this  Declaration  of Trust,  any action of any such committee may be taken at a
meeting by vote of a majority of the members  present (a quorum  being  present)
or, without a meeting, by written consent of a majority of the members.

With respect to actions of the Trustees and any committee thereof,  Trustees who
are Affiliated within the meaning of Section 2.15 hereof or otherwise interested
in any action to be taken may be counted for quorum  purposes under this Section
9.5 and shall be entitled to vote to the extent permitted by the 1940 Act.

All or any one or more Trustees may  participate in a meeting of the Trustees or
any   committee   thereof  by   utilizing   conference,   telephone  or  similar
communications  equipment  by means of which all  persons  participating  in the
meeting  can hear each other and  participation  in a meeting  pursuant  to such
communications  shall constitute presence in person at such meeting. The minutes
of any meeting of Trustees held by utilizing such communications equipment shall
be prepared in the same manner as those of a meeting of Trustees held in person.

9.6Officers.  The  Trustees  shall elect a Chairman  from among their number and
shall appoint a President,  Secretary,  and Treasurer and such other officers as
they deem necessary or appropriate to carry out the business of the Trust.  Such
officers shall be appointed and hold office in accordance with bylaw provisions.

9.7Bylaws. The Trustees may adopt and, from time to time, amend or repeal bylaws
for the conduct of the business of the Trust,  and in such bylaws may define the
duties of the respective officers, agents, employees and representatives.

                                    ARTICLE X

       DISTRIBUTIONS TO SHAREHOLDERS AND DETERMINATION OF NET ASSET VALUE
        AND NET INCOMEDISTRIBUTIONS TO SHAREHOLDERS AND DETERMINATION OF
                         NET ASSET VALUE AND NET INCOME

10.1General.  The  Trustees  may  from  time  to  time  declare  and  pay to the
Shareholders,  in proportion to their respective ownership of Shares, out of the
earnings, net profits or surplus (including paid-in capital),  capital or assets
in the hands of the Trustees,  such dividends or other distributions as they may
determine.  The declaration and payment of such dividends or other distributions
and the determination of earnings,  profits, surplus (including paid-in capital)
and capital  available for dividends and other  purposes shall lie wholly in the
discretion of the Trustees and no Shareholder shall be entitled to receive or be
paid any  dividends or to receive any  distribution  except as determined by the
Trustees in the exercise of said discretion. The Trustees may, in addition, from
time to  time in  their  discretion,  declare  and  pay as  dividends  or  other
distributions such additional amounts,  whether or not out of earnings,  profits
and  surplus  available  therefor,  sufficient  to enable  the Trust to avoid or
reduce its liability for Federal income taxes,  inasmuch as the  computations of
net  income  and  gains  for  Federal  income  tax  purposes  may vary  from the
computations  thereof on the books of the Trust.  Any or all such  dividends  or
other  distributions  may be made,  in whole or in part, in cash,  property,  or
other  assets or  obligations  of the Trust,  as the  Trustees may in their sole
discretion from time to time determine.  The Trustees may also distribute to the
Shareholders,  in proportion to their respective ownership of Shares, additional
Shares  issuable  hereunder  in such  manner  and on such terms as they may deem
proper.  Any or all  such  dividends  or  distributions  may be made  among  the
Shareholders  of record at the time of  declaring  a  distribution  or among the
Shareholders of record at such later date as the Trustees shall determine.

10.2RetainedEarnings.  The Trustees,  except as provided in Section 10.1 hereof,
may always retain from the net profits such amount as they may deem necessary to
pay the debts or expenses of the Trust,  to meet  obligations  of the Trust,  to
establish  reserves or as they may deem  desirable  to use in the conduct of its
affairs or to retain for future  requirements  or  extensions of the business of
the Trust.

10.3SourceofDistributions.  Shareholders  shall receive  annually a statement in
writing  advising the  Shareholders of the source of the funds so distributed so
that  distributions  of ordinary  income,  return of capital,  and capital gains
income will be clearly distinguished.

10.4NetAssetValue.  The net asset value of each  outstanding  Share of the Trust
shall be determined once on each business day, as of the close of trading on the
New York Stock  Exchange or at any other time as the Trustees by resolution  may
determine  and  which  is in  compliance  with  the  1940  Act.  The  method  of
determination  of net asset value shall be  determined by the Trustees and shall
be set  forth  in  the  prospectus.  The  power  and  duty  to  make  the  daily
calculations may be delegated by the Trustees to the Adviser, the custodian, the
transfer  agent,  the  distributor  or such  other  person  as the  Trustees  by
resolution may determine.  The Trustees may suspend the daily  determination  of
net asset value to the extent permitted by the 1940 Act.

10.5PowertoModifyValuationProcedures.   Notwithstanding  any  of  the  foregoing
provisions  of this  Article X, the Trustees may  prescribe,  in their  absolute
discretion,  such other bases and times for  determining the per Share net asset
value of the Trust's  Shares or net income,  or the  declaration  and payment of
dividends and  distributions  as they may deem  necessary or desirable to enable
the  Trust  to  comply  with  any  provision  of the  1940  Act,  or any rule or
regulation  thereunder,  including  any rule or regulation  adopted  pursuant to
Section  22 of the  1940 Act by the  Commission  or any  securities  association
registered under the Securities  Exchange Act of 1934, or any order of exemption
issued by said  Commission,  all as in effect  now or as  hereafter  amended  or
modified.

                                   ARTICLE XI

                                    CUSTODIAN

11.1AppointmentandDuties  2 . The  Trustees  shall at all times  employ a
bank or trust company  organized  under the laws of the United States of America
or one of the several  states  thereof  having a capital,  surplus and undivided
profits of at least two million dollars ($2,000,000) as custodian with authority
as  its  agent,  but  subject  to  such  restrictions,   limitations  and  other
requirements,  if any,  as may be  contained  in the bylaws of the Trust and the
1940 Act:

         (i)      to hold the securities owned by the Trust and deliver the same
                  upon written order;

         (ii)     to  receive  and  receipt  for any moneys due to the Trust and
                  deposit the same in its own banking department or elsewhere as
                  the Trustees may direct;

         (iii)    to disburse such funds upon orders or vouchers;

         (iv)     if authorized by the Trustees,  to keep the books and accounts
                  of the Trust and furnish clerical and accounting services;

         (v)      if  authorized  to do so by the  Trustees,  to compute the net
                  income of the Trust;

all upon such basis of  compensation  as may be agreed upon between the Trustees
and the custodian.

The Trust may also employ the custodian as its agent for other purposes.

The  Trustees  may  also   authorize   the  custodian  to  employ  one  or  more
sub-custodians from time to time to perform such of the acts and services of the
custodian and upon such terms and conditions,  as may be agreed upon between the
custodian and such sub-custodian and approved by the Trustees, provided that, in
every case, such sub-custodian  shall be a bank or trust company organized under
the laws of the United  States of America or one of the several  states  thereof
and having  capital,  surplus  and  undivided  profits  of at least two  million
dollars ($2,000,000).

11.2CentralCertificateSystem.  Subject to such rules,  regulations and orders as
the  Securities and Exchange  Commission may adopt,  the Trustees may direct the
Custodian to deposit all or any part of the  Securities  owned by the Trust in a
system  for  the  central  handling  of  Securities  established  by a  national
securities  exchange or a national  securities  association  registered with the
Securities and Exchange Commission under the Securities Exchange Act of 1934, or
such other person as may be permitted by the Securities and Exchange Commission,
or  otherwise  in  accordance  with the 1940 Act,  pursuant to which  system all
securities of any particular  class or series of any issuer deposited within the
system are treated as fungible and may be  transferred or pledged by bookkeeping
entry  without  physical  delivery of such  securities,  provided  that all such
deposits shall be subject to withdrawal only upon the order of the Trust.

                                   ARTICLE XII

                        RECORDING OF DECLARATION OF TRUST

12.1Recording. This Declaration of Trust and any amendment hereto shall be filed
in the office of the Secretary of the Commonwealth of Massachusetts and may also
be filed or recorded in such other places as the Trustees deem appropriate. Each
amendment so filed shall be accompanied by a certificate signed and acknowledged
by a  Trustee  stating  that such  action  was duly  taken in a manner  provided
herein;  and unless such amendment or such certificate  filed with the Secretary
of the Commonwealth of  Massachusetts  sets forth some earlier or later time for
the effectiveness of such amendment,  such amendment shall be effective upon its
filing  with  the  Secretary  of  said  Commonwealth.  An  amended  Declaration,
containing the original Declaration and all amendments  theretofore made, may be
executed  any time or from time to time by a majority of the Trustees and shall,
upon  filing  with  the  Secretary  of the  Commonwealth  of  Massachusetts,  be
conclusive  evidence of all amendments  contained  therein and may thereafter be
referred  to in lieu of the  original  Declaration  and the  various  amendments
thereto.

                                  ARTICLE XIII

                        AMENDMENT OR TERMINATION OF TRUST

13.1AmendmentorTermination.  The provisions of this  Declaration of Trust may be
amended or altered  (except as to the  limitations on personal  liability of the
Shareholders and Trustees and the prohibition of assessments upon Shareholders),
or the Trust may be terminated,  at any meeting of  Shareholders  called for the
purpose, by the affirmative vote of the holders of a majority of the Shares then
outstanding and entitled to vote, or by an instrument or instruments in writing,
without a meeting,  signed by a majority  of the  Trustees  and the holders of a
majority of such Shares; provided,  however, that the Trustees may, from time to
time by a  two-thirds  vote of the  Trustees,  and after 15 days  prior  written
notice to the Shareholders, amend or alter the provisions of this Declaration of
Trust,  without the vote or assent of the Shareholders,  to the extent deemed by
the Trustees in good faith to be necessary  to conform this  Declaration  to the
requirements of the regulated  investment  company provisions of the Code or the
requirements  of applicable  federal laws or regulations  or any  interpretation
thereof by a court or other  governmental  agency of competent  jurisdiction but
the  Trustees  shall not be liable  for  failing so to do.  Notwithstanding  the
foregoing,  (i) no  amendment  may be made  pursuant to this  Section 13.1 which
would change any rights with respect to any  outstanding  Shares of the Trust by
reducing  the  amount  payable  thereon  upon  liquidation  of the  Trust  or by
diminishing or eliminating any voting rights pertaining thereto, except with the
vote or written  consent of the holders of two-thirds  (2/3) of the  outstanding
Shares entitled to vote thereon;  and (ii) no amendment may be made with respect
to the  investment  restrictions  contained  in Section  4.2 hereof  without the
affirmative  vote of the  holders of a majority  (as defined in the 1940 Act) of
the Shares of the Class of stock affected by such change.  Upon the  termination
of the Trust pursuant to this Section 13.1:

         (i)      The Trust shall carry on no business except for the purpose of
                  winding up its affairs.

         (ii)     The Trustees shall proceed to wind up the affairs of the Trust
                  and all of the powers of the Trustees  under this  Declaration
                  of Trust shall  continue  until the affairs of the Trust shall
                  have  been  wound  up,  including  the  power  to  fulfill  or
                  discharge  the  contracts  of the Trust,  collect  its assets,
                  sell, convey, assign, exchange,  transfer or otherwise dispose
                  of all or any part of the remaining  Trust  Property to one or
                  more persons at public or private sale for consideration which
                  may consist in whole or in part of cash,  securities  or other
                  property of any kind, discharge or pay its liabilities, and do
                  all other acts appropriate to liquidate its business; provided
                  that any sale, conveyance,  assignment,  exchange, transfer or
                  other  disposition  of all or  substantially  all of the Trust
                  Property shall require  approval of the principal terms of the
                  transaction and the nature and amount of the  consideration by
                  affirmative   vote  of  not  less  than  a  majority   of  all
                  outstanding Shares entitled to vote.

         (iii)    After paying or  adequately  providing  for the payment of all
                  liabilities,  and upon receipt of such  releases,  indemnities
                  and  refunding  agreements,  as they deem  necessary for their
                  protection,  the Trustees may distribute  the remaining  Trust
                  Property,  in cash or in kind or  partly  of each,  among  the
                  Shareholders according to their respective rights.

Upon  termination of the Trust and  distribution  to the  Shareholders as herein
provided,  a majority of the Trustees  shall execute and lodge among the records
of  the  Trust  an  instrument  in  writing  setting  forth  the  fact  of  such
termination,  and the Trustees  shall  thereupon be discharged  from all further
liabilities  and duties  hereunder,  and the right,  title and  interest  of all
Shareholders shall cease and be canceled and discharged.

A certification  in recordable form signed by a majority of the Trustees setting
forth an amendment and reciting that it was duly adopted by the  Shareholders or
by the  Trustees as  aforesaid  or a copy of the  Declaration,  as  amended,  in
recordable form, and executed by a majority of the Trustees, shall be conclusive
evidence of such amendment when lodged among the records of the Trust.

Notwithstanding  any other provision  hereof,  until such time as a registration
statement  under the  Securities  Act of 1933,  as amended,  covering  the first
public offering of Shares shall have become effective, this Declaration of Trust
may be  terminated  or  amended  in any  respect  by the  affirmative  vote of a
majority  of the  Trustees  or by an  instrument  signed  by a  majority  of the
Trustees.

13.2PowertoEffectReorganization.  The Trustees, by vote or written approval of a
majority  of  the  Trustees,   may  select  or  direct  the  organization  of  a
corporation,  association,  trust or other organization with which the Trust may
merge,  or which shall take over the Trust  Property and carry on the affairs of
the Trust,  and after receiving an affirmative  vote of not less than a majority
of the outstanding  Shares entitled to vote at any meeting of Shareholders,  the
notice for which included a statement of such proposed action,  the Trustees may
effect such merger or may sell,  convey and transfer  the Trust  Property to any
such  corporation,  association,  trust or  organization in exchange for cash or
shares or securities thereof, or beneficial interest therein with the assumption
by such transferee of the  liabilities of the Trust;  and thereupon the Trustees
shall  terminate  the  Trust  and  deliver  such  cash,  shares,  securities  or
beneficial  interest  ratably among the Shareholders of this Trust in redemption
of their Shares.

                                   ARTICLE XIV

                                  MISCELLANEOUS

14.1GoverningLaw.  This  Declaration  Trust  is  executed  by the  Trustees  and
delivered in the  Commonwealth of  Massachusetts  and with reference to the laws
thereof, and the rights of all parties and the validity, construction and effect
of every  provision  hereof shall be subject to and  construed  according to the
laws of said  Commonwealth  and  reference  shall  be  specifically  made to the
Business  Corporation  Law  of  the  Commonwealth  of  Massachusetts  as to  the
construction  of  matters  not  specifically  covered  herein  or as to which an
ambiguity exists.

14.2Counterparts.  This Declaration of Trust may be  simultaneously  executed in
several  counterparts,  each of  which so  executed  shall  be  deemed  to be an
original, and such counterparts, together, shall constitute but one and the same
instrument,   which  shall  be  sufficiently  evidenced  by  any  such  original
counterpart.

14.3ReliancebyThirdParties.  Any  certificate  executed  by an  individual  who,
according to the records of the Trust, or of any recording  office in which this
Declaration may be recorded,  appears to be a Trustee hereunder,  certifying to:
(i)  the  number  or  identity  of  Trustees  or  Shareholders,   (ii)  the  due
authorization  of the execution of any instrument or writing,  (iii) the form of
any vote passed at a meeting of Trustees or Shareholders, (iv) the fact that the
number of  Trustees or  Shareholders  present at any  meeting or  executing  any
written instrument  satisfies the requirements of this Declaration of Trust, (v)
the form of any Bylaw adopted by or the identity of any officers  elected by the
Trustees,  or (vi) the existence of any fact or facts which in any manner relate
to the affairs of the Trust,  shall be conclusive  evidence as to the matters so
certified  in favor of any person  dealing  with the Trustees or any of them and
the successors of such person.

14.4ProvisionsinConflictwithLaworRegulations.

         (i)      The provisions of this Declaration of Trust are severable, and
                  if the Trustees shall  determine,  with the advice of counsel,
                  that  any one or more of  such  provisions  (the  "Conflicting
                  Provisions")  are in conflict  with the  regulated  investment
                  company  provisions  of the  Code  or  with  other  applicable
                  federal  or  state  laws  and  regulations,   the  Conflicting
                  Provisions shall be deemed never to have constituted a part of
                  this  Declaration  of  Trust;   provided  however,  that  such
                  determination  by the Trustees  shall not affect or impair any
                  of the remaining  provisions of this  Declaration  of Trust or
                  render  invalid  or  improper  any  action  taken  or  omitted
                  (including,  but not  limited to, the  election  of  Trustees)
                  prior to such determination.

         (ii)     If any  provisions of this  Declaration of Trust shall be held
                  invalid or unenforceable in any jurisdiction,  such invalidity
                  or  unenforceability  shall  attach only to such  provision in
                  such jurisdiction and shall not in any manner affect or render
                  invalid  or   unenforceable   such   provision  in  any  other
                  jurisdiction  or any other  provision of this  Declaration  of
                  Trust in any jurisdiction.

14.5SectionHeadings.  Section  headings have been inserted for convenience  only
and are not a part of this Declaration of Trust.

                                   ARTICLE XV

                                DURATION OF TRUST

15.1Duration.  Subject to possible termination in accordance with the provisions
of Article XIII, hereof, the Trust shall be of unlimited duration.



<PAGE>





                                   Schedule A



                  Growth and Income Stock Series

                  Balanced Series

                  Bond Series

                  Money Market Series

                  Treasury 2000 Series

                  Capital Appreciation Stock Series


<PAGE>


                                    EXHIBIT 2

                              AMENDED AND RESTATED
                                     BYLAWS
                                January 16, 1997

These  Bylaws  are  made  and  adopted  pursuant  to the  Declaration  of  Trust
establishing the Ultra Series Fund (the "Trust"),  as from time to time amended,
restated or modified (the  "Declaration").  All words and terms  capitalized  in
these  Bylaws  shall have the  meaning or  meanings  set forth for such words or
terms in the  Declaration.  If any term or provision of these Bylaws shall be in
conflict with any term or provision of the Declaration, the terms and provisions
of the Declaration shall be controlling.

                                    ARTICLE I
                     Shareholders' Meetings and Record Dates

1.1 General. All meetings of the Shareholders shall be held, pursuant to written
notice,  within or without the Commonwealth of Massachusetts and on such day and
at such time as the Trustees shall designate.  Notice shall be given by mail not
less than ten (10) nor more than  sixty (60) days prior to the day named for the
meeting,  and shall be deemed to have been properly given to a Shareholder  when
deposited  in the United  States mail with first class  postage  prepaid or in a
telegraph office with charges prepaid,  directed to the Shareholder's address as
given to a transfer  agent or such other  officer or agent of the Trust as shall
keep the register for entry thereon. A certificate or affidavit by the Secretary
or an Assistant  Secretary or a transfer  agent shall be prima facie evidence of
the giving of any notice required by the Declaration.

1.2 Notice of Adjournments.  Upon adjournment of any meeting of Shareholders, it
shall not be  necessary  to give any notice of the  adjourned  meeting or of the
business to be transacted thereat,  other than by announcement at the meeting at
which such  adjournment  is taken.  At any  adjourned  meeting at which a quorum
shall be present or  represented,  only such  business may be  transacted  which
might  have been  transacted  at the  meeting  originally  called.  If after the
adjournment,  the Trustees fix a new record date for the  adjourned  meeting,  a
notice of the adjourned  meeting shall be given to each Shareholder of record on
the new record date entitled by law to receive such notice.

1.3  Chairman.  The  Chairman  shall  act as  chairman  at all  meetings  of the
Shareholders;  in his absence,  the President shall act as chairman;  and in the
absence of the Chairman and President,  the Trustee or Trustees  present at each
meeting  may  elect a  temporary  chairman  for the  meeting,  who may be one of
themselves.

1.4  Proxies  Voting.  Shareholders  may vote at any  meeting,  or by consent in
writing without a meeting  pursuant to the  Declaration,  either in person or by
proxy.  Every proxy shall be executed in writing by the  Shareholder,  or by his
duly  authorized  attorney-in-fact.  A proxy,  unless  coupled with an interest,
shall be revocable at will, notwithstanding any other agreement or any provision
in the  proxy  to the  contrary,  but the  revocation  of a proxy  shall  not be
effective  until notice thereof has been given to the  Secretary,  or such other
officer or agent of the Trust as the  Secretary  may  direct.  No proxy shall be
valid after eleven (11) months from the date of its  execution,  unless a longer
time is expressly  stated in such proxy,  but in no event shall a proxy,  unless
coupled with an interest, be voted on after three (3) years from the date of its
execution.  A proxy shall not be revoked by the death or incapacity of the maker
unless, before the vote is counted or the authority is exercised, written notice
of such death or  incapacity  is given to the Secretary or to such other officer
or agent of the Trust as the Secretary may direct.

1.5  Closing of  Transfer  Books and fixing  Record  Dates.  For the  purpose of
determining the  Shareholders who are entitled to notice of or to vote or act at
any  meeting,  including  any  adjournment  thereof,  or  who  are  entitled  to
participate in any dividend or  distribution,  or for any other proper  purpose,
the Trustees may from time to time close the transfer books or fix a record date
in the manner provided in the Declaration.  If the Trustees do not, prior to any
meeting of Shareholders,  so fix a record date or close the transfer books, then
the record  date shall be the close of business  of the day next  preceding  the
date of mailing of notice of the meeting,  or in the case of a dividend or other
distribution,  the  close of  business  on the day upon  which the  dividend  or
distribution  resolution  is adopted,  or on such later day as the  Trustees may
determine.

1.6  Inspectors  of  Election.  In advance of any meeting of  Shareholders,  the
Trustees  may  appoint  Inspectors  of  Election,   who  may  but  need  not  be
Shareholders,  to act at such meeting or any adjournment  thereof. If Inspectors
of Election are not so appointed, the chairman of any such meeting may, and upon
the request of any Shareholder or his proxy shall,  make such appointment at the
meeting.  The number of  Inspectors  shall be either  one (1) or three  (3).  If
appointed at the meeting on the request of one or more  Shareholders or proxies,
a majority of Shares present shall determine whether one or three Inspectors are
to be appointed,  but failure to allow such determination by the Shareholders or
proxies  shall not affect the  validity  of the  appointment  of  Inspectors  of
Election.  In case any person appointed as Inspector fails to appear or fails or
refuses to act, the vacancy must be filled by  appointment  made by the Trustees
in advance of the  convening  of the  meeting,  or at the  meeting by the person
acting as chairman.  The  Inspectors of Election  shall  determine the number of
Shares  outstanding,  the Shares represented at the meeting,  the existence of a
quorum, the authenticity,  validity and effect of proxies;  shall receive votes,
ballots or consents;  shall hear and determine all  challenges  and questions in
any way arising in connection  with the right to vote;  shall count and tabulate
all votes or consents,  determine the results,  and do such other acts as may be
proper to conduct the  election or vote with  impartiality  and  fairness to all
Shareholders.  If there are three Inspectors of Election,  the decision,  act or
certificate  of a majority  shall be effective in all respects as the  decision,
act or certificate of all. On request of the chairman of the meeting,  or of any
Shareholder or his proxy, the Inspectors of Election shall make a written report
of any  challenge  or  question  or  matter  determined  by them and  execute  a
certificate of any fact found by them.

                                   ARTICLE II

                                    Trustees

2.1 Regular Meetings.  Regular meetings of the Trustees may be held at such time
and place as the Trustees may by resolution from time to time determine  without
call or notice.  If any day fixed for a regular meeting shall be a legal holiday
in the  commonwealth  of  Massachusetts  or the  place  designated  for  regular
meetings,  then the meeting shall be held at the same hour and place on the next
succeeding business day.

2.2 Special  Meetings.  Special  Meetings of the Trustees shall be held upon the
call of the Chairman, the President,  or the Secretary,  or any two Trustees, at
such time, on such day, and at such place,  as shall be designated in the notice
of the meeting.

2.3 Notice of Special  Meetings.  Notice of any special meeting,  specifying the
place, day and hour of the meeting shall be given to a Trustee either personally
or by sending a copy thereof through the mail, with first class postage prepaid,
or by telegram,  charges prepaid,  to his address  appearing on the books of the
Trust or  supplied  by him to the  Trust for the  purpose  of  notice,  at least
forty-eight (48) hours, prior to the time named for such meeting.  If the notice
is sent by mail or by  telegraph,  it shall be deemed to have been  given to the
person  entitled  thereto  when  deposited in the United  States  mail,  postage
prepaid, or with a telegraph office,  charges prepaid,  for transmission to such
person.  Notice  by  telephone  shall  constitute  personal  delivery  for these
purposes.  Neither  the  business to be  transacted  at, nor the purpose of, any
meeting  of the Board of  Trustees  need be  stated  in the  notice or waiver of
notice of such  meeting,  and no notice  need be given of action  proposed to be
taken by unanimous consent.

2.4 Waiver of Notice.  Whenever  any notice is  required by the  Declaration  or
these  Bylaws to be given to a Trustee,  a waiver  thereof in  writing,  whether
signed by the Trustee before or after the meeting, shall be deemed equivalent to
the  giving of due  notice.  Attendance  of any  Trustee  at any  meeting  shall
constitute a waiver of notice of such meeting except where such Trustee  attends
the meeting for the  express  purpose of  objecting  to the  transaction  of any
business because the meeting was not lawfully called or convened.

2.5 Adjournment. Adjournment or adjournments of any meeting may be taken, and it
shall not be  necessary  to give any notice of the  adjourned  meeting or of the
business to be transacted  thereat other than by  announcement at the meeting at
which such  adjournment  is taken.  At any  adjourned  meeting at which a quorum
shall  be  present,  any  business  may be  transacted  which  might  have  been
transacted at the meeting originally called.

2.6 Executive  Committee.  Subject to the provisions of Section 3.4 hereof,  the
Trustees may, by resolution adopted by a majority thereof, designate one or more
of their number to constitute an Executive  Committee,  and may designate one or
more of their number as alternate  members of the Executive  Committee,  who may
replace any absent or disqualified  member at any meeting of the Committee.  The
President shall be notified in advance of all Executive Committee meetings,  and
whenever  feasible or convenient for him, the President shall attend meetings of
the Executive  Committee and serve ex officio,  as a non-voting advisory member.
Any  such  Committee,  to  the  extent  provided  in  such  resolution  and  the
Declaration,  shall have and  exercise  the  authority  of the  Trustees  in the
management  of the  business  and  affairs of the Trust and the  management  and
disposition  of Trust  Property.  Vacancies in the  membership  of the Committee
shall be filled by the  Trustees.  In the  absence  or  disqualification  of any
member of such  Committee,  the member or members thereof present at any meeting
and not disqualified from voting, whether or not he or they constitute a quorum,
may  unanimously  appoint  another Trustee to act at the meeting in the place of
any such absent or  disqualified  member.  The  Executive  Committee  shall keep
regular minutes of its proceedings and report the same to the Trustees.

2.7 Chairman: Records. The Chairman shall act as chairman at all meetings of the
Trustees;  in his absence the Trustees  present may elect one of their number to
act as temporary chairman.  The results of all actions taken at a meeting of the
Trustees,  or by written  consents of the Trustees  without a meeting,  shall be
recorded by the Secretary.

2.8  Meeting of  Shareholders.  Meetings of  Shareholders  shall be held at such
times and in such places as the Trustees shall, by resolution, direct.

                                   ARTICLE III

                          Officers Agents and Employees

3.1 Officers of the Trust.  The officers of the Trust shall be a Chairman chosen
from among the Trustees and a President,  a Secretary and a Treasurer or persons
who  shall  act as such  regardless  of the name or  title by which  they may be
designated,  elected  or  appointed.  One or more  Vice-Presidents,  one or more
Assistant  Secretaries  and  Assistant  Treasurers,  and such other  officers or
agents as the  Trustees  shall deem  necessary or  appropriate  to carry out the
business of the Trust also may be elected or appointed.  Any two or more offices
may be held by the same  person,  except those of President  and  Secretary  and
provided that no officer shall execute,  acknowledge or verify any instrument in
more  than  one  capacity  if  such  instrument  is  required  to  be  executed,
acknowledged or verified by two or more officers.  In addition to the powers and
duties  prescribed  by the  Declaration  and  these  Bylaws,  the  officers  and
assistant  officers  shall have such  authority and shall perform such duties as
from  time to time  shall  be  prescribed  by the  Trustees.  The  officers  and
assistant  officers of the Trust shall hold office  until their  successors  are
chosen and have qualified,  unless their term of office is sooner terminated, by
death,  resignation or removal.  The Trustees may amend the title of any officer
or  assistant  officer  or create a new  office,  by  utilizing  a word or words
descriptive of his powers or the general  character of his duties. If the office
of any officer or assistant  officer becomes vacant for any reason,  the vacancy
may be filled by the Trustees at any time.

3.2 Removal of Officers,  Agents or Employees.  Any officer,  assistant officer,
agent or employee may be removed or have his authority revoked at any time, with
or without cause, by a majority of the Trustees,  whenever in their judgment the
best  interests  of the  Trust  will be  served  thereby,  but such  removal  or
revocation  shall be without  prejudice to the rights,  if any, of the person so
removed to receive  compensation  or other benefits in accordance with the terms
of  existing  contracts.  Any agent or employee  likewise  may be removed by the
President  or  Chairman  or,  subject to the  supervision  of the  President  or
Chairman, by the person having authority with respect to the appointment of such
agent or employee.  Any officer may resign at any time by written  notice signed
by  such  officer  and  delivered  or  mailed  to the  Chairman,  President,  or
Secretary,  and such resignation shall take effect upon receipt by the Chairman,
President,  or  Secretary,  or at a later  date  according  to the terms of such
notice.

3.3 Bonds and Surety.  Any officer may be required by the  Trustees to be bonded
for the faithful performance of his duties in such amount and with such sureties
as the Trustees may determine.

3.4 Chairman of the Board of Trustees: Powers and Duties. The Chairman shall, if
present,  preside at all meetings of the Shareholders  and of the Trustees.  The
Chairman  shall perform such other powers and duties as may from time to time be
assigned to him by the Trustees.

3.5 The President.  Subject to such supervisory  powers, if any, as may be given
by the Trustees, the President shall be the chief operating officer of the Trust
and,  subject to the control of the  Trustees,  shall have general  supervision,
direction  and  control of the  business of the Trust and of its  employees  and
shall  exercise such general  powers of management as are usually  vested in the
office of president of a Massachusetts  business corporation.  In the absence of
the Chairman,  the President  shall preside at all meetings of the  Shareholders
and of the Trustees.  Subject to direction of the Trustees,  the President shall
have  power in the name and on behalf of the Trust to  execute  any and all loan
documents,  contracts,  agreements,  deeds, mortgages,  and other instruments in
writing,  and to employ and discharge  employees and agents of the Trust. Unless
otherwise directed by the Trustees,  the President shall have full authority and
power,  on behalf of all of the  Trustees,  to attend and to act and to vote, on
behalf of the Trust at any meetings of business organizations in which the Trust
holds an interest, or to confer such powers upon any other persons, by executing
any proxies duly authorizing such persons. The President shall have such further
authorities  and duties as the Trustees  shall from time to time  determine  and
shall be an ex officio  member of the  Executive  Committee  and of all standing
committees (if any) appointed by the Trustees.

3.6 Vice-President: Powers and Duties. The Vice-President, if any, shall, in the
absence or disability of the President, perform all the duties of the President,
and when so  acting  shall  have all the  powers  and be  subject  to all of the
restrictions upon the President. If there be more than one Vice-President, their
seniority in performing such duties and exercising such powers shall be in order
of their  rank as fixed by the  Trustees,  or, if more than one and not  ranked,
then by determination of the Trustees, or, in the absence of such determination,
by the order in which they were first  elected.  Subject to the direction of the
Trustees,  and the President,  each  Vice-President  shall have the power in the
name  and on  behalf  of the  Trust  to  execute  any  and all  loan  documents,
contracts,  agreements,  deeds, mortgages and other instruments in writing, and,
in addition, shall have such other duties and powers as shall be designated from
time to time by the Trustees or the President and as by general usage  appertain
to the office.

3.7 Secretary:  Powers and Duties.  The Secretary  shall keep the minutes of all
meetings of, and record all votes of,  Shareholders,  Trustees and the executive
or other committees,  if any. The Secretary shall give, or cause to be given, as
required  by  the  Declaration  or  these  Bylaws,  notice  of  meetings  of the
Shareholders and of the Trustees,  and shall perform such other duties as may be
prescribed by the Trustees,  or the President.  The Secretary shall keep in safe
custody  the seal of the  Trust,  and may affix the same,  or, if  permitted,  a
facsimile thereof,  to any instrument  executed by the Trust and attest the seal
and the  signature  or  signatures  of the  officer or officers  executing  such
instrument on behalf of the Trust.  The  Secretary  shall also perform any other
duties commonly incident to such office in a Massachusetts business corporation,
and  shall  have such  other  authorities  and  duties  as the  Trustees  or the
President shall from time to time determine.

3.8 Treasurer:  Powers and Duties. Except as otherwise directed by the Trustees,
the  Treasurer  shall  have  the  general  supervision  of  the  monies,  funds,
securities,  notes  receivable  and other  valuable  papers and documents of the
Trust,  and shall have and exercise  under the  supervision  of the Trustees and
President all powers and duties normally  incident to his office.  The Treasurer
may endorse for deposit or collection  all notes,  checks and other  instruments
payable to the Trust or to its order.  The Treasurer  shall deposit all funds of
the Trust in such  depositories as the Trustees shall  designate.  The Treasurer
shall be responsible  for such  disbursement of the funds of the Trust as may be
ordered by the Trustees,  or the Chairman or the President.  The Treasurer shall
keep accurate  account of the books of the Trust's  transactions  which shall be
the property of the Trust,  and which,  together with all other  property of the
Trust in his  possession,  shall be subject at all times to the  inspection  and
control of the Trustees.  Unless the Trustees  shall  otherwise  determine,  the
Treasurer shall be the principal  financial and accounting officer of the Trust.
The Treasurer  shall have such other duties and  authorities  as the Trustees or
the President shall from time to time determine. Notwithstanding anything to the
contrary herein  contained,  the Trustees may authorize the Investment  Adviser,
the  Custodian,  or the Transfer agent to maintain bank accounts and deposit and
disburse funds of the Trust on behalf of the Trust.

3.9 Delegation of Officers' Duties.  The Trustee may appoint such other officers
and assistant officers as they shall from time to time determine to be necessary
or desirable in order to conduct the business of the Trust.  Assistant  officers
shall act generally in the absence of the officer whom they assist, shall assist
that  officer in the  duties of his office and shall have such other  duties and
authority as may be conferred  upon them by the Trustees or delegated to them by
the President.  In case of the absence or disability of any officer or assistant
officer  of the  Trust  or for any  other  reason  that  the  Trustees  may deem
sufficient,  the Trustees may delegate or authorize the delegation of his powers
or duties, for the time being, to any person.


                                   ARTICLE IV

                                     Shares

4.1 Evidence of Share  Ownership.  Certificates  representing the Trust's Shares
shall not be  physically  issued.  Shares in the Trust  shall be  recorded  on a
register  maintained  for the  Trust  by the  Transfer  Agent  appointed  by the
Trustees.  The holders of Shares  shall have the same rights of  ownership  with
respect to such shares as if certificates  had been issued.  The Trustees shall,
from  time  to  time,  be  appropriate  resolution,  establish  such  rules  for
authentication  of Shareholders  for purposes of purchase and redemption as they
shall deem necessary.

                                    ARTICLE V

                                  Miscellaneous

5.1 Depositories. The funds of the Trust shall be deposited in such depositories
as the  Trustees  shall  designate  in  accordance  with the  provisions  of the
Declaration,  and shall be drawn out on checks, drafts or other orders signed by
such officer, officers, agent or agents (including the Adviser), as the Trustees
may from time to time authorize.

5.2 Signatures.  All contracts and other instruments shall be executed on behalf
of the Trust by such  officer,  officers,  agent or agents,  as  provided in the
Declaration  or  these  Bylaws  or as the  Trustees  may  from  time  to time by
resolution provide.

5.3 Seal.  The seal of the Trust shall have  inscribed  thereon the words "Ultra
Series Fund, a Massachusetts  Voluntary  Association,  Common Seal,  1983." Such
seal may be used by  causing  it or a  facsimile  thereof,  to be  impressed  or
affixed or in any manner reproduced and attested as if it had been impressed and
attested manually.

                                   ARTICLE VI

                               Amendment of Bylaws

6.1 Amendment  and Repeal of Bylaws.  In accordance  with the  Declaration,  the
Trustees have the power to alter, amend or repeal the Bylaws or adopt new Bylaws
at any time. Action by the Trustees with respect to the Bylaws shall be taken by
an  affirmative  vote of a majority of the  Trustees.  The Trustees  shall in no
event adopt Bylaws which are in conflict with the Declaration,  and any apparent
inconsistency  shall be  construed  in favor of the  related  provisions  in the
Declaration.

                                    * * * * *

The  Declaration of Trust  establishing  Ultra Series Fund,  dated September 16,
1983, a copy of which, together with all amendments thereto (the "Declaration"),
is on file in the office of the Secretary of the Commonwealth of  Massachusetts,
provides  that the name "Ultra  Series Fund"  refers to the  Trustees  under the
Declaration collectively as Trustees, but not as individuals or personally;  and
no Trustee,  Shareholder,  officer, employee or agent of Ultra Series Fund shall
be held to any  personal  liability,  nor shall  resort be had to their  private
property  for the  satisfaction  of any  obligation  or  claim or  otherwise  in
connection  with the affairs of said Ultra  Series  Fund but the Trust  Property
only shall be liable.


<PAGE>



                                    EXHIBIT 5

                                ULTRA SERIES FUND

                              MANAGEMENT AGREEMENT

THIS MANAGEMENT AGREEMENT  ("Agreement") is made this 5th day of February,  1997
and will be  effective  as of May 1, 1997,  by and between  Ultra Series Fund, a
business  trust  organized and existing  under the laws of the  Commonwealth  of
Massachusetts  (the  "Fund"),  and CIMCO Inc.  (the  "Manager"),  a  corporation
organized and existing under the laws of the state of Iowa.

                                    RECITALS

1. The Fund is a series-type,  open-end management investment company registered
under the  Investment  Company Act of 1940,  as amended (the "1940  Act"),  that
currently consists of six investment portfolios (each, a "Series") designated as
Capital  Appreciation  Stock,  Growth and Income Stock,  Balanced,  Bond,  Money
Market, and Treasury 2000, each such Series having its own investment objective;

2. The Fund issues a separate  series of shares of beneficial  interest for each
Series, which shares represent fractional undivided interests in the Series;

3. The Manager is engaged principally in rendering  investment advisory services
and is registered as an investment adviser under the Investment  Advisers Act of
1940, as amended (the "Advisers Act");

4. The Fund  desires to retain  the  Manager to provide or to arrange to provide
overall management of the Fund and each Series,  including,  but not limited to,
investment  advisory,  custody,  transfer agency,  dividend  disbursing,  legal,
accounting,  and  administrative  services,  in the  manner and on the terms and
conditions set forth in this Agreement;

5. The  Manager is willing  to  provide  or to  arrange to  provide,  investment
advisory, custody, transfer agency, dividend disbursing,  legal, accounting, and
administrative  services to the Fund and each Series on the terms and conditions
set forth in this Agreement;

NOW, THEREFORE,  in consideration of the premises and the covenants  hereinafter
contained, the Fund and the Manager hereby agree as follows:

                                    ARTICLE I
                              Duties of the Manager

The Fund  hereby  engages the  Manager to act as the Fund's  general  manager to
provide or to arrange to provide  directly or through third parties,  investment
advisory, custody, transfer agency, dividend disbursing,  legal, accounting, and
administrative  services  to  each  existing  Series  of  the  Fund  and  to any
additional  investment portfolios that the Fund may establish in the future; and
to  provide  or to  arrange  to  provide  the  above  services  subject  to  the
supervision of the board of trustees of the Fund (the  "Board"),  for the period
and on the terms and conditions set forth in this Agreement.  The Manager hereby
accepts such  engagement and agrees during such period,  at its own expense,  to
provide  or  to  arrange  to  provide,  such  investment  advisory  and  general
management  services,  and to assume the obligations set forth in this Agreement
for the compensation provided for herein.  Subject to the provisions of the 1940
Act and the Advisers Act, the Manager may retain any affiliated or  unaffiliated
parties including,  but not limited to, investment  adviser(s) and/or investment
sub-adviser(s),  custodian(s), transfer agent(s),  dividend-disbursing agent(s),
attorney(s),  and  accountant(s) to perform any or all of the services set forth
in this Agreement.

The Manager,  its  affiliates  and any  investment  adviser(s),  sub-adviser(s),
custodian(s),  transfer  agent(s),  dividend-disbursing  agent(s),  attorney(s),
accountant(s),  or other parties  performing  services for the Manager shall for
all purposes herein be deemed to be independent  contractors  and shall,  unless
otherwise  expressly  provided or  authorized,  have no  authority to act for or
represent  the Fund or a Series in any way or otherwise be deemed  agents of the
Fund or a Series.

The Manager  shall,  for  purposes of this  Agreement,  have and  exercise  full
investment  discretion  and  authority  to act as agent for the Fund in  buying,
selling or otherwise disposing of or managing the Fund's  investments,  directly
or through sub-advisers, subject to supervision by the Board.

The Manager and any other party  performing  services  covered by this Agreement
(each such party is  hereafter  referred  to as a "Service  Provider")  shall be
subject to: (1) the  restrictions  of the Declaration of Trust and Bylaws of the
Fund, as amended from time to time;  (2) the  provisions of the 1940 Act and the
Advisers Act; (3) the statements relating to the Series' investment  objectives,
investment  policies and investment  restrictions  as set forth in the currently
effective (and as amended from time to time) registration  statement of the Fund
(the "registration statement") under the Securities Act of 1933, as amended (the
"1933 Act");  (4)  appropriate  state  insurance  laws;  and (5) any  applicable
provisions of the Internal Revenue Code of 1986, as amended (the "Code").

(a) Investment Advisory Services. The Manager shall provide the Fund directly or
through  sub-advisers with such investment  research,  advice and supervision as
the Fund may from time to time consider  necessary for the proper  management of
the assets of each Series,  shall furnish continuously an investment program for
each  Series,  shall  determine  from  time to time  which  securities  or other
investments  shall be  purchased,  sold or exchanged  and what  portions of each
Series shall be held in the various securities or other investments or cash, and
shall take such steps as are necessary to implement an overall  investment  plan
for each  Series,  including  providing  or  obtaining  such  services as may be
necessary in managing,  acquiring  or  disposing  of  securities,  cash or other
investments.

The Fund has furnished or will furnish the Manager (who is authorized to furnish
any  Service  Provider)  with  copies  of  the  Fund's  registration  statement,
Declaration  of Trust,  and Bylaws as currently in effect and agrees  during the
continuance  of this  Agreement  to  furnish  the  Manager  with  copies  of any
amendments  or  supplements  thereto  before  or at the time the  amendments  or
supplements  become  effective.  The Manager and any Service  Providers  will be
entitled to rely on all documents furnished by the Fund.

The Manager represents that in performing  investment advisory services for each
Series,  the Manager  shall make every  effort to ensure  that:  (1) each Series
shall  comply  with  Section  817(h)  of the  Code  and the  regulations  issued
thereunder,   specifically   Regulation   Section   1.817-5,   relating  to  the
diversification requirements for variable annuity, endowment, and life insurance
contracts,  and  any  amendments  or  other  modifications  to such  Section  or
regulations;  (2) each Series continuously  qualifies as a regulated  investment
company under Subchapter M of the Code or any successor  provision;  and (3) any
and all applicable  state insurance law restrictions on investments that operate
to limit or  restrict  the  investments  that a Series  may  otherwise  make are
complied with as well as any changes thereto. Except as instructed by the Board,
the  Manager  shall also make  decisions  for the Fund as to the manner in which
voting  rights,  rights to consent to  corporate  action,  and any other  rights
pertaining to the Fund's securities shall be exercised. If the Board at any time
makes any determination as to investment policy and notifies the Manager of such
determination,  the Manager shall be bound by such determination for the period,
if  any,  specified  in  the  notice  or  until  similarly  notified  that  such
determination has been revoked.

The Manager  shall take,  on behalf of each Series,  all actions  which it deems
necessary  to  implement  the  investment   policies  of  such  Series,  and  in
particular,  to  place  all  orders  for  the  purchase  or  sale  of  portfolio
investments  for the  account of each  Series  with  brokers,  dealers,  futures
commission  merchants  or banks  selected by the  Manager.  The Manager  also is
authorized as the agent of the Fund to give instructions to any Service Provider
serving as custodian of the Fund as to deliveries of securities  and payments of
cash for the account of each Series. In selecting brokers or dealers and placing
purchase  and sale orders with  respect to assets of the Series,  the Manager is
directed  at all times to seek to obtain  best  execution  and price  within the
policy  guidelines  determined  by the  Board  and  set  forth  in  the  current
registration  statement.  Subject to this  requirement and the provisions of the
Act, the  Advisers  Act, the  Securities  Exchange Act of 1934,  as amended (the
"1934  Act"),  and other  applicable  provisions  of law, the Manager may select
brokers or dealers that are affiliated with the Manager or the Fund.

In addition to seeking the best price and  execution,  the Manager may also take
into consideration  research and statistical  information,  wire,  quotation and
other  services  provided by brokers and dealers to the Manager.  The Manager is
also authorized to effect individual securities transactions at commission rates
in excess of the minimum  commission rates available,  if the Manager determines
in good faith that such amount of  commission  is  reasonable in relation to the
value of the brokerage,  research and other services  provided by such broker or
dealer,  viewed in terms of either that particular  transaction or the Manager's
overall  responsibilities with respect to each Series. The policies with respect
to  brokerage  allocation,  determined  from time to time by the Board are those
disclosed in the currently effective  registration  statement.  The execution of
such transactions  shall not be deemed to represent an unlawful act or breach of
any duty created by this Agreement or otherwise.  The Manager will  periodically
evaluate the statistical data,  research and other investment  services provided
to it by  brokers  and  dealers.  Such  services  may be used by the  Manager in
connection with the  performance of its  obligations  under this Agreement or in
connection  with other advisory or investment  operations  including  using such
information in managing its own accounts.

As  part  of  carrying  out  its   obligations  to  manage  the  investment  and
reinvestment of the assets of each Series consistent with the requirements under
the 1940 Act, the Manager shall:

         (1)      Perform  research and obtain and analyze  pertinent  economic,
                  statistical,  and financial  data  relevant to the  investment
                  policies   of  each   Series  as  set  forth  in  the   Fund's
                  registration statement;

         (2)      Consult   with   the   Board   and   furnish   to  the   Board
                  recommendations with respect to an overall investment strategy
                  for each Series for  approval,  modification,  or rejection by
                  the Board;

         (3)      Seek  out and  implement  specific  investment  opportunities,
                  consistent  with any  investment  strategies  approved  by the
                  Board;

         (4)      Take such steps as are  necessary  to  implement  any  overall
                  investment  strategies  approved by the Board for each Series,
                  including  making and  carrying  out  day-to-day  decisions to
                  acquire  or  dispose  of  permissible  investments,   managing
                  investments  and  any  other  property  of  the  Series,   and
                  providing  or obtaining  such  services as may be necessary in
                  managing, acquiring or disposing of investments;

         (5)      Regularly   report  to  the   Board   with   respect   to  the
                  implementation of any approved overall investment strategy and
                  any other  activities  in  connection  with  management of the
                  assets of each  Series  including  furnishing,  within 60 days
                  after  the  end of  each  calendar  quarter,  a  statement  of
                  investment  performance  for the period  since the last report
                  and a schedule of investments  and other assets of each Series
                  as of the end of the quarter;

         (6)      Maintain   all   required   accounts,    records,   memoranda,
                  instructions or authorizations  relating to the acquisition or
                  disposition of investments for each Series and the Fund;

         (7)      Furnish  any  personnel,  office  space,  equipment  and other
                  facilities  necessary  for the  operation  of each  Series  as
                  contemplated in this Agreement;

         (8)      Provide the Fund with such accounting or other data concerning
                  the Fund's  investment  activities  as shall be  necessary  or
                  required to prepare and to file all periodic financial reports
                  or other  documents  required to be filed with the  Securities
                  and Exchange Commission and any other regulatory entity;

         (9)      Assist in determining each business day the net asset value of
                  the shares of each Series in accordance  with  applicable law;
                  and

         (10)     Enter  into any  written  investment  advisory  or  investment
                  sub-advisory  contract with another affiliated or unaffiliated
                  party,  subject to any approvals required by Section 15 of the
                  1940 Act,  pursuant to which such party will carry out some or
                  all of the  Manager's  responsibilities  (as specified in such
                  investment  advisory  or  investment   sub-advisory  contract)
                  listed above.

(b) General Management Services. The Manager shall provide or arrange to provide
all custody,  transfer  agency,  dividend  disbursing,  legal,  accounting,  and
administrative  services  necessary  for the  operation of the Fund,  including,
without limitation, the following services:

         (1)      Custody services including, but not limited to:

                  (i)      placing and maintaining each Series' securities, cash
                           or other investments  pursuant to the requirements of
                           Section   17(f)  of  the  1940  Act  and  the   rules
                           thereunder;

                  (ii)     holding  and  physically  segregating  for the Fund's
                           account,   all  of  the  Fund's   assets,   including
                           securities that the Fund desires to be held in places
                           within the United States  ("domestic  securities") or
                           in  places   outside  the  United  States   ("foreign
                           securities");

                  (iii)    releasing and delivering domestic securities owned by
                           the Fund  only  upon  receipt  of  instructions  from
                           persons and by means authorized by the Board;

                  (iv)     assuring  that  all  domestic   securities  held  are
                           registered  in the name of the Fund or in the name of
                           any  nominee  of the  Fund or of any  nominee  of the
                           Manager or any Service  Provider  acting as custodian
                           which  nominee shall be assigned  exclusively  to the
                           Fund,   unless   the   Fund  has   provided   written
                           authorization  to use a nominee not meeting the above
                           requirement;

                  (v)      maintaining a separate bank  account(s) in the United
                           States in the name of the Fund,  and holding all cash
                           received by it from or for the account of the Fund in
                           such account;

                  (vi)     collecting  on a timely  basis all  income  and other
                           payments with respect to securities to which the Fund
                           shall be entitled either by law or pursuant to custom
                           in the securities business;

                  (vii)    paying  out  monies  of  the  Fund  upon  receipt  of
                           instructions  from persons and by means authorized by
                           the Board;

                  (viii)   appointing or removing, in its discretion,  any other
                           entity  qualified  under  the  1940  Act  to act as a
                           custodian,  as its  agent  to carry  out any  custody
                           duties;

                  (ix)     employing,  in the  discretion  of the  Manager  or a
                           Service  Provider  employed  by  the  Manager,  other
                           parties as  sub-custodians  for the  Fund's  domestic
                           securities or foreign securities. With respect to the
                           Fund's foreign  securities,  such employment shall be
                           effected  and  such  foreign   securities   shall  be
                           maintained in accordance  with the provisions of Rule
                           17f-5 under the 1940 Act, as such  provisions  may be
                           amended from time to time,  provided that the Manager
                           or a Service  Provider  employed by the Manager shall
                           furnish annually to the Fund,  information concerning
                           the Service  Provider or  sub-custodians  employed by
                           the Manager or other Service Provider;

                  (x)      creating and maintaining all records  relating to its
                           activities   and   obligations   under  any  contract
                           relating   to  the  Fund  or  a  Series   thereof  in
                           accordance  with the  provisions of Section 31 of the
                           1940 Act and Rules  31a-1  and  31a-2  under the 1940
                           Act.  Such records  shall be the property of the Fund
                           and shall at all times  during the  regular  business
                           hours of the Manager (or  separate  Service  Provider
                           acting as custodian)  be open for  inspection by duly
                           authorized officers,  employees or agents of the Fund
                           and  employees  and  agents  of  the  Securities  and
                           Exchange Commission; and

                  (xi)     performing  or arranging for the  performance  of any
                           other usual duties and functions of a custodian for a
                           registered investment company;

         (2)      Transfer agency services, including, but not limited to:

                  (i)      receiving for acceptance,  orders for the purchase of
                           Fund  shares,  and  promptly  delivering  payment and
                           appropriate  documentation  thereof  to  any  Service
                           Provider acting as custodian;

                  (ii)     issuing, pursuant to purchase orders, the appropriate
                           number of the Fund's  shares and holding  such shares
                           in the appropriate account;

                  (iii)    receiving  for  acceptance  redemption  requests  and
                           redemption  directions and delivering the appropriate
                           documentation  to  any  Service  Provider  acting  as
                           custodian;

                  (iv)     effecting  transfers of Fund shares by the registered
                           owners    thereof   upon   receipt   of   appropriate
                           instructions;

                  (v)      preparing and transmitting payments for dividends and
                           distributions declared by the Fund;

                  (vi)     maintaining  records of accounts for shareholders and
                           advising  the  Fund  and its  shareholders  as to the
                           foregoing;

                  (vii)    handling shareholder relations, and providing reports
                           and other  information  and  services  related to the
                           maintenance of shareholder accounts;

                  (viii)   recording  the  issuance  of  shares  of the Fund and
                           maintaining  pursuant  to Rule  17Ad-10(e)  under the
                           1934 Act a record  of the  total  number of shares of
                           the  Fund  that  are  authorized,   based  upon  data
                           provided by the Fund, and issued and outstanding; and

                  (ix)     performing  or arranging for the  performance  of any
                           other  customary  services  of a  transfer  agent  or
                           dividend-disbursing agent for a registered investment
                           company;

         (3)      The  calculation of the net asset value of each Series and the
                  net  asset  value  per  share of each  class of shares at such
                  times and in such manner as  specified  in the Fund's  current
                  registration  statement and at such other times upon which the
                  parties hereto may from time to time agree; and

         (4)      The creation and  maintenance of such records  relating to the
                  business  of the  Fund  as the  Fund  may  from  time  to time
                  reasonably request.

The Manager may contract with qualified  Service  Providers for the provision of
any of the services necessary for the operation of the Fund as described in this
Section (b). Where the Manager engages separate Service  Providers,  the Manager
shall also,  on behalf of the Fund,  coordinate  the  activities of such Service
Providers, as well as other agents,  attorneys,  brokers and dealers,  insurers,
sub-advisers  and such other  persons in any such  other  capacity  deemed to be
necessary  or  desirable.  The  Manager  shall make  reports to the Board of its
performance  hereunder and shall furnish advice and recommendations with respect
to such other  aspects of the  business  and affairs of the Fund as the Board or
the Manager shall consider desirable.

                                   ARTICLE II
                       Allocation of Charges and Expenses

(a)  The  Manager.  The  Manager  assumes  the  expense  of and  shall  pay  for
maintaining the staff and personnel  necessary to perform its obligations  under
this Agreement, and shall at its own expense provide the office space, equipment
and facilities that it is obligated to provide under this  Agreement,  and shall
pay all  compensation  of officers of the Fund and all  trustees of the Fund who
are  affiliated  persons of the Manager,  except as otherwise  specified in this
Agreement.

Except for those expenses  assumed by the Fund as provided in section (b) below,
the Manager shall bear all of the Fund's expenses including, but not limited to:
custodian  fees;  transfer  agent  fees;  pricing  costs  (including  the  daily
calculation  of  net  asset  value);   accounting   fees;   legal  fees  (except
extraordinary  litigation expenses);  expenses of shareholders' and/or trustees'
meetings;  bookkeeping  expenses  related  to  shareholder  accounts;  insurance
charges;  cost of printing and mailing shareholder reports and proxy statements;
costs of printing and mailing  registration  statements and updated prospectuses
to current shareholders; and the fees of any trade association of which the Fund
is a member.

The  Manager  agrees  that  neither it nor any  Service  Provider  will make any
separate  charge to any  shareholder or his individual  account for any services
rendered to said shareholder or the Fund unless such charge for special services
is  specifically  approved by the Board including a majority of the trustees who
are not  "interested  persons"  (as such term is defined in the 1940 Act) of the
Manager  (the  "disinterested  trustees").  No  special  charge  will be  levied
retroactively or without appropriate notice to affected shareholders.

(b) The Fund.  The Fund assumes and shall pay or cause to be paid the  following
expenses  of  the  Fund,  including,  without  limitation:  compensation  of the
Manager; fees of disinterested trustees;  brokerage commissions,  dealer markups
and other expenses  incurred in the acquisition or disposition of any securities
or other investments; costs, including the interest expense, of borrowing money;
expenses for independent  audits;  taxes; and extraordinary  expenses (including
extraordinary  litigation  expenses and  extraordinary  consulting  expenses) as
approved by a majority of the disinterested trustees.

                                   ARTICLE III
                           Compensation of the Manager

For the services rendered,  the facilities furnished and expenses assumed by the
Manager,  the Fund shall pay to the Manager at the end of each calendar  month a
unitary fee  calculated  as a percentage  of the average value of the net assets
each day for each Series during that month at the following annual rates:

         Capital Appreciation Stock                                    0.80%
         Balanced                                                      0.70%
         Growth and Income Stock                                       0.60%
         Bond                                                          0.55%
         Money Market                                                  0.45%
         Treasury 2000                                                 0.45%

The  Manager's fee shall be accrued  daily at 1/365th of the  applicable  annual
rate set forth above. For the purpose of accruing  compensation,  the net assets
of each Series shall be  determined  in the manner and on the dates set forth in
the Declaration of Trust or the current registration  statement of the Fund and,
on days on which the net  assets  are not so  determined,  the net  asset  value
computation to be used shall be as determined on the  immediately  preceding day
on which the net assets were determined.

In the event of termination of this Agreement,  all compensation due through the
date of termination  will be calculated on a pro-rated basis through the date of
termination and paid within fifteen business days of the date of termination.

During any period when the  determination  of net asset value is suspended,  the
net asset value of a Series as of the last business day prior to such suspension
shall for this  purpose be deemed to be the net asset value at the close of each
succeeding business day until it is again determined.

                                   ARTICLE IV
                     Limitation of Liability of the Manager

The  Manager  shall not be liable for any error of judgment or mistake of law or
for any loss  arising  out of any  investment  or for any act or omission in the
management of the Fund, except for (i) willful  misfeasance,  bad faith or gross
negligence in the  performance of its duties or by reason of reckless  disregard
of its obligations  and duties  hereunder,  and (ii) to the extent  specified in
section  36(b)  of the 1940  Act  concerning  loss  resulting  from a breach  of
fiduciary duty with respect to the receipt of compensation.

                                    ARTICLE V
                            Activities of the Manager

The services of the Manager are not deemed to be  exclusive,  and the Manager is
free to render services to others, so long as the Manager's  services under this
Agreement are not impaired. It is understood that trustees,  officers, employees
and  shareholders  of the  Fund  are or may  become  interested  persons  of the
Manager, as directors,  officers,  employees and shareholders or otherwise,  and
that directors,  officers,  employees and shareholders of the Manager are or may
become similarly interested persons of the Fund, and that the Manager may become
interested in the Fund as a shareholder or otherwise.

It is agreed  that the  Manager  may use any  supplemental  investment  research
obtained for the benefit of the Fund in providing investment advice to its other
investment  advisory  accounts.  The  Manager  or its  affiliates  may use  such
information  in  managing  their own  accounts.  Conversely,  such  supplemental
information  obtained  by the  placement  of  business  for the Manager or other
entities  advised by the Manager will be  considered by and may be useful to the
Manager in carrying out its obligations to the Fund.

Securities or other investments held by a Series of the Fund may also be held by
separate investment accounts or other mutual funds for which the Manager may act
as an  investment  adviser  or by the  Manager  or its  affiliates.  Because  of
different  investment  objectives or other factors, a particular security may be
bought by the Manager or its affiliates for one or more clients when one or more
clients are selling the same security. If purchases or sales of securities for a
Series  or other  entities  for  which  the  Manager  or its  affiliates  act as
investment  adviser or for their advisory clients arise for  consideration at or
about the same time, the Fund agrees that the Manager may make  transactions  in
such securities, insofar as feasible, for the respective entities and clients in
a manner deemed  equitable to all. To the extent that  transactions on behalf of
more than one client of the  Manager  during the same  period may  increase  the
demand for securities  being  purchased or the supply of securities  being sold,
the Fund recognizes that there may be an adverse effect on price.

It is agreed that, on occasions when the Manager deems the purchase or sale of a
security  to be in the best  interest  of a Series as well as other  accounts or
companies,  it may, to the extent  permitted by applicable  laws or regulations,
but will not be obligated to,  aggregate the  securities to be sold or purchased
for other accounts or companies in order to obtain favorable execution and lower
brokerage  commissions  or prices.  In that event,  allocation of the securities
purchased or sold, as well as the expenses incurred in the transaction,  will be
made by the Manager in accordance with any written procedures  maintained by the
Manager or, if there are no such written procedures,  in the manner it considers
to be most equitable and consistent  with its fiduciary  obligations to the Fund
and to such other accounts or companies.  The Fund recognizes that in some cases
this  procedure may adversely  affect the size of the position  obtainable for a
Series.
                                   ARTICLE VI
                                Books and Records

The Manager hereby  undertakes  and agrees to maintain,  in the form and for the
period  required  by Rule  31a-2 and Rule 2a-7 under the 1940 Act,  all  records
relating to the Fund's  investments  that are required to be  maintained  by the
Fund pursuant to the requirements of Rule 31a-1 and Rule 2a-7 of the 1940 Act.

The  Manager  agrees that all books and  records  which it or any other  Service
Provider  maintains for the Fund are the property of the Fund and further agrees
to surrender  promptly to the Fund any such books,  records or information  upon
the Fund's request.  All such books and records shall be made available,  within
five business days of a written request,  to the Fund's  accountants or auditors
during  regular  business  hours  at the  Manager's  offices.  The  Fund  or its
authorized  representative  shall  have the  right to copy  any  records  in the
possession of the Manager or a Service  Provider that pertain to the Fund.  Such
books,  records,  information  or reports  shall be made  available  to properly
authorized  government  representatives  consistent  with state and  federal law
and/or regulations.  In the event of the termination of this Agreement, all such
books,  records or other information shall be returned to the Fund free from any
claim or assertion of rights by the Manager.

The  Manager  further  agrees  that it will not  disclose  or use any records or
information  obtained pursuant to this Agreement in any manner whatsoever except
as  authorized  in  this  Agreement  and  that  it will  keep  confidential  any
information  obtained  pursuant to this Agreement and disclose such  information
only if the  Fund has  authorized  such  disclosure,  or if such  disclosure  is
required by federal or state regulatory authorities.

                                   ARTICLE VII
                   Duration and Termination of this Agreement

This Agreement shall not become effective unless and until it is approved by the
Board, including a majority of trustees who are not parties to this Agreement or
interested  persons  of any such  party,  and by the vote of a  majority  of the
outstanding  voting shares of each Series of the Fund. This Agreement shall come
into full force and effect on the date which it is so approved, provided that it
shall not become effective as to any subsequently  created investment  portfolio
until it has been approved by the Board  specifically for such portfolio.  As to
each Series of the Fund,  the Agreement  shall  continue in effect for two years
and  shall  thereafter  continue  in  effect  from  year to year so long as such
continuance  is  specifically  approved for each Series at least annually by (i)
the Board, or by the vote of a majority of the outstanding votes attributable to
the shares of the class  representing  an  interest  in the  Series;  and (ii) a
majority of those  trustees who are not parties to this  Agreement or interested
persons of any such party cast in person at a meeting  called for the purpose of
voting on such approval.

This  Agreement may be terminated at any time as to any Series or to all Series,
without the payment of any  penalty,  by the Board,  or by vote of a majority of
the outstanding votes attributable to the shares of the applicable Series, or by
the Manager,  on 60 days written notice to the other party. If this Agreement is
terminated  only with respect to one or more,  but less than all, of the Series,
or if a different  adviser is  appointed  with respect to a new  portfolio,  the
Agreement  shall remain in effect with  respect to the  remaining  Series.  This
Agreement shall automatically terminate in the event of its assignment.

                                  ARTICLE VIII
                          Amendments of this Agreement

This  Agreement  may be amended as to each  Series by the  parties  only if such
amendment is specifically  approved by (i) the vote of a majority of outstanding
votes  attributable  to the shares of the  Series,  and (ii) a majority of those
trustees who are not parties to this Agreement or interested persons of any such
party  cast in person  at a meeting  called  for the  purpose  of voting on such
approval.

                                   ARTICLE IX
                          Definitions of Certain Terms

The terms "assignment,"  "affiliated person," and "interested person," when used
in this Agreement, shall have the respective meanings specified in the 1940 Act.
The term "majority of the  outstanding  votes"  attributable  to the shares of a
Series  means the  lesser of (a) 67% or more of the votes  attributable  to such
Series  present at a meeting  if the  holders of more than 50% of such votes are
present or represented by proxy, or (b) more than 50% of the votes  attributable
to shares of the Series.

                                    ARTICLE X
                                  Governing Law

This Agreement shall be construed in accordance with laws of the Commonwealth of
Massachusetts,  and applicable provisions of the 1940 Act, the Advisers Act, and
the 1934 Act.

                                   ARTICLE XI
                                  Severability

If any  provision  of this  Agreement  shall be held or made  invalid by a court
decision,  statute, rule or otherwise, the remainder of this Agreement shall not
be affected thereby.

IN WITNESS  WHEREOF,  the  parties  hereto  have  executed  and  delivered  this
Agreement as of the date first above written.

                                            ULTRA SERIES FUND

                                            By:      /s/ Michael S. Daubs

                                            Title:    President

ATTEST:

  /s/  Jeanne Mraz

                                            CIMCO INC.

                                            By:      /s/  Michael S. Daubs

                                            Title:    President

ATTEST:

  /s/ Jeanne Mraz


<PAGE>


                           SERVICING AGREEMENT BETWEEN
                             CENTURY LIFE OF AMERICA
                                       AND
                        CENTURY INVESTMENT MANAGEMENT CO.

THIS AGREEMENT is made by and between Century Life of America  (Century Life), a
mutual life insurance  company domiciled in the state of Iowa with its principal
office located in Waverly,  Iowa, and Century Investment Management Co. (CIMCO),
a duly licensed  registered  investment  adviser  domiciled in the state of Iowa
with its principal office located in Madison, Wisconsin.

WHEREAS,  CIMCO  is  an  independent  registered  investment  adviser,   engaged
primarily  in  the  business  of  providing  investment  advice  and  investment
management services on a fee for service basis, and currently acts as investment
adviser to the Ultra Series Fund and other clients, and

WHEREAS,  CIMCO alone will have control over its investment  advisory  business,
and

WHEREAS, CIMCO wishes to purchase from Century Life various services required by
CIMCO in the ordinary course of administering its business,

NOW,  THEREFORE,  for good and  valuable  consideration,  the  parties  agree as
follows:

1.       CIMCO  shall   purchase   from   Century   Life   certain   accounting,
         administrative,  clerical,  legal, tax and other services  necessary to
         fulfill  CIMCO's  obligation  under the Investment  Advisory  Agreement
         between CIMCO and the Ultra Series Fund.

2.       As full compensation for the above-described  services,  CIMCO will pay
         to Century  Life a monthly  fee based on the net assets at the close of
         business on the last business day of the preceding month  multiplied by
         a specified  factor.  For the Money Market Series and the Treasury 2000
         Series,  the factor is .02083%  (.0002083).  This fee is  approximately
         equal to an  annualized  rate of .25%  (.0025) of net  assets.  For the
         Balanced Series, the Bond Series, the Growth & Income Stock Series, and
         the Capital  Appreciation Stock Series, the factor is .0083% (.000083).
         This amounts to an annualized rate of approximately .10% (.0010) of net
         assets.

3.       This agreement shall be nonassignable  and shall remain in effect until
         terminated  and may be  terminated  by any party as of the first day of
         any month by  giving  the other  party at least 30 days  prior  written
         notice.

4.       This agreement shall be applied, interpreted, construed and enforced in
         accordance with the laws of the state of Iowa.

IN WITNESS  WHEREOF,  this  agreement  is executed by Century  Life and CIMCO by
their respective duly authorized  officers to become effective on the 1st day of
October, 1994.



CENTURY LIFE OF AMERICA

By:  /s/ Daniel E. Meylink, Sr.
         Daniel E. Meylink, Sr.
         President


CENTURY INVESTMENT MANAGEMENT CO.

By:  /s/ Michael S. Daubs
         Michael S. Daubs
         President



<PAGE>


                           SERVICING AGREEMENT BETWEEN
                        CENTURY INVESTMENT MANAGEMENT CO.
                                       AND
                          CUNA MUTUAL INSURANCE SOCIETY

THIS AGREEMENT is made effective July 17, 1993 by and between Century Investment
Management Co. (CIMCO),  a registered  investment adviser domiciled in the state
of Iowa with its principal office located in Madison, Wisconsin, and CUNA Mutual
Insurance  Society (CUNA Mutual),  a mutual life insurance  company domiciled in
the state of Wisconsin with its principal office located in Madison, Wisconsin.

WHEREAS,  CIMCO  is  an  independent  registered  investment  adviser,   engaged
primarily  in  the  business  of  providing  investment  advice  and  investment
management  services on a fee for service basis and CIMCO alone has control over
its investment advisory business; and

WHEREAS,  CUNA Mutual and Century Life of America  (Century Life), a mutual life
insurance  company  domiciled  in the  state of Iowa with its  principal  office
located  in  Waverly,   Iowa,  have  entered  into  an  agreement  of  permanent
affiliation  to  increase  efficiencies  and  to  share  certain  resources  and
facilities  between  Century Life and CUNA Mutual  while each company  remains a
separate   corporate  entity  and  continues  to  be  separately  owned  by  its
policyowner group, and CUNA Mutual and Century Life each own fifty percent (50%)
of CIMCO, and

WHEREAS,  CIMCO  currently  acts as investment  adviser to CUNA Mutual,  Century
Life, and two registered  investment companies sponsored by Century Life, namely
CIMCO Money Market Trust and Ultra Series Fund (the "mutual funds"); and

WHEREAS,  CIMCO wishes to purchase from CUNA Mutual various services required by
CIMCO in the ordinary course of administering its business,

NOW,  THEREFORE,  for good and  valuable  consideration,  the  parties  agree as
follows:

1.       CIMCO shall  purchase  from CUNA Mutual  certain  cash  management  and
         investment   administration   services  necessary  to  fulfill  CIMCO's
         obligation under the Investment  Advisory  Agreements between CIMCO and
         each of the mutual funds  approved by the  shareholders  on December 5,
         1991, and subsequently approved by the Trust's Board of Trustees.

2.       CUNA Mutual shall conduct cash management and investment administration
         services  in  accord  with  the  requirements  of  securities  laws and
         regulations. Further, CUNA Mutual shall interact with the custodian for
         the  mutual  funds  only as  expressly  permitted  by (1)  the  Custody
         Agreements  between  each mutual  fund and the  custodian  (U.S.  Trust
         Company of New York) signed in July 1993, (2) the Cash Data Entry Funds
         Transfer  System  Service  Agreement  between each mutual fund and U.S.
         Trust company of New York signed in July 1993,  and (3)  resolutions of
         the Board of Trustees of each mutual fund.

3.       CUNA   Mutual   shall   maintain   cash   management   and   investment
         administration  records as required by Section 31 under the  Investment
         Company Act. Such records shall be the property of each mutual fund and
         CUNA Mutual shall  surrender  them  promptly upon the request of either
         mutual fund.

4.       The services CIMCO  purchases from CUNA Mutual  hereunder are exclusive
         of the  services  CUNA  Mutual  performs  under a  Servicing  Agreement
         between CUNA Mutual and CIMCO effective January 1, 1992.

5.       CIMCO shall pay CUNA Mutual the fees  calculated in accordance with the
         attached  Exhibit A which may be  amended  from time to time by written
         endorsement executed by both parties.

6.       This agreement shall be nonassignable  and shall remain in effect until
         terminated  and may be  terminated  by any party as of the first day of
         any month by  giving  the other  party at least 30 days  prior  written
         notice.


<PAGE>


IN WITNESS WHEREOF, this agreement is executed by CUNA Mutual and CIMCO by their
respective duly authorized officers.

CUNA MUTUAL INSURANCE SOCIETY


By:  /s/ Richard M. Heins
      Richard M. Heins
      President and Chief Executive Officer


CENTURY INVESTMENT MANAGEMENT CO.


By:   /s/ Michael S. Daubs
      Michael S. Daubs
      President




<PAGE>




                    Exhibit A - Schedule of Fees to Servicing
           Agreement Between CUNA Mutual Insurance Society and 
                       Century Investment Management Co.

1.  Fees for cash management services.

As full compensation for cash management services,  CIMCO will pay a monthly fee
based on the net assets at the close of business on the last business day of the
preceding month multiplied by a specified factor.  For the Treasury 2000 Series,
the factor is .000000833,  which is approximately equal to an annualized rate of
 .001% of net assets.  For the Bond Series,  the factor is  .000001667,  which is
approximately  equal to an annualized rate of .002% of net assets. For the Money
Market Series and for CIMCO Money Market Trust, the fact is .000002500, which is
approximately  equal to an annualized rate of .003%. For the Balanced and Common
Stock  Series,  the factor is  .000004167,  which is  approximately  equal to an
annualized rate of .005% of net assets.

2.  Fees for investment administration.

CUNA Mutual has not begun performing investment  administration  services.  Fees
will be established at a later time.


CUNA MUTUAL INSURANCE SOCIETY


By:  /s/ Richard M. Heins                                     Date:  8/18/93
      Richard M. Heins
      President and Chief Executive Officer



CENTURY INVESTMENT MANAGEMENT CO.


By:  /s/ Michael S. Daubs                                     Date:  8/11/93
      Michael S. Daubs
      President


<PAGE>


                                    EXHIBIT 6
                             DISTRIBUTION AGREEMENT

IT IS HEREBY  AGREED by and  between  ULTRA  SERIES  FUND (the  "Fund") and CUNA
BROKERAGE SERVICES, INC. ("CUNA Brokerage) as follows:

                                       I.

The Fund  proposes to issue and sell shares of the Fund through CUNA  Brokerage.
CUNA  Brokerage  agrees to provide  sales and services  subject to the terms and
conditions  hereof.  The  shares  to be sold are  more  fully  described  in the
registration statement and the prospectus of the Fund.

                                       II.

The Fund grants CUNA  Brokerage  the  exclusive  right,  during the term of this
Agreement,  subject to  registration  requirements of the Securities Act of 1933
and the  Investment  Company Act of 1940 and the  provisions  of the  Securities
Exchange Act of 1934, to be the  distributor of the shares.  CUNA Brokerage will
sell the shares under such terms as set by the Fund.

                                      III.

CUNA Brokerage agrees that it shall undertake at its own expense, to perform all
duties and functions which are necessary and proper for the  distribution of the
shares.

                                       IV.

CUNA Brokerage shall be compensated for its distribution service pursuant to the
Distribution  Plan  adopted by the Fund.  CUNA  Brokerage  may from time to time
waive the compensation provided for herein.

                                       V.

The Fund shall furnish CUNA Brokerage with copies of all prospectuses, financial
statements, and other documents which CUNA Brokerage reasonably requests for use
in connection  with the  distribution  of the shares.  The Fund shall provide to
CUNA Brokerage such number of copies of the current  effective  prospectuses  as
CUNA Brokerage shall request.

                                       VI.

CUNA  Brokerage  is not  authorized  to give  any  information,  or to make  any
representations  concerning  the Fund other than those  contained in the current
registration  statement or  prospectus  filed with the  Securities  and Exchange
Commission or such sales literature as may be authorized by the Fund.

                                      VII.

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


                                      VIII.

CUNA Brokerage will use its best efforts in rendering  services to the Fund, but
in the absence of willful  misfeasance,  bad faith, gross negligence or reckless
disregard of its  obligations,  CUNA Brokerage will not be liable to the Fund or
any of its  shareholders for any error of judgement or mistake of law or for any
act of omission or for any losses sustained by the Fund or its shareholders.

                                       IX.

CUNA  Brokerage  shall  provide the Fund,  for review by the  Trustees,  and the
Trustees  shall  review,  at least  quarterly,  a written  report of the amounts
expended under this Agreement and the purpose for which such  expenditures  were
made.

                                       X.

This  Agreement has been approved by the Fund's initial  shareholder  and by the
Trustees, including a majority of the Trustees who are not interested persons of
the Fund and who have no direct or indirect  financial interest in the operation
of the  Agreement,  cast in person at a meeting called for the purpose of voting
on such Agreement.

                                       XI.

Under its terms,  this  Agreement  remains in effect from  December  29, 1993 to
December 29, 1994, and from year to year  thereafter,  provided such continuance
is approved  annually by a vote of the Trustees in the manner  described  above.
This Agreement may not be amended to increase  materially the amount to be spent
for the services  described  therein without approval of the shareholders of the
Fund, and all material amendments to this Agreement must also be approved by the
Trustees in the manner  described  above. The Agreement may be terminated at any
time, without payment of any penalty,  by vote of a majority of the Trustees who
are not  interested  persons  of the  Fund and who have no  direct  or  indirect
financial interest in the operation of the Agreement, or by a vote of a majority
of the outstanding  voting  securities of the Fund (as defined in the Investment
Company  Act of 1940) on not more than  sixty  (60) days  written  notice to any
other party to the Agreement. This Agreement will automatically terminate in the
event of its assignment (as defined in the Investment  Company Act of 1940).  So
long as the Agreement is in effect, the selection and nomination of Trustees who
are not  interested  persons of the Fund shall be committed to the discretion of
the Trustees who are not interested  persons.  The Trustees have determined that
in their  judgement,  there is a reasonable  likelihood  that the Agreement will
benefit the Fund and its shareholders.  In the Trustee's quarterly review of the
Agreement,  they will  consider its continued  appropriateness  and the level of
compensation provided therein.

                                      XII.

The terms of this Agreement are subject to the Plan of Distribution duly adopted
by the Board of Trustees of the Fund pursuant to Rule 12b-1 under the Investment
Company  Act of 1940.  This  Agreement  shall  be  automatically  amended  where
applicable to conform with any changes made to said Plan.


                                      XIII.

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

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

EXECUTED this 15th day of November, 1993.

                                                  THE FUND
                                                  ULTRA SERIES FUND

                                              BY:    /s/ Michael S. Daubs
                                                    Michael S. Daubs, President

ATTEST:    Judith Hunter
                                                   DISTRIBUTOR
                                                   CUNA BROKERAGE SERVICES, INC.

                                               BY:   /s/ Robert W. Bush
                                                     Robert W. Bush, President

ATTEST:    Judith Hunter


<PAGE>


                                    EXHIBIT 8



                          MUTUAL FUND CUSTODY AGREEMENT


                                Ultra Series Fund

                     UNITED STATES TRUST COMPANY OF NEW YORK

                                  June 24, 1993



                                     <PAGE>


                          MUTUAL FUND CUSTODY AGREEMENT
                                Ultra Series Fund
                                Table of Contents

                             Section/Paragraph Page
1.   Appointment.......................................................1
2.   Delivery of Documents.............................................1
3.   Definitions.......................................................2
4.   Delivery and Registration of the Property.........................3
5.   Voting Rights.....................................................4
6.   Receipt and Disbursement of Money.................................4
7.   Receipt of Securities.............................................5
8.   Use of Securities Depository or the Book-Entry System.............6
9.   Instructions Consistent With The Articles, etc....................6
10. Transactions Not Requiring Instructions............................8
11. Transactions Requiring Instructions...............................11
12. Purchase of Securities............................................12
13. Sales of Securities...............................................12
14. Authorized Shares.................................................13
15. Records...........................................................13
16. Cooperation with Accountants......................................13
17. Confidentiality...................................................13
18. Equipment Failures................................................14
19. Right to Receive Advice...........................................14
20. Compliance with Governmental Rules and Regulations................15
21. Compensation......................................................15
22. Indemnification...................................................15
23. Responsibility of U.S. Trust......................................16
24. Collection........................................................17
25. Duration and Termination..........................................18
26. Notices...........................................................18
27. Insurance.........................................................19
28. Further Actions...................................................19
29. Amendments........................................................19
30. Miscellaneous.....................................................19
Signatures............................................................20
Attachment A -- Fees
Attachment B -- Investment Portfolios of the Fund



<PAGE>


                          MUTUAL FUND CUSTODY AGREEMENT

             THIS  AGREEMENT  is made as of  6/24/93,  by and  between the Ultra
Series Fund, a  Massachusetts  Business  Trust (the  "Fund"),  and UNITED STATES
TRUST COMPANY OF NEW YORK, a New York State  chartered bank trust company ("U.S.
Trust").

                                   WITNESSETH:

             WHEREAS,   the  Fund  is  registered  as  an  open-end   management
investment  company  under the  Investment  Company Act of 1940, as amended (the
"1940 Act"); and

             WHEREAS,  the Fund  desires  to retain  U.S.  Trust to serve as the
Fund's custodian and U.S. Trust is willing to furnish such services;

             NOW,  THEREFORE,  in  consideration  of  the  premises  and  mutual
covenants herein contained, it is agreed between the parties hereto as follows:

             1.  Appointment.  The Fund  hereby  appoints  U.S.  Trust to act as
custodian of its portfolio securities,  cash and other property on the terms set
forth in this  Agreement.  U.S.  Trust  accepts such  appointment  and agrees to
furnish the services herein set forth in return for the compensation as provided
in Paragraph 21 of this Agreement.

             2.  Delivery of Documents.  The Fund will promptly  furnish to U.S.
Trust such copies, properly certified or authenticated,  of contracts, documents
and other  related  information  that U.S.  Trust may  request  or  requires  to
properly discharge its duties. Such documents may include but are not limited to
the following:

             (a) Resolutions of the Fund's Trustees  authorizing the appointment
of U.S. Trust as Custodian of the portfolio securities,  cash and other property
of the Fund and approving this Agreement;

             (b)  Incumbency   and  signature   certificates   identifying   and
containing the signatures of the Fund's officers  and/or the persons  authorized
to sign Written Instructions, as hereinafter defined, on behalf of the Fund;

              (c) The Fund's  Declaration  of Trust filed with the Office of the
Secretary of the Commonwealth of Massachusetts and all amendments  thereto (such
Declaration of Trust, as currently in effect and as they shall from time to time
be amended, are herein called the "Declaration");

             (d) The Fund's By-Laws and all amendments thereto (such By-Laws, as
currently  in effect and as they shall from time to time be amended,  are herein
called the "By-Laws");

             (e)   Resolutions  of  the  Fund's   Trustees   and/or  the  Fund's
stockholders  approving the Investment  Advisory  Agreement between the Fund and
the Fund's investment adviser (the "Advisory Agreement");

              (f) The Advisory Agreement;

             (g) The Fund's  current  Registration  Statement on Form N-1A under
the 1940 Act and the  Securities  Act of 1933,  as  amended  ("the 1933 Act") as
filed with the Securities and Exchange Commission (the "SEC"); and

             (h) The Fund's most recent prospectus  including all amendments and
supplements thereto (the "Prospectus").

             The Fund will furnish  U.S.  Trust from time to time with copies of
all amendments of or  supplements  to the foregoing,  if any. The Fund will also
furnish  U.S.  Trust with a copy of the  opinion  of  counsel  for the Fund with
respect to the validity of the shares of common stock,  par value $.01 per share
(the "Shares"),  of the Fund and the status of such Shares under the 1933 Act as
registered  with  the  SEC,  and  under  any  other  applicable  federal  law or
regulation.

      3. Definitions.

             (a)  "Authorized  Person".  As  used in this  Agreement,  the  term
"Authorized  Person" means the Fund's President,  Vice-President,  Treasurer and
any other  person,  whether or not any such  person is an officer or employee of
the  Fund,  duly  authorized  by  the  Trustees  of the  Fund  to  give  Written
Instructions on behalf of the Fund.

             (b)  "Book-Entry  System".  As  used in this  Agreement,  the  term
"Book-Entry  System" means the Federal  Reserve/Treasury  book-entry  system for
United States and federal agency securities, its successor or successors and its
nominee or nominees.

             (c)  "Property".  The term  "Property",  as used in this Agreement,
means:

             (i) any and all  securities,  cash,  and other property of the Fund
             which  the  Fund  may  from  time to time  deposit,  or cause to be
             deposited,  with U.S.  Trust or which  U.S.  Trust may from time to
             time hold for the Fund;

             (ii)  all  income  in  respect  of any  such  securities  or  other
             property;

             (iii) all proceeds of the sales of any of such  securities or other
             property;

              and

             (iv) all  proceeds  of the sale of  securities  issued by the Fund,
             which  are  received  by U.S.  Trust  from  time to time from or on
             behalf of the Fund.

         (d)  "Securities  Depository".  As  used in this  Agreement,  the  term
"Securities  Depository"  shall mean The Depository  Trust  Company,  a clearing
agency  registered  with the SEC, or its successor or successors and its nominee
or  nominees;  and shall also mean any other  registered  clearing  agency,  its
successor  or  successors,  specifically  identified  in a  certified  copy of a
resolution of the Fund's Trustees approving deposits by U.S.
Trust therein.

        (e) "Written Instructions". Means instructions

              (i) delivered by mail, tested telegram,  cable,  telex,  facsimile
        sending  device,  and received by U.S.  Trust,  signed by one Authorized
        Person if the  transaction is valued at less than  $1,000,000 and by two
        Authorized  Persons if the  transaction is valued at equal to or greater
        than  $1,000,000 or by persons  reasonably  believed by U.S. Trust to be
        Authorized Persons; or

            (ii)  transmitted   electronically  through  the  U.S.  Trust  Asset
        Management  System  or  any  similar   electronic   instruction   system
        acceptable to U.S. Trust.

         4. Delivery and Registration of the Property.  The Fund will deliver or
cause to be delivered to U.S.  Trust all Property  owned by it,  including  cash
received for the  issuance of its Shares,  at any time during the period of this
Agreement,  except for securities and monies to be delivered to any subcustodian
appointed pursuant to Paragraph 7 hereof. U.S. Trust will not be responsible for
such securities and such monies until actually  received by U.S. Trust or by any
subcustodian. All securities delivered to U.S. Trust or to any such subcustodian
(other than in bearer  form) shall be  registered  in the name of the Fund or in
the name of a nominee of the Fund or in the name of U.S. Trust or any nominee of
U.S.  Trust (with or without  indication of fiduciary  status) or in the name of
any  subcustodian  or any  nominee of such  subcustodian  appointed  pursuant to
Paragraph  7 hereof  or  shall be  properly  endorsed  and in form for  transfer
satisfactory to U.S. Trust.

             5.  Voting  Rights.   With  respect  to  all  securities,   however
registered,  it is understood  that the voting and other rights and powers shall
be  exercised by the Fund.  U.S.  Trust's only duty shall be to mail to the Fund
any documents received,  including proxy statements and offering circulars, with
any  proxies  for  securities  registered  in a nominee  name  executed  by such
nominee.  Where  warrants,  options,  tenders  or other  securities  have  fixed
expiration dates, the Fund understands that in order for U.S. Trust to act, U.S.
Trust must  receive  the Fund's  instructions  at its  offices in New York City,
addressed  as U.S.  Trust may from time to time  request,  by no later than noon
(New York City time) at least one business day prior to the last  scheduled date
to act with respect  thereto (or such earlier date or time as permits the Fund a
reasonable period of time in which to respond after U.S. Trust notifies the Fund
of such date or time).  Absent U.S. Trust's timely receipt of such instructions,
such instruments will expire without liability to U.S. Trust.

               6. Receipt and Disbursement of Money.

         (a) U.S.  Trust shall open and maintain a custody  account for the Fund
(the "Account")  subject only to draft or order by U.S. Trust acting pursuant to
the terms of this  Agreement,  and shall  hold in such  Account,  subject to the
provisions  hereof,  all cash  received by it from or for the Fund.  U.S.  Trust
shall make  payments  of cash to, or for the account of, the Fund from such cash
only (i) for the purchase of securities for the Fund as provided in paragraph 12
hereof; (ii) upon receipt of Written Instructions,  for the payment of dividends
or other  distributions  of  shares,  or for the  payment  of  interest,  taxes,
administration,  distribution or advisory fees or expenses which are to be borne
by the Fund under the terms of this Agreement,  any Advisory  Agreement,  or any
administration agreement of the Fund; (iii) upon receipt of Written Instructions
for  payments  in  connection  with the  conversion,  exchange or  surrender  of
securities  owned or subscribed to by the Fund and held by or to be delivered to
U. S. Trust; (iv) to a subcustodian  pursuant to Paragraph 7 hereof; or (v) upon
receipt of Written Instructions for other corporate purposes.

         (b) U.S. Trust is hereby  authorized to endorse and collect all checks,
drafts or other orders for the payment of money  received as  custodian  for the
Fund.

        7. Receipt of Securities.

         (a) Except as provided by Paragraph 8 hereof, U.S. Trust shall hold all
securities  and  non-cash  Property  received  by it  for  the  Fund.  All  such
securities and non-cash Property are to be held or disposed of by U.S. Trust for
the Fund  pursuant  to the terms of this  Agreement.  In the  absence of Written
Instructions  accompanied  by a certified  resolution  authorizing  the specific
transaction by the Fund's Trustees,  U.S. Trust shall have no power or authority
to withdraw,  deliver, assign,  hypothecate,  pledge or otherwise dispose of any
such  securities and non-cash  Property,  except in accordance  with the express
terms provided for in this  Agreement.  In connection with its duties under this
Paragraph  7, U.S.  Trust  may,  at its own  expense,  enter  into  subcustodian
agreements  with  other  banks or trust  companies  for the  receipt  of certain
securities  and  cash to be  held by U.S.  Trust  for the  account  of the  Fund
pursuant to this Agreement; provided that each such bank or trust company has an
aggregate capital, surplus and undivided profits, as shown by its last published
report, of not less than twenty million dollars ($20,000,000) and that such bank
or trust company agrees with U.S.  Trust to comply with all relevant  provisions
of the 1940 Act and applicable rules and regulations thereunder. U.S. Trust will
be liable for acts or omissions of any such subcustodian.

         (b) Promptly  after the close of business on each day, U.S. Trust shall
furnish the Fund with  confirmations  and a summary of all  transfers to or from
the account of the Fund during said day. Where securities are transferred to the
account of the Fund  established  at a Securities  Depository  or the Book Entry
System  pursuant to Paragraph 8 hereof,  U.S.  Trust shall also by book-entry or
otherwise  identify as  belonging to the Fund the  quantity of  securities  that
belongs to the Fund that are part of a fungible bulk of securities registered in
the name of U.S. Trust (or its nominee) or shown in U.S.  Trust's account on the
books of a Securities  Depository or the Book-Entry System. At least monthly and
from time to time,  U.S. Trust shall furnish the Fund with a detailed  statement
of the Property held for the Fund under this Agreement.

         8. Use of Securities  Depository  or the  Book-Entry  System.  The Fund
shall deliver to U.S.  Trust a certified  resolution of the Trustees of the Fund
approving,  authorizing and  instructing  U.S. Trust on a continuous and ongoing
basis until instructed to the contrary by Written Instructions actually received
by U.S. Trust (i) to deposit in a Securities Depository or the Book-Entry System
all  securities of the Fund  eligible for deposit  therein and (ii) to utilize a
Securities  Depository  or the  Book-Entry  System  to the  extent  possible  in
connection  with the  performance  of its duties  hereunder,  including  without
limitation,  settlements  of purchases and sales of securities by the Fund,  and
deliveries and returns of securities  collateral in connection with  borrowings.
Without  limiting the  generality  of such use, it is agreed that the  following
provisions shall apply thereto:

             (a)  Securities  and any cash of the Fund deposited in a Securities
Depository or the  Book-Entry  System will at all times be  segregated  from any
assets and cash  controlled by U.S. Trust in other than a fiduciary or custodian
capacity but may be commingled with other assets held in such  capacities.  U.S.
Trust will effect payment for  securities and receive and deliver  securities in
accordance with accepted  industry  practices in the place where the transaction
is settled,  unless the Fund has given U.S.  Trust Written  Instructions  to the
contrary.

             (b) All Books and records  maintained by U.S. Trust which relate to
the Fund's  participation  in a Securities  Depository or the Book-Entry  System
will at all times  during U.S.  Trust's  regular  business  hours be open to the
inspection of the Fund's duly authorized  employees or agents, and the Fund will
be furnished with all  information in respect of the services  rendered to it as
it may require.

             (c) U.S. Trust is liable to the Fund with respect to securities and
cash  to  which  the  Fund  is  entitled,  held or  received  by the  Securities
Depository and in the Federal Reserve Book Entry System as agent for U.S. Trust,
as if the same were held or received by U.S. Trust at its own offices.

         9. Instructions Consistent With The Declaration.  etc. Unless otherwise
provided in this Agreement, U.S. Trust shall act only upon Written Instructions.
U.S. Trust may assume that any Written  Instructions  received hereunder are not
in any way  inconsistent  with any  provision  of the Articles or By-Laws of the
Fund or any vote or resolution of the Fund's Trustees, or any committee thereof.
U S. Trust  shall be entitled  to rely upon any  Written  Instructions  actually
received by U.S.  Trust  pursuant to this  Agreement.  The Fund agrees that U.S.
Trust shall incur no liability in acting upon Written Instructions given to U.S.
Trust.  In accord  with  instructions  from the Fund,  as  required  by accepted
industry  practice or as U.S. Trust may elect in effecting the execution of Fund
instructions,  advances of cash or other  Property made by U.S.  Trust,  arising
from the purchase,  sale, redemption,  transfer or other disposition of Property
of the Fund, or in connection with the disbursement of funds to any party, or in
payment of fees,  expenses,  claims or  liabilities  owed to. U.S.  Trust by the
Fund, or to any other party which has secured judgment in a court of law against
the Fund which creates an overdraft in the accounts or over-delivery of Property
shall be deemed a loan by U.S.  Trust to the Fund,  payable on  demand,  bearing
interest at such rate  customarily  charged by U.S. Trust for similar loans. The
Fund agrees that test  arrangements,  authentication  methods or other  security
devices  to be used  with  respect  to  instructions  which the Fund may give by
telephone, telex, TWX facsimile transmission, bank wire or through an electronic
instruction  system,  shall be processed in accordance with terms and conditions
for the use of such arrangements,  methods or devices as U.S. Trust may put into
effect and modify  from time to time.  The Fund shall  safeguard  any test keys,
identification  codes or other security devices which U.S. Trust makes available
to the  Fund  and  agrees  that the Fund  shall  be  responsible  for any  loss,
liability  or damage  incurred by U.S.  Trust or by the Fund as a result of U.S.
Trust's acting in accordance  with  instructions  from any  unauthorized  person
using the proper  security  device  unless  such loss,  liability  or damage was
incurred as a result of U.S.  Trust's  negligence  or willful  misconduct.  U.S.
Trust may  electronically  record,  but shall not be obligated to so record, any
instructions given by telephone and any other telephone discussions with respect
to the Account.  In the event that the Fund uses U.S.  Trust's Asset  Management
System  ("AMS"),  the Fund agrees  that U.S.  Trust is not  responsible  for the
consequences  of the failure of the AMS to perform  for any  reason,  beyond the
reasonable control of U.S. Trust, or the failure of any communications  carrier,
utility, or communications network. In the event the AMS is inoperable, the Fund
agrees that it will accept the  communication  of  transaction  instructions  by
telephone,  facsimile  transmission  on  equipment  compatible  to U.S.  Trust's
facsimile receiving equipment or by letter, at no additional charge to the Fund.

         10. Transactions Not Requiring  Instructions.  U.S. Trust is authorized
to take the following action without Written Instructions:

         (a) Collection of Income and Other Payments. U.S. Trust shall:

                  (i)  collect  and  receive  for the  account of the Fund,  all
         income  and  other  payments  and  distributions,   including  (without
         limitation)  stock  dividends,  rights,  warrants  and  similar  items,
         included or to be included in the  Property of the Fund,  and  promptly
         advise  the Fund of such  receipt  and shall  credit  such  income,  as
         collected,  to the Fund. From time to time,  U.S. Trust may elect,  but
         shall  not be so  obligated,  to  credit  the  Account  with  interest,
         dividends or principal  payments on payable or  contractual  settlement
         date,  in  anticipation  of  receiving  same  from  a  payor,   central
         depository,  broker or other agent employed by the Fund or U.S.  Trust.
         Any such  crediting and posting  shall be at the Fund's sole risk,  and
         U.S.  Trust shall be authorized to reverse any such advance  posting in
         the event U.S.  Trust does not receive  good funds from any such payor,
         central depository, broker or agent of the Fund.

                  (ii) with respect to  securities  of foreign  issuers,  effect
         collection of dividends,  interest and other income,  and to notify the
         Fund  of  any  call  for  redemption,   offer  of  exchange,  right  of
         subscription,  reorganization,  or  other  proceedings  affecting  such
         securities,  or any default in payments due thereon.  It is understood,
         however,  that  U.S.  Trust  shall be under no  responsibility  for any
         failure or delay in effecting  such  collections  or giving such notice
         with respect to securities of foreign issuers, regardless of whether or
         not the relevant  information  is published  in any  financial  service
         available  to U.S.  Trust  unless  such  failure or delay is due to its
         negligence or willful misconduct; provided that this sub-paragraph (ii)
         shall not be construed as creating any such responsibility with respect
         to securities of non-foreign issuers.  Collections of income in foreign
         currency  are,  to the extent  possible,  to be  converted  into United
         States Dollars unless otherwise instructed in writing, and in effecting
         such  conversion  U.S. Trust may use such methods or agencies as it may
         see fit,  including  the  facilities  of its own  foreign  division  at
         customary rates. All risk and expenses  incident to such collection and
         conversion is for the account of the Fund and U.S.  Trust shall have no
         responsibility  for  fluctuations  in exchange rates affecting any such
         conversion.

                  (iii)  endorse and deposit for  collection  in the name of the
         Fund,  checks,  drafts, or other orders for the payment of money on the
         same day as received;

                  (iv)  receive  and  hold  for  the  account  of the  Fund  all
         securities received by the Fund as a result of a stock dividend,  share
         split-up or  reorganization,  recapitalization,  readjustment  or other
         rearrangement  or distribution of rights or similar  securities  issued
         with respect to any portfolio securities of the Fund held by U.S. Trust
         hereunder;

                  (v) present for  payment and collect the amount  payable  upon
         all securities which may mature or be called,  redeemed or retired,  or
         otherwise become payable on the date such securities become payable;

                  (vi) take any  action  which may be  necessary  and  proper in
         connection  with the  collection  and  receipt of such income and other
         payments and the endorsement for collection of checks, drafts and other
         negotiable instruments;

                  (vii)  with  respect  to  domestic  securities,   to  exchange
         securities in temporary  form for  securities  in  definitive  form, to
         effect  an  exchange  of the  shares  where  the par  value of stock is
         changed,  and to  surrender  securities  at maturity or when advised of
         earlier call for  redemption,  against  payment  therefor in accordance
         with accepted industry  practice.  The Fund understands that U.S. Trust
         subscribes to one or more nationally  recognized  services that provide
         information  with  respect  to calls for  redemption  of bonds or other
         corporate actions. U.S. Trust shall not be liable for failure to redeem
         any  called  bond or to take  other  action  if  notice of such call or
         action was not provided by any service to which it subscribes  provided
         that U.S.  Trust shall have acted in good faith without  negligence and
         in  accordance  with "Street  Practice"  (as is customary in industry).
         U.S. Trust shall have no duty to notify the Fund of any rights, duties,
         limitations,  conditions or other information set forth in any security
         (including mandatory or optional put, call and similar provisions), but
         U.S.  Trust shall  forward to the Fund any  notices or other  documents
         subsequently  received in regard to any such security.  When fractional
         shares of stock of a  declaring  corporation  are  received  as a stock
         distribution,   unless  specifically  instructed  to  the  contrary  in
         writing,  U.S.  Trust is authorized  to sell the fraction  received and
         credit  the  Fund's  account.  Unless  specifically  instructed  to the
         contrary in writing, U.S. Trust is authorized to exchange securities in
         bearer  form  for  securities  in  registered  form.  If  any  Property
         registered in the name of a nominee of U.S. Trust is called for partial
         redemption by the issuer of such Property,  U.S. Trust is authorized to
         allot the called  portion to the respective  beneficial  holders of the
         Property in such manner deemed to be fair and  equitable by U.S.  Trust
         in its sole discretion.

         (b) Miscellaneous Transactions.  U.S. Trust is authorized to deliver or
cause to be delivered Property against payment or other consideration or written
receipt therefor in the following cases:

         (i) for  examination by a broker selling for the account of the Fund in
         accordance with street delivery custom;

         (ii) for the exchange of interim  receipts or temporary  securities for
         definitive securities;

         (iii)  for  transfer  of  securities  into the name of the Fund or U.S.
         Trust or a nominee of  either,  or for  exchange  of  securities  for a
         different   number  of   bonds,   certificates,   or  other   evidence,
         representing  the same aggregate face amount or number of units bearing
         the same  interest  rate,  maturity date and call  provisions,  if any;
         provided that, in any such case, the new securities are to be delivered
         to U.S. Trust.

 If to the Fund:                Ultra Series Fund
                                2000 Heritage Way
                                Waverly, IA 50677-0061
                                (301) 352-1000

If to U.S. Trust:               Mr. Peter Arrighetti
                                Senior Vice President
                                U. S. Trust Company of New York
                                114 West 47th Street
                                New York, NY 10036

         11.  Transactions  Requiring  Instructions.  Upon  receipt  of  Written
Instructions  and not otherwise,  U.S.  Trust,  directly or through the use of a
Securities Depository or the Book-Entry System, shall:

             (a)  Execute and deliver to such  persons as may be  designated  in
such Written  Instructions,  proxies,  consents,  authorizations,  and any other
instruments  whereby the authority of the Fund as owner of any securities may be
exercised,

             (b) Deliver any  securities  held for the Fund  against  receipt of
other  securities  or cash issued or paid in  connection  with the  liquidation,
reorganization,  refinancing,  merger,  consolidation or recapitalization of any
corporation, or the exercise of any conversion privilege;

             (c)  Deliver  any  securities  held for the Fund to any  protective
committee,  reorganization  committee  or other  person in  connection  with the
reorganization, refinancing, merger, consolidation,  recapitalization or sale of
assets of any  corporation,  against  receipt of such  certificates  of deposit,
interim  receipts or other  instruments  or  documents as may be issued to it to
evidence such delivery;

             (d) Make such  transfers or exchanges of the assets of the Fund and
take such  other  steps as shall be stated  in said  instructions  to be for the
purpose of effectuating any duly authorized plan of liquidation, reorganization,
merger, consolidation or recapitalization of the Fund;

              (e) Release securities  belonging to the Fund to any bank or trust
company for the purpose of pledge or  hypothecation  to secure any loan incurred
by the Fund;  provided,  however,  that  securities  shall be released only upon
payment  to U.S.  Trust of the  monies  borrowed,  except  that in  cases  where
additional collateral is required to secure a borrowing already made, subject to
proper prior authorization, further securities may be released for that purpose;
and  pay  such  loan  upon  redelivery  to  it  of  the  securities  pledged  or
hypothecated  therefor and upon  surrender of the note or notes  evidencing  the
loan;

              (f) Deliver any securities  held for the Fund upon the exercise of
a covered call option written by the Fund on such securities; and

             (g)  Deliver  securities  held for the Fund  pursuant  to  separate
security lending agreements concerning the lending of the Fund's securities into
which the Fund may enter, from time to time.

             (h) Without  specific  authorization  of the Fund, U.S. Trust shall
not  accept  due bills in place of  Property  or  securities  or accept  partial
delivery or  settlement.  U.S.  Trust is authorized  to deliver  Property in the
Funds,  against a receipt  therefor,  for examination in accordance with "street
delivery" custom and to accept, in lieu of Property, documents,  including trust
and collateral  receipts and letters of  undertaking,  as long as such documents
contain the  agreement of the issuer  thereof to hold such  Property  subject to
U.S. Trust's sole order.

             12.  Purchase  of  Securities.  Promptly  after  each  purchase  of
securities  by the  Investment  Adviser  (or any  sub-adviser),  the Fund  shall
deliver  to U.S.  Trust (as  Custodian)  Written  Instructions  specifying  with
respect to each such  purchase:  (a) the name of the issuer and the title of the
securities,  (b) the  number of shares of the  principal  amount  purchased  and
accrued  interest,  if any,  (c) the dates of purchase and  settlement,  (d) the
purchase price per unit,  (e) the total amount  payable upon such purchase,  (f)
the name of the person from whom or the broker  through  whom the  purchase  was
made and (g) the series of the Fund for which the purchase was made.  U.S. Trust
shall upon receipt of securities  purchased by or for the series of the Fund pay
out of the  moneys  held for the  account  of such  series of the Fund the total
amount  payable to the person from whom or the broker  through whom the purchase
was made,  provided  that the same  conforms to the total amount  payable as set
forth in such Written Instructions.

              13. Sales of Securities. Promptly after each sale of securities by
the  Investment  Adviser,  the Fund shall deliver to U.S.  Trust (as  Custodian)
Written Instructions, specifying with respect to each such sale: (a) the name of
the issuer and the title of the security,  (b) the number of shares or principal
amount sold,  and accrued  interest' if any, (c) the date of sale,  (d) the sale
price per unit, (e) the total amount payable to the Fund upon such sale, (f) the
name of the broker  through whom or the person to whom the sale was made and (g)
the series of the Fund for which the sale was made. U.S. Trust shall deliver the
securities  upon receipt of the total amount payable to the Fund upon such sale,
provided that the same conforms to the total amount payable as set forth in such
Written Instructions. Subject to the foregoing, U.S. Trust may accept payment in
such form as shall be satisfactory to it, and may deliver securities and arrange
for  payment  in  accordance  with  the  customs  prevailing  among  dealers  in
securities.

              14. Authorized Shares. The Fund has one class of shares.

              15.  Records.  The books and records  pertaining to the Fund which
are in the  possession  of U.S.  Trust shall be the  property of the Fund.  Such
books and records shall be prepared and  maintained as required by the 1940 Act;
other  applicable  federal and state  securities laws and rules and regulations;
and, any state or federal regulatory body having appropriate  jurisdiction.  The
Fund, or the Fund's authorized representatives,  shall have access to such books
and records at all times during U.S.  Trust's normal  business  hours,  and such
books and records shall be surrendered  to the Fund promptly upon request.  Upon
reasonable  request of the Fund,  copies of any such books and records  shall be
provided by U.S. Trust to the Fund or the Fund's  authorized  representative  at
the Fund's expense.

              16. Cooperation with Accountants.  U.S. Trust shall cooperate with
the  Fund's  independent   certified  public  accountants  and  shall  take  all
reasonable  action in the performance of its obligations under this Agreement to
assure that the necessary  information is made available to such accountants for
the expression of their  unqualified  opinion,  including but not limited to the
opinion included in the Fund's semiannual report on Form N-SAR.

              17. Confidentiality. U.S. Trust agrees on behalf of itself and its
employees to treat confidentially and as the proprietary information of the Fund
all records and other information relative to the Fund and its prior, present or
potential  Shareholders  and relative to the investment  advisers and its prior,
present or potential customers,  and not to use such records and information for
any purpose other than performance of its responsibilities and duties hereunder,
except after prior  notification  to and approval in writing by the Fund,  which
approval shall not be  unreasonably  withheld and may not be withheld where U.S.
Trust may be exposed to civil or criminal  contempt  proceedings  for failure to
comply,   when  requested  to  divulge  such  information  by  duly  constituted
authorities,  or  when so  requested  by the  Fund.  Nothing  contained  herein,
however,  shall  prohibit U.S.  Trust from  advertising or soliciting the public
generally with respect to other products or services, regardless of whether such
advertisement   or  solicitation   may  include  prior,   present  or  potential
Shareholders of the Fund.

             18. Equipment  Failures.  In the event of equipment failures beyond
U.S.  Trust's control,  U.S. Trust shall, at no additional  expense to the Fund,
take  reasonable  steps to  minimize  service  interruptions  but shall not have
liability with respect  thereto.  U.S. Trust shall enter into and shall maintain
in effect with  appropriate  parties one or more  agreements  making  reasonable
provision for back up emergency use of electronic data  processing  equipment to
the extent appropriate equipment is available.

19. Right to Receive Advice.

              (a)  Advice  of Fund.  If U.S.  Trust  shall be in doubt as to any
action to be taken or omitted by it, it may request, and shall receive, from the
Fund clarification or advice.

              (b) Advice of Counsel.  If U.S.  Trust shall be in doubt as to any
question of law involved in any action to be taken or omitted by U.S.  Trust, it
may request  advice at its own cost from counsel of its own choosing (who may be
counsel for the Fund or U.S. Trust, at the option of U.S. Trust).

              (c) Conflicting  Advice. In case of conflict between directions or
advice received by U.S. Trust pursuant to subparagraph (a) of this paragraph and
advice  received by U.S. Trust pursuant to  subparagraph  (b) of this paragraph,
U.S. Trust shall be entitled to rely on and follow the advice received  pursuant
to the latter provision alone.

              (d) Protection of U.S. Trust. U.S. Trust shall be protected in any
action or inaction which it takes or omits to take in reliance on any directions
or advice  received  pursuant to  subparagraph  (a) of this  section  which U.S.
Trust, after receipt of any such directions or advice, in good faith believes to
be consistent with such directions or advice. However, nothing in this paragraph
shall be construed as imposing upon U.S.  Trust any  obligation (i) to seek such
directions  or advice,  or (ii) to act in  accordance  with such  directions  or
advice  when  received,  unless,  under the terms or another  provision  of this
Agreement,  the same is a condition to U.S.  Trust's properly taking or omitting
to take such action.  Nothing in this subparagraph  shall excuse U.S. Trust when
an action or omission on the part of U.S. Trust constitutes willful misfeasance,
bad faith,  gross  negligence or reckless  disregard by U.S. Trust of its duties
under this Agreement.

             20.  Compliance with Governmental  Rules and Regulations.  The Fund
assumes full responsibility for insuring that the contents of each Prospectus of
the Fund complies  with all  applicable  requirements  of the 1933 Act, the 1940
Act, and any laws,  rules and  regulations of  governmental  authorities  having
jurisdiction.

              21.  Compensation.  As  compensation  for the  services  described
within  this  Agreement  and  rendered  by U.S.  Trust  during  the term of this
Agreement,  the Fund will pay to U.S. Trust, in addition to reimbursement of its
out-of-pocket expenses, monthly fees as outlined in Attachment A.

              22.  Indemnification.  The Fund,  as sole  owner of the  Property,
agrees to indemnify  and hold  harmless  U.S.  Trust and its  nominees  from all
taxes,  charges,  expenses,  assessments,  claims,  and liabilities  (including,
without  limitation,  liabilities  arising  under the 1933 Act,  the  Securities
Exchange  Act of 1934 as  amended,  the 1940  Act,  and any  state  and  foreign
securities  and blue sky laws,  all as or to be  amended  from time to time) and
expenses,  including  (without  limitation)  attorney's fees and  disbursements,
arising directly or indirectly (a) from the fact that securities included in the
Property are registered in the name of any such nominee or (b) without  limiting
the  generality of the foregoing  clause (a) from any action or thing which U.S.
Trust  takes  or  does or  omits  to  take  or do (i) at the  request  or on the
direction of or in reliance on the advice of the Fund given in  accordance  with
the terms of this Agreement,  or (ii) upon Written Instructions;  provided, that
neither U.S. Trust nor any of its nominees or subcustodian  shall be indemnified
against  any  liability  to the  Fund or to its  Shareholders  (or any  expenses
incident to such liability) arising out of (x) U.S. Trust's or such nominee's or
subcustodian's own willful misfeasance,  bad faith, gross negligence or reckless
disregard of its duties under this Agreement or any agreement between U.S. Trust
and any nominee or  subcustodian or (y) U.S.  Trust's own or its  subcustodian's
negligent  failure to perform its duties under this  Agreement.  In the event of
any advance of cash for any purpose made by U.S. Trust  resulting from orders or
Written Instructions of the Fund, or in the event that U.S. Trust or its nominee
or  subcustodian  shall  incur or be  assessed  any  taxes,  charges,  expenses,
assessments,  claims or liabilities in connection  with the  performance of this
Agreement,  except such as may arise from its or its nominee's or subcustodian's
own negligent action, negligent failure to act, willful misconduct,  or reckless
disregard of its duties under this Agreement or any agreement between U.S. Trust
and any nominee or  subcustodian,  the Fund shall promptly  reimburse U.S. Trust
for such advance of cash or such taxes, charges, expenses,  assessments,  claims
or liabilities.

             U.S.  Trust will  indemnify  the Fund for loss of  Property  in its
care,  provided  such loss is due to the gross  negligence or dishonesty of U.S.
Trust's  officers  or  employees,  or  to  burglary,   robbery,  holdup,  theft,
extortion, mysterious disappearance or loss due to damage or destruction. In the
event of such loss,  U.S.  Trust  agrees  that it shall  promptly  replace  such
Property or the value of same (by, among other means,  posting  appropriate bond
with the issuer to obtain reissue of such Property),  together with the value of
any loss of rights or privileges resulting from such loss. U.S. Trust shall make
available  to the Fund for  inspection  any such  Property  or value  amounts so
replaced.

             23. Responsibility of U.S. Trust. U.S. Trust shall be under no duty
to take any action on behalf of the Fund except as specifically set forth herein
or as may be specifically agreed to by U.S. Trust in writing. In the performance
of its duties  hereunder,  U.S.  Trust shall be obligated  to exercise  care and
diligence and to act in good faith and to use its best efforts within reasonable
limits to insure the accuracy of all services  performed  under this  Agreement.
U.S.  Trust shall be  responsible  for its own negligent  failure or that of any
subcustodian  it shall appoint to perform its duties under this Agreement but to
the extent that duties,  obligations and  responsibilities are not expressly set
forth in this Agreement,  U.S. Trust shall not be liable for any act or omission
which does not constitute willful misfeasance, bad faith, or gross negligence on
the part of U.S.  Trust or reckless  disregard of such duties,  obligations  and
responsibilities.  Without  limiting the  generality  of the foregoing or of any
other  provision of this  Agreement,  U.S.  Trust in connection  with its duties
under this  Agreement  shall not be under any duty or obligation to inquire into
and shall not be liable for or in respect of (a) the validity or  invalidity  or
authority or lack thereof of any advice,  direction,  notice or other instrument
which conforms to the applicable  requirements  of this  Agreement,  if any, and
which U.S.  Trust  believes to be genuine,  (b) the validity of the issue of any
securities  purchased or sold by the Fund,  the legality of the purchase or sale
thereof  or the  propriety  of the amount  paid or  received  therefor,  (c) the
legality of the issue or sale of any Shares, or the sufficiency of the amount to
be received  therefor,  (d) the legality of the redemption of any Shares, or the
propriety of the amount to be paid therefor, (e) the legality of the declaration
or payment of any dividend or distribution on Shares, or (f) delays or errors or
loss of data occurring by reason of  circumstances  beyond U.S. Trust's control,
including  acts of civil or  military  authority,  national  emergencies,  labor
difficulties,  fire,  mechanical breakdown (except as provided in Paragraph 18),
flood or catastrophe,  acts of God, insurrection,  war, riots, or failure of the
mail, transportation systems, communication systems or power supply.

             24.  Collection.  All  collections  of monies or other  property in
respect,  or which are to become part, of the Property (but not the  safekeeping
thereof  upon receipt by U.S.  Trust) shall be at the sole risk of the Fund.  In
any case in which U.S.  Trust does not receive any payment due the Fund within a
reasonable  time after U.S. Trust has made proper demands for the same, it shall
so notify  the Fund in  writing,  including  copies of all demand  letters,  any
written responses thereto,  and memoranda of all oral responses thereto,  and to
telephonic  demands,  and await instructions from the Fund. U.S. Trust shall not
be obliged  to take legal  action  for  collection  unless and until  reasonably
indemnified to its  satisfaction.  U.S. Trust shall also notify the Fund as soon
as reasonably  practicable whenever income due on securities is not collected in
due course.

             25. Duration and Termination.  This Agreement shall be effective as
of the date hereof and shall continue  until  termination by the Fund or by U.S.
Trust on 90  day's  written  notice.  Upon any  termination  of this  Agreement,
pending  appointment of a successor to U.S. Trust or a vote of the  Shareholders
of the  Fund to  dissolve  or to  function  without  a  custodian  of its  cash,
securities or other property,  U.S. Trust shall not deliver cash,  securities or
other  property of the Fund to the Fund, but may deliver them to a bank or trust
company of its own selection,  having aggregate  capital,  surplus and undivided
profits,  as shown by its last published  report of not less than twenty million
dollars  ($20,000,000)  as a successor  custodian  for the Fund to be held under
terms similar to those of this  Agreement,  provided,  however,  that U.S. Trust
shall not be required to make any such  delivery or payment  until full  payment
shall have been made by the Fund of all liabilities  constituting a charge on or
against the  properties  then held by U.S. Trust or on or against U.S. Trust and
until  full  payment  shall  have  been  made to U.S.  Trust of all of its fees,
compensation,  costs and expenses,  subject to the provisions of Paragraph 21 of
this Agreement.

              26. Notices.  All notices and other  communications  (collectively
referred to as "Notice" or "Notices" in this  paragraph)  hereunder  shall be in
writing or by confirming  telegram,  cable,  telex, or facsimile sending device.
Notices shall be addressed (a) if to U.S. Trust, at U.S. Trust's address, 114 W.
47th Street,  New York, New York,  10036; (b) if to the. Fund, at the address of
the Fund; or (c) if to neither of the foregoing,  at such other address as shall
have been notified to the sender of any such Notice or other  communication.  If
the location of the sender of a Notice and the address of the addressee  thereof
are, at the time of sending,  more than 100 miles apart,  the Notice may be sent
by  first-class  mail, in which case it shall be deemed to have been given three
days  after it is  sent,  or if sent by  confirming  telegram,  cable,  telex or
facsimile  sending  device,  it shall be deemed to have been given  immediately,
and, if the location of the sender of a Notice and the address of the  addressee
thereof are, at the time of sending,  not more than 100 miles apart,  the Notice
may be sent by  first-class  mail, in which case it shall be deemed to have been
given two days after it is sent, of if sent by messenger,  it shall be deemed to
have been given on the day it is delivered,  or if sent by confirming  telegram,
cable,  telex or facsimile sending device, it shall be deemed to have been given
immediately.  All postage,  cable, telegram,  telex and facsimile sending device
charges  arising  from the  sending of a Notice  hereunder  shall be paid by the
sender.

              27. Insurance.  U.S. Trust shall at all times carry insurance with
insurers  acceptable  to the Fund and in  amounts  sufficient  to cover  losses,
errors,  omissions,  or fraud for which U.S. Trust in this custody agreement has
agreed to indemnify  the Fund.  From time to time the types and amounts of these
policies will be reviewed with the Fund by U.S. Trust.

              28.  Further  Actions.  Each party  agrees to perform such further
acts and execute such  further  documents as are  necessary  to  effectuate  the
purposes hereof.

              29.  Amendments.  This Agreement or any part hereof may be changed
or waived only by an  instrument  in writing  signed by the party  against which
enforcement of such change or waiver is sought.

              30.  Miscellaneous.  This Agreement  embodies the entire Agreement
and  understanding   between  the  parties  hereto,  and  supersedes  all  prior
agreements and  understandings  relating to the parties hereto.  The captions in
this  Agreement  are included for  convenience  of reference  only and in no way
define or  delimit  any of the  provisions  hereof  or  otherwise  affect  their
construction or effect.  This Agreement shall be deemed to be a contract made in
New York and governed by New York law. If any provision of this Agreement  shall
be held or made invalid by a court  decision,  statute,  rule or otherwise,  the
remainder of this Agreement shall not be affected thereby.  This Agreement shall
be binding  upon and shall inure to the benefit of the parties  hereto and their
respective successors.




<PAGE>


IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
by their officers designated below as of the day and year first above written.

                                                 ULTRA SERIES FUND

Attest:  Judith Hunter                       By:     /s/ Michael S. Daubs
                                             Name:  Michael S. Daubs
                                             Title:           President


                                            UNITED STATES TRUST COMPANY
                                                     OF NEW YORK


 Attest:  Thomas V. D'Bullan                 By:     /s/  Anne J. Marino
                                             Name:  Anne J. Marino
                                             Title:           Vice President



<PAGE>


ATTACHMENT A

Fees

For the  services  described  in the  Agreement,  the Fund  shall  pay a custody
safekeeping fee and custody transaction fees as follows:

         Domestic Custody Safekeeping Fees

         .03% (3 basis points) on the first $50 million in assets per Fund, plus
         .02% (2 basis  points) on the  second  $50  million in assets per fund,
          plus
         .01% (1 basis  point) on assets in excess of $100  million in eachFund.

         There is no minimum fee for a Fund.

         Domestic Custody Transaction Fees

         $15.00 per DTC, PTC or Fed Book Entry  transaction  
         $25.00 per physical transaction  
         $35.00 per future or option wire $8.00 per  outgoing  wire transfer

All out-of-pocket  expenses related to the provision of services under the terms
of this Agreement will be billed to the Fund monthly.



<PAGE>


ATTACHMENT  B

Portfolios of the Ultra Series Fund

         Money Market Series
         Common Stock Series
         Bond Series
         Balanced Series
         Treasury 2000 Series


<PAGE>


                                 CASH DATA ENTRY
                              FUNDS TRANSFER SYSTEM
                                SERVICE AGREEMENT
                                   (AGREEMENT)

Pursuant to and in furtherance of a Custody Agreement (the "Custody  Agreement")
between U.S. Trust Company of New York ("U.S.  Trust") and the undersigned ("the
Customer"),  the Customer has requested that U.S. Trust provide it with a system
through which the Customer may,  pursuant to the  procedures set forth herein in
Paragraph Second, by automated instructions to U.S. Trust have funds transferred
from the Customer's  Accounts (the "Account(s)") at U.S. Trust to other Accounts
of the Customer or to accounts of third parties,  either with U.S. Trust or with
other members of the Federal Reserve  System.  U.S. Trust makes available to its
customers,  at their  option,  such a system which is called the Cash Data Entry
System ("CDE").

The Customer hereby requests that U.S. Trust provide it with the CDE Service.

U.S. Trust and Customer therefore agree:

FIRST:    Transfer of Funds

U.S. Trust is authorized and agrees to:

A)       Process  and  transmit  requests  for the  transfer  of funds  from the
         Customer's  Account(s)  with  U.S.  Trust  to other  Account(s)  of the
         Customer or to its own accounts or the  accounts of third  parties with
         other members of the Federal Reserve Bank System (the "Transfer Request
         (s)")  issued by two  separate  representatives  of customer  expressly
         authorized  by  Customer  to utilize  the CDE system  (the  "Authorized
         Representatives"). Transfer requests shall be issued in accordance with
         the Cash Data Entry System  Service  Procedures  as set forth herein in
         Paragraph Second;

B)       Effect the appropriate  debits to Customer's  account(s) and credits to
         1) other  Account(s)  of the Customer  with U.S.  Trust,  or; 2) to the
         appropriate Federal Reserve Member Bank, as specified in the applicable
         CDE Transfer Requests.

SECOND: CDE Authorization Procedures

A)       Transfers Between Customer's Accounts with U.S. Trust

U.S.  Trust will  assign to each  Authorized  Representative  so  designated  by
Customer a system User Identification Number ("User ID.) enabling the Authorized
Representative   to  initiate  Transfer  Requests  to  move  funds  between  the
Customer's  Accounts  maintained  at  U.S.  Trust.  A list  of  such  Authorized
Representatives and their signatures in a format acceptable to U.S. Trust, shall
be provided to U.S. Trust by the Customer.

Each   Transfer   Request  so   initiated   shall   require  the   approval  and
co-authorization,  via the CDE system, of a second Authorized  Representative of
the Customer before it may be processed by U.S.

Trust. All Authorized  Representatives designated by Customer shall be empowered
to effect  such  approval  and  co-authorization,  provided,  however,  that the
individual  initiating a Transfer Request shall not be empowered to co-authorize
that  particular  Transfer  Request.  U.S.  Trust shall incur no  liability  for
Customer's failure to input or co-sign any CDE  authorization.  The CDE function
allowing for transfer of funds between  Accounts of the Customer with U.S. Trust
shall  normally be available  for the  Customer's  use between the hours of 8:30
a.m. to 7:00 p.m. New York City time on banking  business  days.  U.S. Trust may
extend such hours in its sole discretion, but shall not be obligated to do so.

B) Transfers to Other Federal Reserve Bank Members

U.S.  Trust  will  assign to the User ID of each  Authorized  Representative  so
designated  by the Customer the  capability  to initiate  Federal Wire  Transfer
Authorizations  (requests  for funds  transfer  to other  members of the Federal
Reserve Bank System).

For approval,  co-authorization  and release of requests so initiated,  Customer
shall  designate  dollar limits to be assigned by U.S. Trust to each  Authorized
Representative's User ID in accordance with the following parameters:

                           1)  Less than 100,000.00 $ U.S.;
                           2)  Up to 5,000,000.00 $ U.S.;
                           3)  Up to 50,000,000.00 $ U.S.;
                           4)  Over 50,000,000.00 $ U.S..

A list of Authorized Representatives and their signatures who shall be empowered
to initiate and co-authorize  Transfer  Requests to other members of the Federal
Reserve Bank System, together with co-authorization dollar limits to be assigned
to those  Authorized  Representatives,  shall be provided  to U.S.  Trust by the
Customer.  The list  shall  be in a format  acceptable  to U.S.  Trust.  The CDE
function  allowing for transfer of funds to other members of the Federal Reserve
Bank System shall normally be available for the Customer's use between the hours
of 9:00 a.m.  to 5:00 p.m.  New York City time on banking  business  days.  U.S.
Trust  may  extend  such  hours  in its sole  discretion,  but  shall  not be so
obligated.

C) New York Uniform Commercial Code (Article 4A)

The New York Uniform Commercial Code ("Article  4A"-Funds  Transfers)  effective
January  1, 1991,  provides  a  comprehensive  body of law  defining  rights and
obligations arising from funds transfer. Article 4A requires that U.S. Trust and
the Customer agree to commercially  reasonable security procedures for verifying
the  authenticity  of payment orders to transfer  funds.  All Transfer  Requests
issued by  Customer  are  subject to  verification  by U.S.  Trust  pursuant  to
security  procedures as mutually  agreed and described in this  Agreement and in
Exhibit A hereto.

THIRD: Authorized Representatives

Customer  shall  provide to U.S.  Trust a  certified  copy of  resolutions  duly
adopted  by it,  its Board of  Directors  or other  duly  constituted  authority
authorizing  the  execution of this  agreement.  U.S.  Trust shall be absolutely
entitled  to  rely  on  any  Transfer  Request,  order,   instruction  or  other
communication  which it believes to have been signed or  transmitted  by any two
Authorized Representatives of Customer. Any such request shall be deemed for the
purposes of this agreement to have been duly authorized by Customer.  Unless and
until the Customer has delivered to U.S. Trust written notification revoking the
authority of any Authorized  Representative to give CDE  instructions,  and U.S.
Trust has had a reasonable  time to comply  (which shall be at least one banking
business day) with the written revocation of authority, U.S. Trust is authorized
and shall incur no liability in continuing to accept and rely upon  instructions
of such Authorized  Representatives.  Upon receipt of written instruction of the
Customer  in a  format  acceptable  to U.S.  Trust,  User  ID's  for  additional
authorized representatives shall be issued to the Customer by U.S. Trust.

FOURTH: Transfer Limits

The Customer  understands  that U.S.  Trust will not be obligated to release for
transfer.  to any other  member of the Federal  Reserve  Bank System  amounts in
excess  of  collected  funds  in  the  account  to be  debited  (the  "Collected
Balance").  However, in its sole and absolute discretion, U.S. Trust is entitled
to and may  regularly  allow  the  Customer  to  remit  funds in  excess  of any
Collected  Balance in anticipation of receiving  counter value in the day-to-day
management  of  Customer's  Account(s)  or from other  sources.  U.S.  Trust may
process such requests in anticipation of receiving for the Customer's Account(s)
proceeds from maturing securities,  proceeds from sale of securities, or for any
other reason.  U.S. Trust may notify the Customer that it has elected to process
Transfer Requests in excess of the Customer's  Collected Balance,  but shall not
under any  circumstances  be obligated  to do so. The Customer  agrees that U.S.
Trust shall be fully protected in acting upon any Transfer Request authorized by
the Customer,  including  Transfer Requests which exceed its Collected  Balance.
Such remittances in excess of the Collected Balance in the Customer's Account(s)
are not intended to constitute a loan by U.S. Trust to the  Customers.  Customer
shall remain solely responsible for management of its cash flows.

In the event Customer fails to receive an expected payment, mismanages its cash,
or for any other  reason not due to U.S.  Trust's  negligence  becomes  short of
funds,  thus  causing  any of  Customer's  Accounts  to  close  in an  overdraft
position,  such  overdraft  shall be deemed a loan by U.S.  Trust and shall bear
interest on the amount of the loan plus U.S.  Trust's  required  reserves at the
daily average  Federal Funds rate as reported by the Federal Reserve Bank of New
York.  Customer hereby grants U.S. Trust a security interest and continuing lien
on any and all  securities  and other  property held by U S. Trust on Customer's
behalf (hereinafter  called the "Property"),  to secure such loans. In the event
Customer fails to repay in good and collected  funds on demand by U.S. Trust any
such  Loan,  it is  agreed  that  U.S.  Trust  is  authorized  to sell  Property
sufficient to pay in full principal and interest on such loan.

FIFTH: Revocation

Customer shall have absolutely no right to reverse,  adjust, revoke, amend or in
any way change a Transfer  Request after it is transmitted and fully  authorized
by the Customer via CDE.

SIXTH: Notice of Discrepancies

U.S. Trust will retain all  instruction  for sending wire transfers via the Cash
Data Entry system for a minimum period of eighteen  months.  Customer  agrees to
report  any  discrepancies  between  its  records of such  transactions  and the
records of U.S. Trust  promptly in writing.  Failure to notify the U.S. Trust of
any discrepancies promptly will relieve U.S. Trust of any liability whatsoever.

SEVENTH: Indemnification

Customer agrees that U.S. Trust shall be conclusively  deemed to have discharged
its  duties  under  this  Agreement  and to have acted in good faith and to have
exercised  ordinary care in connection  herewith if U.S.  Trust has followed the
procedures set forth in this Agreement.

U.S.  Trust shall not be liable for any act or failure to act on the part of any
other person,  or for loss or damage  resulting from the failure to transmit any
Transfer  Request or from any error or delay in the transmission of any Transfer
Request  caused by 1) the  unavailability,  interruption  of or  malfunction  of
communication   facilities;   2)  war  or  emergency  conditions;  or  3)  other
circumstances beyond the control of U.S. Trust.

The  Customer  agrees that test  arrangements,  authentication  methods or other
security devices to be used with respect to instructions  which the Customer may
give via the CDE Funds  Transfer  System  shall be utilized in  accordance  with
terms and  conditions  for the use of such  arrangements,  methods or devices as
U.S.  Trust may put into effect and modify from time to time. The Customer shall
safeguard any test keys,  identification  codes,  User ID's,  or other  security
devices  which U.S.  Trust makes  available  to the Customer and agrees that the
Customer shall be responsible for any loss, liability or damage incurred by U.S.
Trust or by the Customer as a result of U.S.  Trust's acting in accordance  with
instructions  from any  unauthorized  person using the proper  security  device,
provided that such person did not obtain such security device solely as a result
of U.S. Trust's negligence or willful misconduct.

In the event that CDE is  inoperable,  the Customer  agrees to notify U.S. Trust
immediately,  and U.S.  Trust  agrees that it will accept the  communication  of
Transfer  Requests by  telephone,  facsimile  transmission  or by letter,  at no
additional charge to the Customer.

Customer will indemnify and hold harmless U.S. Trust against any and all claims,
demands,  losses,  liabilities,  or damages including reasonable attorney's fees
and  other  expenses,  howsoever  resulting  from  or in  connection  with  this
Agreement or the performance of its duties hereunder. However, nothing contained
herein shall require that U.S.  Trust be  indemnified  for negligence or willful
misconduct. The Customer further agrees that no legal action shall be instituted
against U.S.  Trust after one year of the event which  provides a basis for such
claim.  The  services  provided  by U.S.  Trust under this  Agreement  shall not
include  any   recommendation  or  any  guaranty,   representation  or  warranty
whatsoever.

EIGHTH: Change in Transfer Procedures

Customer agrees that U.S. Trust may change the CDE transfer procedures set forth
in this Agreement upon written notice to Customer.

NINTH: Customer Information

Customer  agrees to supply to U.S.  Trust, in addition to its list of Authorized
Representatives  and their authorized dollar limits,  any other information that
U.S. Trust may request regarding Transfer Requests.

TENTH: Notice

Any notice required or permitted to be given to U.S. Trust or the customer under
this Agreement,  except as otherwise  specifically  provided herein, shall be in
writing,  and shall be delivered return receipt requested to the addresses noted
on the signature page of this  agreement.  Any change in the address to which or
the person to whom notice is to be  directed  will be  effective  only after the
receiving party actually receives such notification of such change.

ELEVENTH: Termination

Either party may  terminate  this  Agreement  upon ten (10) days' prior  written
notice to the other party.

TWELFTH: Entire Agreement

The Customer  represents that this Agreement has been duly authorized,  executed
and  delivered on behalf of the Customer and  constitutes  the legal,  valid and
binding  obligation of the Customer.  U.S. Trust  represents that this Agreement
has been duly  authorized  and executed  and  constitutes  the legal,  valid and
binding  obligation  of  U.S.  Trust.  This  Agreement  constitutes  the  entire
agreement  of the parties  with  respect to the  matters  referred to herein and
supersedes all prior agreements or understandings.

This Agreement shall be construed and  interpreted  according to the laws of the
State of New York.  This  Agreement  may be  amended  only by an  instrument  in
writing duly executed by both parties hereto.

Dated:   June 24, 1993


                                                     UNITED STATE TRUST COMPANY
                                                     OF NEW YORK

Ultra Series Fund                                    /s/  Lauren M. Dustin
By    /s/  Michael S. Daubs                          By:  Lauren M. Dustin
      Michael S. Daubs
Title  President                                     Title  Vice President
Address  2000 Heritage Way                           Address 770 Broadway
         Waverly, IA  50677                                  13th Floor
                                                             New York, NY  10003






<PAGE>


                                    EXHIBIT A

                           Attached to Cash Data Entry
                     Funds Transfer System Service Agreement

The security procedures at U.S. Trust provide the following controls:

System Security Controls
Access controls are  established at the operating  system level and are extended
throughout  the  application  systems.  The  controls  consist  of  the  use  of
authorized user codes, passwords and specific access restrictions.

Application Program Controls
All application systems perform edit and verification checks on account and bank
codes.  In addition,  checks are  performed at the account  level to verify that
sufficient funds or controls exist to perform the transaction.

Administrative Controls
Administration and internal controls to prevent  unauthorized  access to systems
and  applications  software are in place.  These provide for the  segregation of
duties and functions as applied to system and application  software and hardware
maintenance.

Physical Controls
Data Center administrative and operational  procedures are established to assure
protection of physical assets and continued operations.

Contingency Procedures
Contingency  Procedures are maintained and tested to ensure a timely restoration
of business functions  following a disaster.  Manual and telephone controls will
be initiated in severe situations .

Transmission and Authentication Techniques
The transmission of the direct input of funds transfer transactions by customers
is protected by the implementation of data encryption methodologies. The methods
chosen  are based on the  equipment  type and  application.  In all  cases,  the
transmission  encryption  method ensures that the data records  received by U.S.
Trust Company are those that were  transmitted by the customer.  For interactive
dial up communications,  the customer is required to perform an additional level
of user authentication prior to entry into the host computer.

                                 Dated: 1/18/91


<PAGE>


                                   EXHIBIT 10
Blazzard, Grodd & Hasenauer, P.C.
               943 POST ROAD EAST - WESTPORT, CONNECTICUT 06880 - (203) 226-7866

ATTORNEYS AT LAW

NORSE N. BLAZZARD
LESLIE E. GRODD
JUDITH A. HASENAUER
WILLIAM E. HASENAUER
RAYMOND A. O'HARA III
MICHAEL P. FOLEY, JR.

                                                                  April 25, 1985
Board of Trustees
Ultra Series Fund
Heritage Way
Waverly, Iowa  50677                                            CN-755

         Re:  Opinion of Counsel - Ultra Series Trust

Gentlemen:

         You have requested our Opinion of Counsel in connection with the filing
with the Securities and Exchange Commission of Pre-Effective  Amendment No. 1 to
Registration Statement on Form N-1A with respect to Ultra Series Fund.

         We have made such examination of the law and have examined such records
and  documents as in our judgment are necessary or  appropriate  to enable us to
render the opinions expressed below.

         We are of the following opinions:

         1.       Ultra   Series  Fund   ("Fund")   is  a  valid  and   existing
                  unincorporated  voluntary  association,  commonly  known  as a
                  business trust.

         2.       The Fund is a business  trust  created  and  validly  existing
                  pursuant to the Massachusetts Laws.

         3.       All of the prescribed  Fund procedures for the issuance of the
                  shares have been followed, and, when such shares are issued in
                  accordance with the Prospectus  contained in the  Registration
                  Statement for such shares, all state requirements  relating to
                  such Fund shares will have been complied with.

         4.       Upon the acceptance of purchase payments made by purchasers in
                  accordance with the Prospectus  contained in the  Registration
                  Statement  and  upon  compliance  with  applicable  law,  such
                  purchasers    will   have    legally-issued,    fully    paid,
                  non-assessable shares of the Fund.

         You may use this opinion  letter,  or a copy thereof,  as an exhibit to
your Notice pursuant to Rule 24f-2.

         We consent to the reference to our Firm under the caption  "Description
of the Fund - Legal Counsel"  contained in the Prospectus  which forms a part of
the Registration Statement.

                                   Sincerely,

                                   BLAZZARD, GRODD & HASENAUER, P.C.

                                   By:  /s/ Judith A. Hasenauer
                                       Judith A. Hasenauer



<PAGE>


                                   EXHIBIT 13
                              TERMINATION AGREEMENT

  THIS  AGREEMENT is made and entered into as of the 31st day of December,  1993
(the  "Effective  Date"),  by and between Century  Variable  Account ("CVA") and
Ultra Series Fund ("USF").

The parties acknowledge that this Agreement is based on the following:

         A. USF and CVA (previously known as LML Ultra Variable Account) entered
into an Agreement  Governing  Contribution dated September 30, 1983, pursuant to
which CVA agreed to make certain contributions to USF (the "Agreement").

         B. The Agreement is no longer  required under  applicable  laws and the
parties desire to terminate the Agreement.

         NOW,  THEREFORE,  for good and valuable  consideration,  including  the
mutual  covenants  contained  in this  Termination  Agreement,  the  receipt and
sufficiency  of which are hereby  acknowledged,  the  parties,  intending  to be
legally bound, agree as follows:

         1. The Agreement is terminated  effective as of the Effective  Date and
all rights and  obligations of the parties under the Agreement  terminated as of
that date.

         2. Any amounts that CVA  contributed  to USF pursuant to the  Agreement
and which  are held by USF  after the  Effective  Date  shall be  treated  as an
investment  by CVA in USF with the same  rights and  restrictions  that apply to
other seed  money  investments  by  insurance  company  sponsors  of  registered
investment companies.

         IN WITNESS  WHEREOF,  the  parties  have caused  this  Agreement  to be
executed as of the day and year first written above.

                                Ultra Series Fund

                                By:  /s/  Michael S. Daubs
                                Michael S. Daubs
                                President

                               Century Variable Account
                           By: Century Life of America

                               By:  /s/  Kevin T. Lentz
                               Kevin T. Lentz
                               Chief Operating Officer



<PAGE>



                        AGREEMENT GOVERNING CONTRIBUTION
                                       TO
                                ULTRA SERIES FUND
                                       BY
                           LML ULTRA VARIABLE ACCOUNT

THIS  AGREEMENT  is  made  by  and  between  ULTRA  SERIES  FUND  ("Trust"),   a
Massachusetts  business  trust,  and LML ULTRA  VARIABLE  ACCOUNT (the "Variable
Account"),  a separate  account of Lutheran  Mutual Life Insurance  Company duly
organized under the laws of the State of Iowa.

WHEREAS,  Lutheran  Mutual Life Insurance  Company has  established the Variable
Account and proposes to contribute to it the sum of $100,000; and

WHEREAS, the Variable Account proposes to contribute $100,000  ("Contribution ")
to the Trust in the manner hereinafter described; and

WHEREAS,  it is  necessary  and  desirable  that  the  terms  under  which  said
Contribution is made and the respective  rights of the Variable  Account and the
Trust with respect thereto be determined; and

NOW,  THEREFORE,  it is hereby agreed between the Variable Account and the Trust
as follows:

                                       I.

This Variable  Account  hereby commits itself to contribute to the Trust the sum
of $100,000  prior to the  effective  date of the  Registration  Statement to be
filed by the Trust. The Variable Account hereby represents and agrees that it is
making  such  Contribution  for  investment  purposes  and  not  with a view  to
redeeming  or  disposing  of any  interest  in the  Trust  resulting  from  such
Contribution.

                                       II.

In  consideration  for such  Contribution  and  without  deduction  of any sales
charges,  the Trust shall credit the Variable Account with accumulation units of
which the Variable  Account shall be the owner.  Such  accumulation  units shall
share pro rata in the  investment  performance of the Trust and shall be subject
to the same  valuation  procedures  and the same  periodic  charges as are other
accumulation  units and annuity units in the Trust.  The Variable  Account shall
have and may  exercise  voting  rights on the same  basis as owners of  variable
annuity contracts issued or to be issued with respect to the Trust.

                                      III.

The Variable Account hereby  acknowledges that by making such Contribution it is
not  and  shall  not be  regarded  as a  creditor  of the  Trust  and  that  the
relationship of debtor-creditor  between the Trust and the Variable Account does
not exist with respect to the amount so contributed. The Variable Account agrees
that by making such  Contribution  it is not now and shall not in the future be,
or be deemed to be,  the  holder  of any  interest  other  than as  provided  in
paragraph 2 of this Agreement.  The Variable Account agrees that its interest in
the  trust as a  result  of such  Contribution  shall be  neither  senior  to or
subordinate to the interests of owners of variable annuity contracts issued with
respect to the Trust and that, in the event of  liquidation  of the Trust or the
Variable  Account,  however  occurring,  the  Variable  Account  shall  have  no
preferential  rights of any kind  over such  contract  owner's  but shall  share
ratably with them.

                                       IV.

All commitments of the Variable Account  hereunder shall be forever binding upon
its successor or successors.

                                       V.

The  Trust  hereby  accepts  such  Contribution  subject  to  the  terms  of the
Agreement.

Executed this 30th day of September, 1983.

                                 LML ULTRA VARIABLE ACCOUNT

                                 By:  LUTHERAN MUTUAL LIFE INSURANCE COMPANY

                                 By:  /s/  Donald Heltner
                                        Title:  Vice President

ATTEST:  /s/ Arthur J. Hessburg

                                 ULTRA SERIES FUND

                                 By:  /s/  Michael S. Daubs

ATTEST:  /s/ Arthur J. Hessburg


<PAGE>


                              TERMINATION AGREEMENT

  THIS  AGREEMENT is made and entered into as of the 31st day of December,  1993
(the  "Effective  Date"),  by and between Century  Variable  Account ("CVA") and
Ultra Series Fund ("USF").

The parties acknowledge that this Agreement is based on the following:

         A. The parties entered into an Agreement  Governing  Contribution dated
May 31, 1988, pursuant to which CVA agreed to make certain  contributions to USF
(the "Agreement").

         B. The Agreement is no longer  required under  applicable  laws and the
parties desire to terminate the Agreement.

         NOW,  THEREFORE,  for good and valuable  consideration,  including  the
mutual  covenants  contained  in this  Termination  Agreement,  the  receipt and
sufficiency  of which are hereby  acknowledged,  the  parties,  intending  to be
legally bound, agree as follows:

         1. The Agreement is terminated  effective as of the Effective  Date and
all rights and  obligations of the parties under the Agreement  terminated as of
that date.

         2. Any amounts that CVA  contributed  to USF pursuant to the  Agreement
and which  are held by USF  after the  Effective  Date  shall be  treated  as an
investment  by CVA in USF with the same  rights and  restrictions  that apply to
other seed  money  investments  by  insurance  company  sponsors  of  registered
investment companies.

         IN WITNESS  WHEREOF,  the  parties  have caused  this  Agreement  to be
executed as of the day and year first written above.

                                Ultra Series Fund

                                By:  /s/  Michael S. Daubs
                                          Michael S. Daubs
                                President

                               Century Variable Account
                           By: Century Life of America

                               By:  /s/  Kevin T. Lentz
                                         Kevin T. Lentz
                               Chief Operating Officer



<PAGE>



                        AGREEMENT GOVERNING CONTRIBUTION
                                       TO
                                ULTRA SERIES FUND
                                       BY
                            CENTURY VARIABLE ACCOUNT

THIS  AGREEMENT  is  made  by  and  between  ULTRA  SERIES  FUND   ("Fund"),   a
Massachusetts  business  trust,  and CENTURY  VARIABLE  ACCOUNT  (the  "Variable
Account"),  a separate  account of Century Life of America duly organized  under
the laws of the State of Iowa.

WHEREAS,  Century  Life of America  has  established  the  Variable  Account and
proposes to contribute an additional  sum of $100,000 to such Variable  Account;
and

WHEREAS,  the Variable  Account  proposes to contribute  an additional  $100,000
("Contribution ") to the Fund in the manner hereinafter described; and

WHEREAS,  it is  necessary  and  desirable  that  the  terms  under  which  said
Contribution is made and the respective  rights of the Variable  Account and the
Fund with respect thereto be determined; and

NOW, THEREFORE, it is hereby agreed between the Variable Account and the Fund as
follows:

                                       I.

This  Variable  Account  hereby  commits  itself to  contribute  to the Fund the
additional  sum of  $100,000  and such  other  amounts  from time to time as the
Variable  Account deems  appropriate  for the proper  operation of the Fund. The
Variable   Account  hereby   represents  and  agrees  that  it  is  making  such
Contribution  for  investment  purposes  and  not  with a view to  redeeming  or
disposing of any interest in the Fund resulting from such Contribution.

                                       II.

In  consideration  for such  Contribution  and  without  deduction  of any sales
charges,  the Fund shall credit the Variable Account with accumulation  units of
which the Variable  Account shall be the owner.  Such  accumulation  units shall
share pro rata in the investment performance of the Fund and shall be subject to
the  same  valuation  procedures  and the same  periodic  charges  as are  other
accumulation  units and annuity  units in the Fund.  The Variable  Account shall
have and may  exercise  voting  rights on the same  basis as owners of  variable
annuity contracts issued or to be issued with respect to the Fund.

                                      III.

The Variable Account hereby  acknowledges that by making such Contribution it is
not  and  shall  not  be  regarded  as a  creditor  of the  Fund  and  that  the
relationship of  debtor-creditor  between the Fund and the Variable Account does
not exist with respect to the amount so contributed. The Variable Account agrees
that by making such  Contribution  it is not now and shall not in the future be,
or be deemed to be,  the  holder  of any  interest  other  than as  provided  in
paragraph 2 of this Agreement.  The Variable Account agrees that its interest in
the  Fund as a  result  of such  Contribution  shall  be  neither  senior  to or
subordinate to the interests of owners of variable annuity contracts issued with
respect  to the Fund and that,  in the event of  liquidation  of the Fund or the
Variable  Account,  however  occurring,  the  Variable  Account  shall  have  no
preferential  rights of any kind  over such  contract  owner's  but shall  share
ratably with them.

                                       IV.

All commitments of the Variable Account  hereunder shall be forever binding upon
its successor or successors.

                                       V.

The Fund hereby accepts such Contribution subject to the terms of the Agreement.

Executed this 31st day of May, 1988.

                                            CENTURY VARIABLE ACCOUNT

                                            By:  CENTURY LIFE OF AMERICA

                                            By:  /s/  I. R. Burling
                                            Title: I.R. Burling, President
                                                   and Chief Executive Officer

ATTEST:  /s/ Arthur J. Hessburg
             Secretary
                                            ULTRA SERIES FUND

                                            By:  /s/  Michael S. Daubs
                                            Title:  Michael S. Daubs, President
ATTEST:  /s/ Richard A. Hegwood
              Secretary - Treasurer


<PAGE>


                              TERMINATION AGREEMENT

THIS  TERMINATION  AGREEMENT  is made  and  entered  into as of the  16th day of
January, 1997, by and between CUNA Mutual Life Insurance Company (formerly known
as Century Life of America) and the Ultra Series Fund.

                                    RECITALS

The parties acknowledge that this Agreement is based on the following:

         A. The parties  entered into an Expense  Reimbursement  Agreement dated
December 31, 1986,  (the  "Expense  Reimbursement  Agreement")  to formalize the
understanding  between CUNA Mutual Life  Insurance  Company and the Ultra Series
Fund with  respect to the  manner in which  expenses  incurred  on behalf of the
Ultra Series Fund were to be handled.

         B. CUNA Mutual Life Insurance Company has determined to discontinue the
Expense Reimbursement Agreement.

         NOW,  THEREFORE,  for good and valuable  consideration,  including  the
mutual  covenants  contained  in this  Termination  Agreement,  the  receipt and
sufficiency  of which are hereby  acknowledged,  the  parties,  intending  to be
legally bound, agree as follows:

         The Expense  Reimbursement  Agreement is hereby terminated effective as
of April 30,  1997 and all  rights  and  obligations  of the  parties  under the
Agreement are terminated as of that date.

         IN  WITNESS  WHEREOF,   the  parties  have  executed  this  Termination
Agreement on the day first above written.

                       CUNA Mutual Life Insurance Company

                             By:      /s/  Michael B. Kitchen
                                   Michael B. Kitchen, President and
                                   Chief Executive Officer          MD


                             By:      /s/  Kevin T. Lentz
                                    Kevin T. Lentz
                                    Chief Operating Officer
  

                              Ultra Series Fund

                              By:      /s/  Michael S. Daubs
                                     Michael S. Daubs
                                     President


<PAGE>



                     EXPENSE REIMBURSEMENT AGREEMENT BETWEEN
                             CENTURY LIFE OF AMERICA
                                       AND
                                ULTRA SERIES FUND

AGREEMENT  BY AND  BETWEEN  CENTURY  LIFE OF AMERICA  (the  "Company"),  an Iowa
corporation, organized and doing business as a mutual life insurance company and
ULTRA SERIES FUND (the "Fund"), a Massachusetts  business trust,  registered and
doing business under the Investment Company Act of 1940.

WHEREAS,  the Company is authorized in a number of states to issue variable life
insurance  contracts funded either  principally or in part by separate  accounts
which hold the underlying investments for such contracts separate and apart from
the Company's general account assets, and

WHEREAS,  the Fund was  organized  by the Company  for the purpose of  providing
suitable  investments  for its  separate  accounts  which  fund  its  group  and
individual life and annuity contracts, and

WHEREAS,  within the context of the  continuing  business  relationship  between
them,  both the Company and the Fund deem it to be in their best interest and in
the best interests of their respective  constituencies to control, in the manner
hereinafter provided, the amount of expense incurred on behalf of and chargeable
to the Fund.

NOW THEREFORE, IN CONSIDERATION OF their mutual promises, and for other good and
valuable consideration, the parties agree as follows:

         1.       Purpose.  The purpose of this  Agreement is to  formalize  the
                  understanding between the Company and the Fund with respect to
                  the manner in which  expenses  incurred  on behalf of the Fund
                  are  to  be  handled   generally,   to  establish  a  specific
                  limitation with respect to the amount of expense chargeable to
                  the Fund, and to formalize the Company's  commitment to absorb
                  all business  expenses  incurred by the Fund and coming within
                  the scope of agreement which exceed maximum amounts determined
                  by application of the "Allowable  Expense  Factor" as provided
                  herein.

         2.       Expenses  Incurred  by the Fund.  The  expenses of the Fund to
                  come within the scope of this  Agreement  shall include all or
                  substantially  all  business  expenses  incurred  by the Money
                  Market Series,  Common Stock Series, Bond Series, and Balanced
                  Series of the Fund in the  course  of  business,  except  that
                  unless the parties expressly agree to the contrary in writing,
                  interest, taxes, or brokerage commissions payable by the Fund,
                  or expenses as a result of  litigation by or against the Fund,
                  or  indemnification  payable  by the  Fund  to  its  officers,
                  directors  or  investment   advisor  in  accordance  with  its
                  Declaration of Trust,  Bylaws,  and any  applicable  state and
                  federal law as a result of litigation or claims  against them,
                  shall be deemed to be incurred directly by the Fund outside of
                  the scope of this Agreement.

                  All expensed of the Fund,  except  those paid  directly by the
                  Fund's   custodian  in  connection  with  the  acquisition  or
                  disposition of securities are advanced by the Company  subject
                  to  either  daily  or  periodic  reimbursement  by the Fund in
                  accordance  with  processes  and  procedures  agreed to by the
                  parties from time to time, as well as limitations such as "the
                  allowable expense factor" as described herein.  Costs included
                  in the daily  calculations of net asset value for the Fund are
                  cleared on behalf of the Fund as of each valuation date to the
                  extent that they represent  adjustments to any amounts payable
                  to the  Company by way of expense  reimbursement  from time to
                  time.

                  Some expenses are directly attributable to and chargeable to a
                  particular  Series of the  Fund.  These  include,  but are not
                  necessarily limited to, brokerage commissions, dealer markups,
                  and other expenses  incurred in the acquisition or disposition
                  of  securities,  pricing costs,  interest,  and certain taxes.
                  Most other expenses will be allocated  among accounts for each
                  of the various Series on the basis of the  respective  size of
                  the  Series  as  determined  on  each  valuation  date.  These
                  include,  but  are  not  necessarily  limited  to,  legal  and
                  accounting  fees, the investment  advisor's fees,  expenses of
                  shareholders' and directors' meetings,  independent directors'
                  fees,  administrative  expenses,  insurance  charges,  cost of
                  mailing  and  printing  of   shareholder   reports  and  proxy
                  statements,  the cost of  printing  and  mailing  registration
                  statements and updated prospectuses to current shareholders.

         3.       The Allowable  Expense  Factor.  The parties hereby agree that
                  notwithstanding the actual amount of business expense incurred
                  by the Money Market Series,  Common Stock Series, Bond Series,
                  and Balance Series,  the Fund shall not be charge nor shall it
                  be obligated to pay directly or reimburse  the Company for any
                  amount for business  expenses incurred by it and coming within
                  the scope of this Agreement which exceed, in the aggregate, an
                  amount equal to .65% of the average  daily value of net assets
                  as monitored and adjusted on a  month-to-month  basis, or on a
                  more  or  less  frequent  basis  as  may be  agreed  to by the
                  parties.  This  limitation  expressed  herein as a .65%  asset
                  charge  shall be known as the  Allowable  Expense  Factor  and
                  shall  not  be  modified   unless   agreed  to  in  a  written
                  endorsement or amendment to this Agreement  executed on behalf
                  of both the Company and the Fund.

         4.       Obligation  to  Absorb  Incurred  Expense  in  Excess  of  the
                  Allowable  Expense  Factor.  Independently  of any contractual
                  commitment  which may be in  effect on the part of the  Fund's
                  investment advisor to reduce its compensation from the Fund to
                  the extent that the Fund's ordinary business expenses exceed a
                  certain  predetermined  maximum  level,  if  any,  as  may  be
                  provided in the Fund's Agreement with its Investment  Advisor,
                  the  Company  hereby  covenants  that it shall,  and it hereby
                  does, accept and assume the legal obligation to pay, on behalf
                  of the Fund as though  incurred  on its own  behalf,  all such
                  business expenses incurred by the fund which exceed the amount
                  calculated from time to time by applying the Allowable Expense
                  Factor as prescribed herein.

         5.       Terms.  Unless sooner  terminated by agreement of the parties,
                  this  Agreement  shall  continue  for one (1)  year  from  the
                  effective date of the Agreement,  and automatically thereafter
                  for  periods  of one (1)  year so long as such  continuity  is
                  specifically  approved or  ratified  at least  annually by the
                  Board of  Trustees  for the Fund  and at least  two  executive
                  officers for the Company.

         6.       Retroactive Effect. The Effective Date of this Agreement shall
                  be December 31, 1986.  Notwithstanding  the Effective  Date as
                  herein provided,  the parties acknowledge that the Company has
                  been absorbing,  without a written agreement and without claim
                  for  reimbursement,  all  business  expenses of the Fund which
                  have exceeded an amount equal to .65% of the average daily net
                  asset value of the Fund since the Fund commenced to operate in
                  1985.

         IN WITNESS WHEREOF,  the respective  parties have caused this Agreement
         to be executed on their behalf by the  undersigned  on this 31st day of
         May, 1988, to become effective retroactively as aforesaid.



                                            CENTURY LIFE OF AMERICA

                                            By:  /s/ Daniel E. Meylink
                                                Daniel E. Meylink, Sr.
                                                Senior Vice President - Finance
                                                & Information Services
ATTEST:  /s/ Arthur J. Hessburg
           Arthur J. Hessburg
           Secretary


                                             ULTRA SERIES FUND

                                              By:  /s/ Michael S. Daubs
                                                  Michael S. Daubs, President
ATTEST:  /s/ Arthur J. Hessburg
           Arthur J. Hessburg
           Secretary

              AMENDMENT TO EXPENSE REIMBURSEMENT AGREEMENT BETWEEN
                           CENTURY LIFE OF AMERICA AND
                                ULTRA SERIES FUND

This  Amendment  is made,  effective  the first day of May 1994,  by and between
Century Life of America (the  "Company"),  and Iowa  corporation,  organized and
doing  business as a mutual life  insurance  company,  and the Ultra Series Fund
(the "Fund"),  a  Massachusetts  business  trust,  registered and doing business
under the Investment Company Act of 1940.

The parties acknowledge that:

         (a)      The parties  entered into an Expense  Reimbursement  Agreement
                  ("Agreement") dated May 31, 1988.

         (b)      At the time of the Agreement,  the Company  offered a variable
                  life  insurance  contract.  The Company now intends to offer a
                  variable annuity contract also.

         (c)      At the time of the Agreement,  the Fund included the following
                  series: Money Market Series,  Common Stock Series, Bond Series
                  and Balanced  Series.  Since that time, the name of the Common
                  Stock  Series has been  changed  to the Growth & Income  Stock
                  Series and a Capital  Appreciation Stock Series has been added
                  to the Fund.

NOW, THEREFORE, the parties agree as follows:

1.       The parties agree that the Expense Reimbursement  Agreement shall cover
         dollars  flowing into the Fund from the separate  accounts  established
         for the variable  universal life policy, the variable annuity contract,
         the annuity offered  exclusively to qualified  plans,  and to any other
         separate  account  established by the Company which is eligible to, and
         does, invest in the Fund.

2.       The  Agreement  covers all series of the Funds,  those now existing and
         those which may be added later, except the Treasury 2000 Series.

This Amendment shall become a part of the 1988 Expense Reimbursement  Agreement.
Except as specifically  amended herein,  all provisions of that Agreement remain
in full force and effect.

IN WITNESS  WHEREOF,  the parties have executed this Amendment on the date first
above written.

                                CENTURY LIFE OF AMERICA

                                By:  /s/  Kevin T. Lentz
                                     Kevin T. Lentz, Chief Operation Officer


                                ULTRA SERIES FUND

                                By:  /s/ Michael S. Daubs
                                     Michael S. Daubs, President


<PAGE>


                                   EXHIBIT 15
                                ULTRA SERIES FUND

                                Distribution Plan

                                   May 1, 1997


A.  Ultra  Series  Fund  (the  "Fund")  is a  diversified,  open-end  management
investment company registered with the Securities and Exchange  Commission under
the Investment Company Act of 1940, as amended (the "1940 Act").

B. The Fund intends to distribute its Class C shares of beneficial interest (the
"Shares") in accordance  with Rule 12b-1 under the 1940 Act and desires to adopt
this distribution plan (the "Plan").  The Plan will pertain to Shares of each of
the following series of the Fund: Capital  Appreciation Stock; Growth and Income
Stock;  Balanced;  Bond;  Money Market;  and Treasury  2000. The Plan shall also
apply to the Shares of any other series of the Fund as shall be designated  from
time  to time  by the  board  of  trustees  of the  Fund  (the  "Board")  in any
supplement to the Plan.

C. The Fund recognizes and agrees that (a) the principal  underwriter may retain
the  services  of  firms  or  individuals  to  act  as  dealers  or  wholesalers
(collectively,  "dealers")  of the Shares in  connection  with the  offering  of
Shares,  (b) the  principal  underwriter  may  compensate  any dealer that sells
Shares in the  manner  and at the rate or rates to be set forth in an  agreement
between  the  principal  underwriter  and  such  dealer,  and (c) the  principal
underwriter  may make such  payments to the dealers or insurance  companies  for
distribution  services  out  of  the  fee  paid  to  the  principal  underwriter
hereunder, its profits or any other source available to it.

D. The Board,  in  considering  whether the Fund should adopt and implement this
Plan,  has  evaluated  such  information  as it deemed  necessary to an informed
determination  of whether  this Plan should be adopted and  implemented  and has
considered such pertinent factors as it deemed necessary to form the basis for a
decision to use assets  attributable  to the Shares for such  purposes,  and has
determined  that  there  is  a  reasonable  likelihood  that  the  adoption  and
implementation  of this Plan will benefit the holders of the Shares  (including,
for this purpose, the individual variable contract owners) and the Fund.

NOW,  THEREFORE,  the Fund has  adopted the Plan in  accordance  with Rule 12b-1
under the 1940 Act on the following terms and conditions:

         1. The Fund may pay the  principal  underwriter a  distribution  fee to
compensate  the  principal  underwriter  for any efforts  undertaken or expenses
incurred  (as  described  in  paragraph  2)  for  activities   relating  to  the
distribution of the Shares.  The  distribution  fee will not exceed 0.25%, on an
annual basis, of the average value of the daily net assets of each series of the
Fund  attributable  to the Shares.  The value of the net assets of the Shares in
each series of the Fund shall be determined in accordance  with the  Declaration
of Trust of the Fund,  as the same may be  amended  from  time to time.  The fee
shall be calculated and accrued daily and paid quarterly.

         2. The principal  underwriter may spend the amount of the  distribution
fee as it deems  appropriate to finance any activity that is primarily  intended
to result in the sale of Shares or the  provision  of services to holders of the
Shares, including, but not limited to, commissions or other payments to dealers,
payments to insurance  companies who engage in or support  activities  primarily
intended  to result  in the sale of  Shares,  and  salaries  and other  expenses
relating to selling or servicing efforts. Without limiting the generality of the
foregoing,  the  initial  categories  of such  expenses,  as they  relate to the
offering of the Shares, shall include:

         (a)      salaries and expenses of sales force,  home office  management
                  and marketing personnel;

         (b)      expenses  incurred  by the  principal  underwriter  for office
                  space, office equipment and supplies;

         (c)      expenses  incurred  by  the  principal   underwriter  for  the
                  preparation,  printing and  distribution  of sales  literature
                  used in connection with the offering of the Shares;

         (d)      expenses   incurred   by   the   principal   underwriter   for
                  advertising, promoting and selling the Shares;

         (e)      the cost of printing or distributing the Fund's  prospectus or
                  statement of additional  information (or supplements  thereto)
                  used in connection with the offering of the Shares;

         (f)      the cost of printing and distributing  additional  copies, for
                  use as sales literature for the Shares,  of annual reports and
                  other communications  prepared by the Fund for distribution to
                  existing shareholders;

         (g)      the cost of holding  seminars and sales  meetings  designed to
                  promote the sale of the Shares;

         (h)      the cost of training  sales  personnel  regarding  sale of the
                  Shares;

         (i)      the cost of  providing  services to variable  contract  owners
                  relating to the Shares; and

         (j)      the cost of any other  activity  that the Board  determines is
                  primarily intended to result in the sale of Shares.

         3.  The  Fund  understands   that  agreements   between  the  principal
underwriter and selected  broker-dealers or insurance  companies may provide for
payment of fees to such broker-dealers or insurance companies in connection with
the sale of Shares and the provision of services to holders of Shares. This Plan
shall not be construed as requiring the Fund to make any payment to any party or
to have any obligations to any party in connection with services relating to the
Shares.  The principal  underwriter shall agree and undertake that any agreement
entered into between the principal  underwriter  and any other party relating to
sales of the Shares shall provide that such other party shall look solely to the
principal  underwriter for compensation for its services  thereunder and that in
no event shall such party seek any payment from the Fund.

         4.  Nothing  contained in this Plan shall be deemed to require the Fund
to take any  action  contrary  to its  Declaration  of Trust  or  Bylaws  or any
applicable  statutory  or  regulatory  requirement  to which it is subject or by
which it is bound, or to relieve or deprive the Board of the  responsibility for
and control of the conduct of the affairs of the Fund.

         5. This Plan shall become  effective upon approval by (a) a vote of the
Board and a vote of a majority of the trustees who are not "interested  persons"
of the  Fund  and who have no  direct  or  indirect  financial  interest  in the
operation of the Plan or in any  agreement  related to the Plan (the  "qualified
disinterested  trustees"),  such votes to be cast in person at a meeting  called
for the  purpose of voting on this Plan,  and (b) upon the  effectiveness  of an
amendment to the Fund's registration  statement under the Securities Act of 1933
reflecting  this Plan.  The effective date of the Plan is the latter between May
1, 1997 and the date on which the last of (a) and (b) occurs.

         6. This Plan will remain in effect beyond the first  anniversary of its
effective  date  only if its  continuance  is  specifically  approved  at  least
annually by a vote of both a majority of the trustees of the Fund and a majority
of the qualified  disinterested  trustees.  In connection with the annual review
and approval of this Plan,  the  principal  underwriter  shall furnish the Board
with such information as the Board may reasonably request in order to enable the
Board to make an informed determination of whether the Plan should be continued.
This Plan shall expire on the last day of the Fund's  fiscal year  (December 31)
in any year in which such approval is not obtained.

         7. The Fund and the principal  underwriter shall provide the Board, and
the Board shall  review,  at least  quarterly,  a written  report of the amounts
expended under this Plan and the purposes for which such expenditures were made.
In the event that amounts of expenses are not  specifically  attributable to the
distribution of Shares of any particular series,  the principal  underwriter may
allocate  such  expenses  to the Shares of each series  deemed to be  reasonably
likely to benefit therefrom based upon the ratio of the average daily net assets
of Shares in each series  during the previous  period to the  aggregate  average
daily net assets of Shares in all series for such  period.  Any such  allocation
may be subject to such adjustments as the principal  underwriter,  with approval
from the  Board,  shall  deem  appropriate  to render  the  allocation  fair and
equitable under the circumstances.

         8. This Plan may be amended at any time by the Board,  provided that it
may not be  amended to  increase  materially  the  amount  that may be spent for
distribution  of the Shares without the approval of holders of a majority of the
outstanding  Shares (for this  purpose,  the  holders of the Shares  include the
individual  variable  contract owners) and may not be materially  amended in any
case  without  a vote of a  majority  of both  the  trustees  and the  qualified
disinterested  trustees.  This Plan may be terminated at any time by a vote of a
majority of the qualified  disinterested trustees or by a vote of the holders of
a majority of the outstanding Shares (including,  for this purpose,  the vote of
individual variable contract owners).

         9. In the event of  termination or expiration of the Plan, the Fund may
nevertheless,  within three months of such  termination  or  expiration  pay any
distribution fee accrued prior to such termination or expiration,  provided that
payments  are  specifically  approved by the Board,  including a majority of the
qualified disinterested trustees.

         10.  While this Plan is in effect,  the  selection  and  nomination  of
qualified  disinterested  trustees  shall be committed to the  discretion of the
trustees who are not  interested  persons of the Fund.  For the purposes of this
Plan, the term "interested persons" is used as defined in the 1940 Act.

         11. Any  agreement  related to this Plan shall be in writing  and shall
provide in substance that: (a) such agreement, with respect to any series of the
Fund, may be terminated at any time, without the payment of any penalty, by vote
of a majority of the qualified  disinterested  trustees or by vote of a majority
of the  outstanding  Shares of that  series,  on not more  than 60 days  written
notice  to any  other  party  to the  agreement;  and (b) such  agreement  shall
terminate automatically in the event of its assignment.

         12. The Fund shall  preserve  copies of this Plan,  and each  agreement
related hereto and each report  referred to in paragraph 7 hereof,  for a period
of not less than six (6) years  from the end of the  fiscal  year in which  such
records or documents were made. For a period of two (2) years,  each such record
or document shall be kept in an easily accessible place.

         13. This Plan shall be  construed  in  accordance  with the laws of the
State of Iowa and the applicable provisions of the 1940 Act.

         14. If any  provision  of this Plan shall be held or made  invalid by a
court decision,  statute, rule or otherwise, the remainder of the Plan shall not
be affected thereby.

         15.  Neither  this Plan nor any other  transaction  between the parties
hereto  pursuant to this Plan shall be invalidated or in any way affected by the
fact  that  any or  all  of  the  trustees,  officers,  shareholders,  or  other
representatives  of the Fund are or may be  interested  persons of the principal
underwriter,  or any  successor or assignee  thereof,  or that any or all of the
directors,  officers,  or other representatives of the principal underwriter are
or may be interested persons of the Fund, except as otherwise may be provided in
the 1940 Act.


         IN WITNESS  WHEREOF,  Ultra Series Fund has adopted  this  Distribution
Plan as of the effective date indicated in paragraph 5 above.


                                   ULTRA SERIES FUND

                                   By:      /s/ Michael S. Daubs

                                   Title:        President



<PAGE>



                                   EXHIBIT 16
                             Schedule of Computation

  USF--MONEY MARKET FUND
  12/31/96 02/12/97
  AB

           USF SEVEN-DAY AVERAGE YIELD:
                  DAILY
                DIVIDEND
               FACTOR, PER
 DATE              DISPLAY RATE TABLE
 Dec 31, 1996          0.000129029                0.000129029
 Dec 30, 1996          0.000129452                0.000129452
 Dec 29, 1996          0.000128625                0.000128625
 Dec 28, 1996          0.000132974                0.000132974
 Dec 27, 1996          0.000125723                0.000125723
 Dec 26, 1996          0.000125723                0.000125723
 Dec 25, 1996          0.000125723                0.000125723
                                                  -----------
          SUM                                     0.000897249 BASE PERIOD RETURN
          DIV BY # DAYS                                         7
                                                  ---------------

          AVERAGE                                     0.000128178
          TIMES # DAYS IN YR                                  365
                                                  ---------------
          SEVEN DAY YIELD                                   4.68%
                                                  ===============

          USF SEVEN-DAY EFFECTIVE YIELD:
          BASE PERIOD
          RETURN  (ABOVE)                             0.000897249
          PLUS 1                                                1
                                                      1.000897249

          COMPOUNDED:
           TO 365/7 POWER:                        1.0478748386746
           LESS 1                                              -1
          EFFECTIVE YIELD                                   4.79%



<PAGE>




CAPITAL APPRECIATION STOCK FUND OF ULTRA SERIES FUND

Net Asset Value, Beginning of Period                     (1)     $12.51

Income from Investment Operations
         Net Investment Income                           (2)       0.13

         Net Realized and Unrealized Gain (Loss)         (3)       2.55
              on Investments

Total from Investment Operations                         (4)       2.68

Distributions

         Distributions from Net Investment Income        (5)      (0.13)

         Distributions from Realized Capital Gains       (6)      (0.46)

    Total Distributions                                  (7)      (0.59)

Net Asset Value, End of Period                           (8)     $14.60

Total Return                                             (9)      21.44%


FORMULAS FOR CALCULATIONS IN THE TABLE ABOVE
(1)  12-31-95 Share Price
(2)  Distributions from investment income/avg. outstanding shares +
     undistributed net investment income at EOY/# of shares issued
     outstanding at EOY
(3)  -(1)-(2)-(5)-(6)+(8)
(4)  (2)+(3)
(5)  -(distributions from investment income / average outstanding shares)
(6)  -(1996 Dividends Paid Per Share-distributions from net investment income)
     (or item #5)
(7)  (5) + (6)
(8)  (1) + (4) + (7)
(9)  (ending investment value-beginning investment value)
      /beginning investment value

SOURCES FOR NUMBERS USED IN FORMULAS
share price                                == Unit Price Worksheet
distributions from investment income       == Dividend History
average outstanding shares                 == (#of shares BOY+# of shares EOY)/2
undistributed net investment income at EOY == Phoenix system M fund screen
# of shares issued and outstanding at EOY  == Unit Price Worksheet
dividends paid per share                   == Monthly Yield
ending and beginning investment value      == Monthly Yield


<PAGE>




GROWTH AND INCOME STOCK FUND OF ULTRA SERIES FUND

Net Asset Value, Beginning of Period                      (1)     $18.20

Income from Investment Operations

         Net Investment Income                            (2)       0.34

         Net Realized and Unrealized Gain (Loss)          (3)       3.93
              on Investments

Total from Investment Operations                          (4)       4.27

Distributions

         Distributions from Net Investment Income         (5)      (0.34)

         Distributions from Realized Capital Gains        (6)      (0.81)

    Total Distributions                                   (7)      (1.15)

Net Asset Value, End of Period                            (8)     $21.32

Total Return                                              (9)      22.02%


FORMULAS FOR CALCULATIONS IN THE TABLE ABOVE
(1)  12-31-95 Share Price
(2)  Distributions from investment income/avg. outstanding shares +
     undistributed net investment income at EOY/# of shares issued
     outstanding at EOY
(3)  -(1)-(2)-(5)-(6)+(8)
(4)  (2)+(3)
(5)  -(distributions from investment income / average outstanding shares)
(6)  -(1996 Dividends Paid Per Share - distributions from net investment income)
     (or item #5)
(7)  (5) + (6)
(8)  (1) + (4) + (7)
(9)  (ending investment value-beginning investment value)
       /beginning investment value

SOURCES FOR NUMBERS USED IN FORMULAS
share price                                ==Unit Price Worksheet
distributions from investment income       ==Dividend History
average outstanding shares                 ==(#of shares BOY+# of shares EOY)/2
undistributed net investment income at EOY ==Phoenix system M fund screen
# of shares issued and outstanding at EOY  ==Unit Price Worksheet
dividends paid per share                   ==Monthly Yield
ending and beginning investment value      ==Monthly Yield



<PAGE>


BALANCED FUND OF ULTRA SERIES FUND

Net Asset Value, Beginning of Period                      (1)   $14.63

Income from Investment Operations

         Net Investment Income                            (2)     0.58

         Net Realized and Unrealized Gain (Loss)          (3)     0.98
              on Investments

Total from Investment Operations                          (4)     1.56

Distributions

         Distributions from Net Investment Income         (5)    (0.58)

         Distributions from Realized Capital Gains        (6)    (0.32)

    Total Distributions                                   (7)    (0.90)

Net Asset Value, End of Period                            (8)   $15.29

Total Return                                              (9)    10.79%

FORMULAS FOR CALCULATIONS IN THE TABLE ABOVE
(1) 12-31-95 Share Price
(2) Distributions from investment income/avg. outstanding shares +
    undistributed net investment income at EOY/# of shares issued
    outstanding at EOY
(3) -(1)-(2)-(5)-(6)+(8)
(4) (2)+(3)
(5) -(distributions from investment income / average outstanding shares)
(6) -(1996 Dividends Paid Per Share - distributions from net investment income)
    (or item #5)
(7) (5) + (6)
(8) (1) + (4) + (7)
(9) (ending investment value-beginning investment value)/
       beginning investment value

SOURCES FOR NUMBERS USED IN FORMULAS
share price                                == Unit Price Worksheet
distributions from investment income       == Dividend History
average outstanding shares                 == (#of shares BOY+# of shares EOY)/2
undistributed net investment income at EOY == Phoenix system M fund screen
# of shares issued and outstanding at EOY  == Unit Price Worksheet
dividends paid per share                   == Monthly Yield
ending and beginning investment value      == Monthly Yield



<PAGE>



BOND FUND OF ULTRA SERIES FUND

Net Asset Value, Beginning of Period                        (1)   $10.63

Income from Investment Operations

         Net Investment Income                              (2)     0.65

         Net Realized and Unrealized Gain (Loss)            (3)    (0.28)
              on Investments

Total from Investment Operations                            (4)     0.37

Distributions

         Distributions from Net Investment Income           (5)    (0.64)

         Distributions from Realized Capital Gains          (6)    (0.03)

    Total Distributions                                     (7)    (0.67)

Net Asset Value, End of Period                              (8)   $10.33

Total Return                                                (9)     2.86%

FORMULAS FOR CALCULATIONS IN THE TABLE ABOVE
(1)  12-31-95 Share Price
(2)  Distributions from investment income/avg. outstanding shares +
     undistributed net investment income at EOY/# of shares issued
     outstanding at EOY
(3)  -(1)-(2)-(5)-(6)+(8)
(4)  (2)+(3)
(5)  -(distributions from investment income / average outstanding shares)
(6)  -(1996 Dividends Paid Per Share - distributions from net investment income)
     (or item #5)
(7)  (5) + (6)
(8)  (1) + (4) + (7)
(9)  (ending investment value-beginning investment value)
         /beginning investment value

SOURCES FOR NUMBERS USED IN FORMULAS
share price                                == Unit Price Worksheet
distributions from investment income       == Dividend History
average outstanding shares                 == (#of shares BOY+# of shares EOY)/2
undistributed net investment income at EOY == Phoenix system M fund screen
# of shares issued and outstanding at EOY  == Unit Price Worksheet
dividends paid per share                   == Monthly Yield
ending and beginning investment value      == Monthly Yield




<PAGE>



TREASURY 2000 FUND OF ULTRA SERIES FUND

Net Asset Value, Beginning of Period                       (1)    $8.47

Income from Investment Operations

         Net Investment Income                             (2)     0.58

         Net Realized and Unrealized Gain (Loss)           (3)    (0.41)
              on Investments

Total from Investment Operations                           (4)     0.17

Distributions

         Distributions from Net Investment Income          (5)     0.00

         Distributions from Realized Capital Gains         (6)     0.00

    Total Distributions                                    (7)     0.00

Net Asset Value, End of Period                             (8)    $8.64

Total Return                                               (9)     2.10%

FORMULAS FOR CALCULATIONS IN THE TABLE ABOVE
(1) 12-31-95 Share Price
(2) Distributions from investment income/avg. outstanding shares +
    undistributed net investment income at EOY/# of shares issued
    outstanding at EOY
(3) -(1)-(2)-(5)-(6)+(8)
(4) (2)+(3)
(5) -(distributions from investment income / average outstanding shares)
(6) -(1996 Dividends Paid Per Share - distributions from net investment income)
    (or item #5)
(7) (5) + (6)
(8) (1) + (4) + (7)
(9) (ending investment value-beginning investment value)
         /beginning investment value

SOURCES FOR NUMBERS USED IN FORMULAS
share price                                == Unit Price Worksheet
distributions from investment income       == Dividend History
average outstanding shares                 == (#of shares BOY+# of shares EOY)/2
undistributed net investment income at EOY == Phoenix system M fund screen
# of shares issued and outstanding at EOY  == Unit Price Worksheet
dividends paid per share                   == Monthly Yield
ending and beginning investment value      == Monthly Yield






<PAGE>


                                   EXHIBIT 18



                                ULTRA SERIES FUND

                       Plan for Multiple Classes of Shares


A.  Ultra  Series  Fund  (the  "Fund")  is a  diversified,  open-end  management
investment company  registered with the Securities and Exchange  Commission (the
"SEC") under the  Investment  Company Act of 1940,  as amended (the "Act").  The
Fund is organized as a business trust  pursuant to the laws of the  Commonwealth
of Massachusetts.

B. Effective May 1, 1997, the Fund's Declaration of Trust authorizes the Fund to
issue several classes of shares of beneficial interest, each of which represents
interests in the same series of  investment  securities.  Effective May 1, 1997,
the Board of Trustees  of the Fund has  determined  to  designate  all  existing
shares  of the Fund as Class Z shares;  and to  create  and issue a new class of
shares designated as Class C shares. As described in more detail below:  Class C
shares will be offered to separate  accounts of insurance  companies  other than
Century  Life of America or CUNA Mutual  Insurance  Society  ("CUNA  Mutual") or
their affiliates,  and to qualified retirement plans of companies not affiliated
with the Fund,  Century Life of America or CUNA Mutual;  and Class Z shares will
be  offered  to all  insurance  company  separate  accounts  issued  by, and all
qualified retirement plans sponsored by, Century Life of America and CUNA Mutual
or their affiliates.

C.  This  Plan  for  Multiple  Classes  of  Shares  (the  "Plan")  is a plan  as
contemplated by Rule 18f-3(d) under the Act.

D. At a meeting  held on October  29,  1996,  the Board of Trustees of the Fund,
including a majority of the Trustees who are not interested  persons of the Fund
(as defined in Section  2(a)(19) of the Act),  approved and adopted the Plan and
determined that the Plan is or will be: (i) in the best interests of the holders
of Class C shares;  (ii) in the best interests of holders of Class Z shares; and
(iii) in the best interests of the Fund as a whole.

E. The Plan  will  remain  in effect  until  such time as the Board of  Trustees
terminates the Plan or makes a material  change to the Plan. Any material change
to the Plan must be approved by the Board of  Trustees,  including a majority of
the Trustees who are not  interested  persons of the Fund,  as being in the best
interests of each class of shares and the fund as a whole.

                                    SECTION I
                Class Distribution Fees and Shareholder Services

         1.1 Class C Shares.  Class C shares  are sold  through  CUNA  Brokerage
Services, Inc. ("CBS"), or other registered broker-dealers authorized by CBS, at
their net asset value without the  imposition of a sales or other charges at the
time  of  purchase.  Class  C  shares  also  may be  subject  to an  asset-based
distribution fee (as provided for by a distribution plan adopted by the Board of
Trustees  pursuant to Rule 12b-1 under the Act) equal to not more than 0.25%, on
an annual basis,  of the average value of the daily net assets of each series of
the Fund  attributable to Class C Shares on an annual basis.  Such  distribution
fee will be  calculated  and accrued  daily and paid  quarterly.  The  aggregate
amount of the asset-based distribution fee must, however, remain consistent with
the  requirements  of Section  26(d) of the National  Association  of Securities
Dealers,  Inc.'s (the  "NASD")  Rules of Fair  Practice,  and any other rules or
regulations  promulgated  by the  NASD  or the SEC  applicable  to  mutual  fund
distribution and service fees.

         1.2 Class Z Shares. Class Z shares are sold and redeemed through CBS at
a price equal to the shares net asset value with no sales or other  distribution
charges.

                                   SECTION II
                             Allocation of Expenses

         2.1  Class  Distinctions.  Class  C  shares  and  Class Z  shares  each
represent  interests in the same series of the Fund.  Both classes of shares are
identical  in all respects  except that:  (1) Class C shares may be subject to a
distinct  distribution  fee (as  described  above);  (2) each  class  will  bear
different class expenses (as defined below);  (3) each class will have exclusive
voting rights with respect to matters that  exclusively  affect that class (such
as approval  of any  distribution  plan for Class C shares);  and (4) each class
will bear a different name or designation.

         2.2 Class  Expenses.  The Fund's Board of Trustees,  acting in its sole
discretion,  has determined that those expenses  attributable to the shares of a
particular  class ("Class  Expenses") will be borne solely by the class to which
they are attributable.  Class Expenses include the following as they each relate
to a particular  class of shares:  (1)  asset-based  distribution  fees; and (2)
extraordinary expenses such as litigation expenses.

                                   SECTION III
                     Allocation of Fund Income and Expenses

         3.1  Allocation of Income and Expenses.  All income earned and expenses
incurred by the Fund are borne on a pro-rata basis by each outstanding  share of
each class based on the value of the net assets of the Fund attributable to that
class as represented by the daily net asset value of shares of that class.  On a
daily basis,  the total  interest,  dividends or other income accrued and common
expenses  incurred  are  multiplied  by the  ratio  of  the  Fund's  net  assets
attributable to each class to determine the income and expenses  attributable to
that  class  for the day.  Expenses  properly  attributable  to each  class  are
recorded separately and charges to that class. Net income for each class is then
determined for the day and segregated on the Fund's general  ledger.  Because of
the distribution  fee and other Class Expenses borne by Class C shares,  the net
income  attributable  to and  the  dividends  payable  on  Class  C  shares  are
anticipated  to be lower  (although  it may be higher)  than that of the Class Z
shares.  Dividends,  however, are declared and paid on both classes of shares on
the same days and at the same times.

                                   SECTION IV
                                   Redemptions

         4.1  Redemptions.  Redemption  requests  placed by holders of shares of
both Class C and Class Z shares are  satisfied  first by redeeming  the holder's
Class Z shares, unless the holder has made a specific election to redeem Class C
shares.

                                    SECTION V
                                   Amendments

         5.1  Amendments.  This Plan may not be amended  to change any  material
provision  unless such  amendment is approved by the vote of the majority of the
Board of Trustees,  including a majority of the Trustees who are not  interested
persons of the Fund,  based on their  finding that the  amendment is in the best
interests of each class individually and the Fund as a whole.

                                    SECTION 6
                                  Recordkeeping

         6.1 Recordkeeping.  The Fund shall preserve copies of this Plan and any
related agreements for a period of not less than six years from the date of this
Plan or agreement, the first two years in an easily accessible place.


         IN  WITNESS  WHEREOF,  the Fund has  executed  this  Plan for  Multiple
Classes of Shares on the day and year set forth below.

Dated:   November 20, 1996

Attest:                              Ultra Series Fund


     /s/ Jeanne M. Mraz              By:      /s/  Michael S. Daubs
                                                   Michael S. Daubs
                                                      President


<PAGE>


                                   EXHIBIT 19

                            LIMITED POWER OF ATTORNEY


KNOW ALL PERSONS BY THESE PRESENTS,  that I, the  undersigned,  a Trustee of the
Ultra Series Fund (the "Fund"),  a business trust duly organized  under the laws
of the State of Massachusetts,  do hereby appoint,  authorize, and empower Linda
L. Lilledahl and Gerald T. Conklin,  severally, as my attorney and agent, for me
and in my name as a Trustee of the Fund on behalf of the Fund or otherwise  with
full power to review, execute, deliver and file with the Securities and Exchange
Commission  all  necessary  post-effective  amendments to Form N-1A filed by the
Fund,  Registration No. 2-87775,  as may be required under the Securities Act of
1933, as amended,  and the Investment Company Act of 1940, as amended, and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

WITNESS my hand and seal this 16th day of January , 1997.


                                             /s/  Gwendolyn M. Boeke



<PAGE>



                            LIMITED POWER OF ATTORNEY



KNOW ALL PERSONS BY THESE PRESENTS,  that I, the  undersigned,  a Trustee of the
Ultra Series Fund (the "Fund"),  a business trust duly organized  under the laws
of the State of Massachusetts,  do hereby appoint,  authorize, and empower Linda
L. Lilledahl and Gerald T. Conklin,  severally, as my attorney and agent, for me
and in my name as a Trustee of the Fund on behalf of the Fund or otherwise  with
full power to review, execute, deliver and file with the Securities and Exchange
Commission  all  necessary  post-effective  amendments to Form N-1A filed by the
Fund,  Registration No. 2-87775,  as may be required under the Securities Act of
1933, as amended,  and the Investment Company Act of 1940, as amended, and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

WITNESS my hand and seal this 16th day of January , 1997.


                               /s/ Thomas C. Watt




<PAGE>



                            LIMITED POWER OF ATTORNEY



KNOW ALL PERSONS BY THESE PRESENTS,  that I, the  undersigned,  a Trustee of the
Ultra Series Fund (the "Fund"),  a business trust duly organized  under the laws
of the State of Massachusetts,  do hereby appoint,  authorize, and empower Linda
L. Lilledahl and Gerald T. Conklin,  severally, as my attorney and agent, for me
and in my name as a Trustee of the Fund on behalf of the Fund or otherwise  with
full power to review, execute, deliver and file with the Securities and Exchange
Commission  all  necessary  post-effective  amendments to Form N-1A filed by the
Fund,  Registration No. 2-87775,  as may be required under the Securities Act of
1933, as amended,  and the Investment Company Act of 1940, as amended, and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

WITNESS my hand and seal this 16th day of January , 1997.


                                /s/ Keith S. Noah



<PAGE>



                            LIMITED POWER OF ATTORNEY



KNOW ALL PERSONS BY THESE PRESENTS,  that I, the  undersigned,  a Trustee of the
Ultra Series Fund (the "Fund"),  a business trust duly organized  under the laws
of the State of Massachusetts,  do hereby appoint,  authorize, and empower Linda
L. Lilledahl and Gerald T. Conklin,  severally, as my attorney and agent, for me
and in my name as a Trustee of the Fund on behalf of the Fund or otherwise  with
full power to review, execute, deliver and file with the Securities and Exchange
Commission  all  necessary  post-effective  amendments to Form N-1A filed by the
Fund,  Registration No. 2-87775,  as may be required under the Securities Act of
1933, as amended,  and the Investment Company Act of 1940, as amended, and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

WITNESS my hand and seal this 16th day of January , 1997.


                                          /s/ Alfred L. Disrud


<PAGE>



                            LIMITED POWER OF ATTORNEY



KNOW ALL PERSONS BY THESE PRESENTS,  that I, the  undersigned,  a Trustee of the
Ultra Series Fund (the "Fund"),  a business trust duly organized  under the laws
of the State of Massachusetts,  do hereby appoint,  authorize, and empower Linda
L. Lilledahl and Gerald T. Conklin,  severally, as my attorney and agent, for me
and in my name as a Trustee of the Fund on behalf of the Fund or otherwise  with
full power to review, execute, deliver and file with the Securities and Exchange
Commission  all  necessary  post-effective  amendments to Form N-1A filed by the
Fund,  Registration No. 2-87775,  as may be required under the Securities Act of
1933, as amended,  and the Investment Company Act of 1940, as amended, and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

WITNESS my hand and seal this 16th day of January , 1997.


                               /s/ Kevin T. Lentz



<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 1
   <NAME> GROWTH AND INCOME
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                      195,704,852
<INVESTMENTS-AT-VALUE>                     234,433,573
<RECEIVABLES>                                  909,235
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             235,342,808
<PAYABLE-FOR-SECURITIES>                     2,376,550
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                      125,485
<TOTAL-LIABILITIES>                          2,502,035
<SENIOR-EQUITY>                                109,196
<PAID-IN-CAPITAL-COMMON>                   193,792,032
<SHARES-COMMON-STOCK>                       10,919,647
<SHARES-COMMON-PRIOR>                        8,246,972
<ACCUMULATED-NII-CURRENT>                       69,558
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                        141,265
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                    38,728,722
<NET-ASSETS>                               232,840,773
<DIVIDEND-INCOME>                            3,383,433
<INTEREST-INCOME>                              525,661
<OTHER-INCOME>                                       0
<EXPENSES-NET>                               1,045,783
<NET-INVESTMENT-INCOME>                      2,863,311
<REALIZED-GAINS-CURRENT>                    32,176,972
<APPREC-INCREASE-CURRENT>                   26,520,015
<NET-CHANGE-FROM-OPS>                       35,040,283
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                    2,804,744
<DISTRIBUTIONS-OF-GAINS>                     5,675,210
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      5,323,654
<NUMBER-OF-SHARES-REDEEMED>                    420,513
<SHARES-REINVESTED>                            405,459
<NET-CHANGE-IN-ASSETS>                       5,308,600
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          807,229
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                              1,045,783
<AVERAGE-NET-ASSETS>                       161,183,627
<PER-SHARE-NAV-BEGIN>                            18.20
<PER-SHARE-NII>                                    .34
<PER-SHARE-GAIN-APPREC>                           3.93
<PER-SHARE-DIVIDEND>                             (.34)
<PER-SHARE-DISTRIBUTIONS>                        (.81)
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              21.32
<EXPENSE-RATIO>                                    .64
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 2
   <NAME> BALANCED
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                      177,868,979
<INVESTMENTS-AT-VALUE>                     193,469,283
<RECEIVABLES>                                1,799,597
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             195,268,880
<PAYABLE-FOR-SECURITIES>                       437,598
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                      106,408
<TOTAL-LIABILITIES>                            544,006
<SENIOR-EQUITY>                                127,374
<PAID-IN-CAPITAL-COMMON>                   178,833,180
<SHARES-COMMON-STOCK>                       12,737,422
<SHARES-COMMON-PRIOR>                       10,161,857
<ACCUMULATED-NII-CURRENT>                       94,881
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                         69,134
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                    15,600,305
<NET-ASSETS>                               194,724,874
<DIVIDEND-INCOME>                            1,230,690
<INTEREST-INCOME>                            5,678,732
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 987,329
<NET-INVESTMENT-INCOME>                      5,922,093
<REALIZED-GAINS-CURRENT>                    10,881,558
<APPREC-INCREASE-CURRENT>                    6,612,755
<NET-CHANGE-FROM-OPS>                       16,803,651
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                    5,850,662
<DISTRIBUTIONS-OF-GAINS>                     4,393,033
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      5,158,268
<NUMBER-OF-SHARES-REDEEMED>                    681,458
<SHARES-REINVESTED>                            675,369
<NET-CHANGE-IN-ASSETS>                       5,152,179
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          762,436
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                987,329
<AVERAGE-NET-ASSETS>                       151,567,626
<PER-SHARE-NAV-BEGIN>                            14.63
<PER-SHARE-NII>                                    .58
<PER-SHARE-GAIN-APPREC>                            .98
<PER-SHARE-DIVIDEND>                             (.58)
<PER-SHARE-DISTRIBUTIONS>                        (.32)
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              15.29
<EXPENSE-RATIO>                                    .65
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 3
   <NAME> BOND
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       26,049,731
<INVESTMENTS-AT-VALUE>                      26,144,779
<RECEIVABLES>                                  441,478
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              26,586,257
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       14,334
<TOTAL-LIABILITIES>                             14,334
<SENIOR-EQUITY>                                 25,731
<PAID-IN-CAPITAL-COMMON>                    26,433,111
<SHARES-COMMON-STOCK>                        2,573,070
<SHARES-COMMON-PRIOR>                        1,959,490
<ACCUMULATED-NII-CURRENT>                       18,034
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                        95,047
<NET-ASSETS>                                26,571,923
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                            1,382,079
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 130,103
<NET-INVESTMENT-INCOME>                      1,251,976
<REALIZED-GAINS-CURRENT>                     (427,410)
<APPREC-INCREASE-CURRENT>                    (477,126)
<NET-CHANGE-FROM-OPS>                          824,566
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                    1,238,292
<DISTRIBUTIONS-OF-GAINS>                        49,716
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      1,473,941
<NUMBER-OF-SHARES-REDEEMED>                    316,839
<SHARES-REINVESTED>                            124,689
<NET-CHANGE-IN-ASSETS>                       1,281,791
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          100,452
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                134,222
<AVERAGE-NET-ASSETS>                        20,046,372
<PER-SHARE-NAV-BEGIN>                            10.63
<PER-SHARE-NII>                                    .65
<PER-SHARE-GAIN-APPREC>                          (.36)
<PER-SHARE-DIVIDEND>                             (.64)
<PER-SHARE-DISTRIBUTIONS>                          .05
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              10.33
<EXPENSE-RATIO>                                    .65
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 4
   <NAME> MONEY MARKET
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       21,019,331
<INVESTMENTS-AT-VALUE>                      21,019,331
<RECEIVABLES>                                    5,668
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              21,024,999
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       14,012
<TOTAL-LIABILITIES>                             14,012
<SENIOR-EQUITY>                                210,110
<PAID-IN-CAPITAL-COMMON>                    20,800,877
<SHARES-COMMON-STOCK>                       21,010,987
<SHARES-COMMON-PRIOR>                       19,541,720
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                21,010,987
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                              951,281
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 114,351
<NET-INVESTMENT-INCOME>                        836,930
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                            0
<NET-CHANGE-FROM-OPS>                          836,930
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                      836,930
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     32,932,884
<NUMBER-OF-SHARES-REDEEMED>                 24,132,956
<SHARES-REINVESTED>                            836,930
<NET-CHANGE-IN-ASSETS>                       9,636,858
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                           88,296
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                117,520
<AVERAGE-NET-ASSETS>                        17,666,978
<PER-SHARE-NAV-BEGIN>                             1.00
<PER-SHARE-NII>                                    .05
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                             (.05)
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                               1.00
<EXPENSE-RATIO>                                    .67
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 5
   <NAME> TREASURY 2000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        1,388,086
<INVESTMENTS-AT-VALUE>                       1,585,290
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               1,585,290
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          549
<TOTAL-LIABILITIES>                                549
<SENIOR-EQUITY>                                  1,834
<PAID-IN-CAPITAL-COMMON>                     1,278,364
<SHARES-COMMON-STOCK>                          183,351
<SHARES-COMMON-PRIOR>                          182,546
<ACCUMULATED-NII-CURRENT>                      107,339
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                       197,204
<NET-ASSETS>                                 1,584,741
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                              114,864
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   6,936
<NET-INVESTMENT-INCOME>                        107,928
<REALIZED-GAINS-CURRENT>                      (75,534)
<APPREC-INCREASE-CURRENT>                     (75,534)
<NET-CHANGE-FROM-OPS>                           32,394
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         69,986
<NUMBER-OF-SHARES-REDEEMED>                     69,181
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                             805
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                            6,936
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                  6,936
<AVERAGE-NET-ASSETS>                         1,532,738
<PER-SHARE-NAV-BEGIN>                             8.47
<PER-SHARE-NII>                                    .58
<PER-SHARE-GAIN-APPREC>                          (.41)
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                               8.64
<EXPENSE-RATIO>                                    .45
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<SERIES>
   <NUMBER> 6
   <NAME> CAPITAL APPRECIATION
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       86,149,857
<INVESTMENTS-AT-VALUE>                      99,257,406
<RECEIVABLES>                                  703,455
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              99,960,861
<PAYABLE-FOR-SECURITIES>                     1,234,318
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       52,710
<TOTAL-LIABILITIES>                          1,287,028
<SENIOR-EQUITY>                                 67,593
<PAID-IN-CAPITAL-COMMON>                    85,416,504
<SHARES-COMMON-STOCK>                        6,759,264
<SHARES-COMMON-PRIOR>                        4,869,643
<ACCUMULATED-NII-CURRENT>                       14,253
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                         67,934
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                    13,107,549
<NET-ASSETS>                                98,673,833
<DIVIDEND-INCOME>                              917,123
<INTEREST-INCOME>                              164,944
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 435,788
<NET-INVESTMENT-INCOME>                        646,279
<REALIZED-GAINS-CURRENT>                    12,841,544
<APPREC-INCREASE-CURRENT>                    9,688,795
<NET-CHANGE-FROM-OPS>                       13,487,823
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                      639,086
<DISTRIBUTIONS-OF-GAINS>                     3,084,815
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      3,646,073
<NUMBER-OF-SHARES-REDEEMED>                    189,580
<SHARES-REINVESTED>                            256,221
<NET-CHANGE-IN-ASSETS>                       3,712,714
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          336,290
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                440,999
<AVERAGE-NET-ASSETS>                        67,173,306
<PER-SHARE-NAV-BEGIN>                            12.51
<PER-SHARE-NII>                                    .13
<PER-SHARE-GAIN-APPREC>                           2.55
<PER-SHARE-DIVIDEND>                             (.13)
<PER-SHARE-DISTRIBUTIONS>                        (.46)
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              14.60
<EXPENSE-RATIO>                                    .66
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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