SEPARATE ACCOUNT VUL OF NATIONAL INTEGRITY LIFE INSURANCE CO
497, 1997-05-06
Previous: NEWMONT GOLD CO, S-8, 1997-05-06
Next: AMNEX INC, 8-K, 1997-05-06



<PAGE>
 
May 5, 1997

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Re:  Separate Account VUL of National Integrity Life Insurance Company
     ("Registrant")
     Rule 497(e) Filing of Financial Statements
     Registration No. 33-41384


Pursuant to Rule 497(e) under the Securities Act of 1933, we are filing updated
financial statements which have been provided to policyholders of the
Registrant's Portfolio Life product. Registrant is no longer issuing the
product, and in accordance with a no-action position of the Securities and
Exchange Commission, the prospectus has been "evergreened."

Sincerely,



/s/ Sheri L. Bean
Paralegal
<PAGE>
 
                             Financial Statements

                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                               December 31, 1996
                      With Report of Independent Auditors
<PAGE>
 
                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                             Financial Statements


                               December 31, 1996


<TABLE> 
<CAPTION> 
                                   Contents

<S>                                                                         <C>
Report of Independent Auditors..............................................1

Audited Financial Statements

Statement of Assets and Liabilities.........................................2
Statement of Operations.....................................................3
Statements of Changes in Net Assets.........................................4
Notes to Financial Statements...............................................6
</TABLE>
<PAGE>
 
                        Report of Independent Auditors

Policyholders
Separate Account VUL of National Integrity Life Insurance Company

We have audited the accompanying statement of assets and liabilities of Separate
Account VUL of National Integrity Life Insurance Company (comprising,
respectively, the Common Stock, Money Market, Balanced, Aggressive Stock, High
Yield, and Global Divisions) as of December 31, 1996, the related statement of
operations for the year then ended and statements of changes in net assets for
the years ended December 31, 1996 and 1995. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of mutual fund shares owned in The Hudson River Trust (Trust) as of
December 31, 1996, by correspondence with the transfer agent of the Trust. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of each of the respective
divisions constituting Separate Account VUL of National Integrity Life Insurance
Company at December 31, 1996, the results of their operations for the year then
ended, and changes in their net assets for the years ended December 31, 1996 and
1995, in conformity with generally accepted accounting principles.

                                                 /s/ Ernst & Young LLP



Louisville, Kentucky
April 18, 1997

                                       1
<PAGE>
       Separate Account VUL of National Integrity Life Insurance Company

                      Statement of Assets and Liabilities

                               December 31, 1996

<TABLE> 
<CAPTION> 
                                                   Common     Money                 Aggressive   High
                                                   Stock      Market     Balanced     Stock      Yield      Global
                                                  Division   Division    Division    Division   Division   Division    Total
                                                  ----------------------------------------------------------------------------
<S>                                               <C>        <C>         <C>        <C>         <C>        <C>        <C> 
Assets
Investments in The Hudson River Trust
  at value (cost of $111,672 in the aggregate)    $  4,869   $      -    $  4,680    $  98,500  $  1,216   $    536   $109,801
                                                  ----------------------------------------------------------------------------
Net assets                                        $  4,869   $      -    $  4,680    $  98,500  $  1,216   $    536   $109,801
                                                  ============================================================================
Unit value                                        $ 255.64   $      -    $ 190.75    $  339.02  $ 239.92   $ 225.40
                                                  =================================================================
Units outstanding                                   19.045          -      24.534      290.542     5.069      2.377
                                                  =================================================================
</TABLE> 
See accompanying notes.



                                       2
<PAGE>

       Separate Account VUL of National Integrity Life Insurance Company

                            Statement of Operations

                         Year ended  December 31, 1996

<TABLE>
<CAPTION>
                                                  Common      Money                  Aggressive      High 
                                                  Stock       Market     Balanced      Stock        Yield       Global
                                                 Division    Division    Division     Division     Division    Division     Total
                                                 ---------------------------------------------------------------------------------
<S>                                              <C>         <C>         <C>         <C>           <C>         <C>         <C> 
Investment income
    Reinvested dividends from The Hudson
      River Trust                                $   772       $  -       $ 682       $25,072        $228        $46       $26,800

Expenses
    Mortality and expense risk and
      administrative charges                          30          -          31           596           8          4           669
                                                 ---------------------------------------------------------------------------------
Net investment income                                742          -         651        24,476         220         42        26,131

Realized and unrealized gain (loss) on
  investments
    Net realized gain on sales of investments        123          -           5           465          12          2           607
    Net unrealized appreciation (depreciation)
      of investments:
        Beginning of period                          544          -          17         7,030          (2)        21         7,610
        End of period                                688          -         (86)       (2,543)         27         43        (1,871)
                                                 ---------------------------------------------------------------------------------
    Change in net unrealized appreciation/
      depreciation during the period                 144          -        (103)       (9,573)         29         22        (9,481)
                                                 ---------------------------------------------------------------------------------
Net realized and unrealized gain (loss) on 
  investments                                        267          -         (98)       (9,108)         41         24        (8,874)
                                                 ---------------------------------------------------------------------------------
Net increase in net assets resulting from
  operations                                     $ 1,009       $  -       $ 553       $15,368        $261        $66       $17,257
                                                 =================================================================================
</TABLE> 

See accompanying notes.


                                        3

<PAGE>

       Separate Account VUL of National Integrity Life Insurance Company

                      Statement of Changes in Net Assets

                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                        Common     Money                Aggressive     High 
                                                        Stock      Market    Balanced     Stock       Yield      Global
                                                       Division   Division   Division    Division    Division   Division    Total
                                                       ----------------------------------------------------------------------------
<S>                                                    <C>        <C>        <C>         <C>         <C>        <C>        <C> 
Increase (decrease) in net assets from operations
    Net investment income                              $   742      $  -     $   651      $24,476    $   220    $    42    $ 26,131
    Net realized gain on sales of investments              123         -           5          465         12          2         607
    Change in net unrealized appreciation/
      depreciation during the period                       144         -        (103)      (9,573)        29         22      (9,481)
                                                       ----------------------------------------------------------------------------
Net increase in net assets resulting from operations     1,009         -         553       15,368        261         66      17,257

Increase (decrease) in net assets from policy
  related transactions
    Contributions from policy holders                      533         -         516       14,670          -          -      15,719
    Policy terminations and benefits                      (616)        -        (639)      (1,993)      (182)        (7)     (3,437)
                                                       ----------------------------------------------------------------------------
Net increase (decrease) in net assets derived from
  policy related transactions                              (83)        -        (123)      12,677       (182)        (7)     12,282
                                                       ----------------------------------------------------------------------------
Increase in net assets                                     926         -         430       28,045         79         59      29,539

Net assets, beginning of year                            3,943         -       4,250       70,455      1,137        477      80,262
                                                       ----------------------------------------------------------------------------
Net assets, end of year                                $ 4,869      $  -     $ 4,680      $98,500    $ 1,216    $   536    $109,801
                                                       ============================================================================
Unit transactions
    Contributions                                        2.347         -       2.861       43.564          -          -
    Terminations and benefits                           (2.355)        -      (3.059)      (5.449)    (0.720)    (0.034)
                                                       -----------------------------------------------------------------
Net increase (decrease) in units                        (0.008)        -      (0.198)      38.115     (0.720)    (0.034)
                                                       =================================================================
</TABLE> 

See accompanying notes.


                                        4

<PAGE>

       Separate Account VUL of National Integrity Life Insurance Company

                      Statement of Changes in Net Assets

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                        Common     Money                Aggressive     High 
                                                        Stock      Market    Balanced     Stock       Yield      Global
                                                       Division   Division   Division    Division    Division   Division    Total
                                                       ---------------------------------------------------------------------------
<S>                                                    <C>        <C>        <C>         <C>         <C>        <C>        <C> 
Increase (decrease) in net assets from operations
    Net investment income                              $   265      $  -     $   242     $  7,771    $   106    $    20    $ 8,404
    Net realized gain (loss) on sales of investments       274         -         (54)         405          -          4        629
    Change in net unrealized appreciation/ 
      depreciation during the period                       641         -         428        6,632         66         50      7,817
                                                       ---------------------------------------------------------------------------
Net increase in net assets resulting from operations     1,180         -         616       14,808        172         74     16,850

Increase (decrease) in net assets from policy
  related transactions
    Contributions from policy holders                        -         -       2,000       18,367          -          -     20,367
    Policy terminations and benefits                    (1,710)     (129)     (1,320)      (2,421)      (161)       (19)    (5,760)
    Net transfers among investment divisons                938       129         803          976          -          8      2,854
                                                       ---------------------------------------------------------------------------
Net increase (decrease) in net assets derived from
  policy related transactions                             (772)        -       1,483       16,922       (161)       (11)    17,461
                                                       ---------------------------------------------------------------------------

Increase in net assets                                     408         -       2,099       31,730         11         63     34,311

Net assets, beginning of year                            3,535         -       2,151       38,725      1,126        414     45,951
                                                       ---------------------------------------------------------------------------

Net assets, end of year                                $ 3,943         -     $ 4,250     $ 70,455    $ 1,137    $   477    $80,262
                                                       ===========================================================================
Unit transactions
    Contributions                                            -         -      12.956       77.446          -          -
    Terminations and benefits                           (7.974)        -      (7.769)     (10.067)    (1.041)    (0.059)
    Net transfers                                         4.54         -       4.673        3.500          -          -
                                                       ----------------------------------------------------------------
Net increase (decrease) in units                        (3.434)        -       9.860       70.879     (1.041)    (0.059)
                                                       ================================================================
</TABLE> 

See accompanying notes.


                                        5

<PAGE>
                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                         Notes to Financial Statements

                              December 31, 1996 

1. Organization and Significant Accounting Policies

Organization and Nature of Operations

National Integrity Life Insurance Company ("National Integrity") established
Separate Account VUL (the "Separate Account") on February 26, 1986 under the
insurance laws of the state of New York for the purpose of issuing variable life
insurance policies ("policies"). The Separate Account is a unit investment trust
registered with the Securities and Exchange Commission under the Investment
Company Act of 1940, as amended. Variable life insurance policies have not been
offered by National Integrity since 1990, but policies are still outstanding.
Net premiums may be received under existing policies.

National Integrity is a wholly owned subsidiary of Integrity Life Insurance
Company and their ultimate parent is ARM Financial Group, Inc. ("ARM"). ARM
specializes in the asset accumulation business, providing retail and
institutional customers with products and services designed to serve the growing
long-term savings and retirement markets.

Policyholders may allocate or transfer their account values to one or more of
the Separate Account's investment divisions or to a guaranteed interest division
provided by National Integrity, or both. The Separate Account divisions invest
in shares of the corresponding portfolios of The Hudson River Trust (the
"Trust"), a mutual fund managed by Alliance Capital Management, L.P. The
policyholder's account value in a Separate Account division will vary depending
on the performance of the corresponding portfolio. The Separate Account
currently has six investment divisions available. The investment objective of
each division and its corresponding portfolio are the same. Set forth below is a
summary of the investment objectives of the portfolios of the Trust.

     Common Stock Portfolio seeks to obtain long term growth of capital and
     increasing income. It invests primarily in common and preferred stocks and
     other equity-type instruments.

                                       6
<PAGE>
                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                   Notes to Financial Statements (continued)

1. Organization and Significant Accounting Policies (continued)

     Money Market Portfolio seeks to obtain as high a level of current income as
     is consistent with preserving capital and providing liquidity. It invests
     primarily in high quality short-term money market instruments.

     Balanced Portfolio seeks a high return through a combination of current
     income and capital appreciation. It invests primarily in common stocks,
     publicly-traded debt securities and high quality money market instruments.

     Aggressive Stock Portfolio seeks to obtain long-term growth of capital. It
     invests primarily in common stocks and other equity-type securities issued
     by medium and smaller sized companies with strong growth potential.

     High Yield Portfolio seeks a high return by maximizing current income and,
     to the extent consistent with that objective, capital appreciation. It
     invests primarily in a diversified mix of high yield, fixed income
     securities involving greater volatility of price and risk of principal and
     income than high quality fixed income securities.

     Global Portfolio seeks long-term growth of capital as a fundamental
     objective. It invests primarily in equity securities of non-United States
     as well as United States companies.

The assets of the Separate Account are owned by National Integrity. The portion
of the Separate Account's assets supporting the policies may not be used to
satisfy liabilities arising out of any other business of National Integrity.

Basis of Presentation

The accompanying financial statements have been prepared in accordance with
generally accepted accounting principles for unit investment trusts.

Investments

Investments in shares of the Trust are valued at the net asset values of the
respective portfolios, which approximates fair value. The difference between
cost and fair value is reflected as unrealized appreciation and depreciation of
investments.

                                       7
<PAGE>
                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                   Notes to Financial Statements (continued)

1. Organization and Significant Accounting Policies (continued)

Dividends from income and capital gain distributions are recorded on the ex-
dividend date. Dividends and distributions from the Trust portfolios are
reinvested in the respective portfolios and are reflected in the unit value of
the divisions of the Separate Account.

Share transactions are recorded on the trade date. Realized gains and losses on
sales of Trust shares are determined based on the identified cost basis.

Unit Value

Unit values for the Separate Account divisions are computed at the end of each
business day. The unit value is equal to the unit value for the preceding
business day multiplied by a net investment factor. This net investment factor
is determined based on the value of the underlying mutual fund portfolios of the
Separate Account, reinvested dividends and capital gains, new premium deposits
or withdrawals, and the daily asset charge for the mortality and expense risk
and administrative charges. Unit values are adjusted daily for all activity in
the Separate Account.

Taxes

Operations of the Separate Account are included in the income tax return of
National Integrity which is taxed as a life insurance company under the Internal
Revenue Code. The Separate Account will not be taxed as a regulated investment
company under Subchapter M of the Internal Revenue Code. Under the provisions of
the policies, National Integrity has the right to charge the Separate Account
for federal income tax attributable to the Separate Account. No charge is
currently being made against the Separate Account for such tax since, under
current tax law, National Integrity pays no tax on investment income and capital
gains reflected in variable life insurance policy reserves. However, National
Integrity retains the right to charge for any federal income tax incurred which
is attributable to the Separate Account if the law is changed. Charges for state
and local taxes, if any, attributable to the Separate Account may also be made.

                                       8
<PAGE>

                             Separate Account VUL
                                      of
                   National Integrity Life Insurance Company

                   Notes to Financial Statements (continued)


 
1. Organization and Significant Accounting Policies (continued)

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 amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.

2. Investments

The aggregate cost of portfolio shares purchased and proceeds from portfolio
shares sold during the year ended December 31, 1996 and the cost of shares held
at December 31, 1996 for each division were as follows:
<TABLE>
<CAPTION>

         Division    Purchases   Sales       Cost
- ---------------------------------------------------
<S>                   <C>        <C>       <C>
Common Stock          $ 1,216    $  557    $  4,181
Money Market                -         -           -
Balanced                1,101       573       4,766
Aggressive Stock       39,322     2,169     101,043
High Yield                202       163       1,189
Global                     46        11         493
</TABLE>

3. Expenses

National Integrity assumes mortality and expense risks related to the operations
of the Separate Account and deducts a charge from the assets of the Separate
Account at an annual rate of 0.60% of policyholders' net assets to cover these
risks.

National Integrity makes deductions for administrative expenses and state
premium taxes from premiums before amounts are allocated to the Separate
Account.

                                       9
<PAGE>
 
                             Financial Statements
                               (Statutory Basis)

                            National Integrity Life
                               Insurance Company

                    Years Ended December 31, 1996 and 1995
                      with Report of Independent Auditors
<PAGE>
 
                   National Integrity Life Insurance Company

                             Financial Statements
                               (Statutory Basis)

                    Years Ended December 31, 1996 and 1995


<TABLE>
<CAPTION>
                                   Contents

<S>                                                                         <C>
Report of Independent Auditors..............................................1

Audited Financial Statements

Balance Sheets (Statutory Basis)............................................3
Statements of Operations (Statutory Basis)..................................5
Statements of Changes in Capital and Surplus (Statutory Basis)..............6
Statements of Cash Flows (Statutory Basis)..................................7
Notes to Financial Statements (Statutory Basis).............................9
</TABLE>
<PAGE>
 
                        Report of Independent Auditors

Board of Directors
National Integrity Life Insurance Company

We have audited the accompanying statutory basis balance sheets of National
Integrity Life Insurance Company as of December 31, 1996 and 1995, and the
related statutory basis statements of operations, changes in capital and
surplus, and cash flows for the years then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

As described in Note 1 to the financial statements, the Company presents its
financial statements in conformity with accounting practices prescribed or
permitted by the New York Insurance Department, which practices differ from
generally accepted accounting principles. The variances between such practices
and generally accepted accounting principles and the effects on the accompanying
financial statements are described in Note 1.
    
In our opinion, because of the effects of the matter described in the preceding
paragraph, the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of National Integrity Life Insurance Company at December 31, 1996 and 1995, or
the results of its operations or its cash flows for the years then ended.      

                                                                               1
<PAGE>
 
Also, in our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of National Integrity Life
Insurance Company at December 31, 1996 and 1995, and the results of its
operations and its cash flows for the years then ended in conformity with
accounting practices prescribed or permitted by the New York Insurance
Department.

                                    /s/ Ernst & Young LLP



Louisville, Kentucky
February 12, 1997

                                                                               2
<PAGE>
 
                   National Integrity Life Insurance Company

                       Balance Sheets (Statutory Basis)

<TABLE>
<CAPTION>
                                                  December 31,
                                                 1996      1995
                                               ------------------
                                                 (In Thousands)
<S>                                            <C>       <C>
Admitted assets
Cash and investments:
 Bonds                                         $451,439  $635,249
 Preferred stocks                                50,715    14,428
 Mortgage loans                                   3,929     5,318
 Policy loans                                    24,981    22,606
 Cash and short-term investments                 14,570    20,268
 Other invested assets                               36     8,827
                                               ------------------
Total cash and investments                      545,670   706,696

Separate accounts assets                        370,988   265,264
Receivable for investments sold                   4,576         -
Accrued investment income                         6,513     7,959
Federal income tax recoverable                      438         -
Other admitted assets                             1,740         -





                                               ------------------
Total admitted assets                          $929,925  $979,919
                                               ==================
</TABLE>

3
<PAGE>
 
<TABLE>
<CAPTION>

                                                               December 31,
                                                              1996      1995
                                                            ------------------
                                                              (In Thousands)
<S>                                                          <C>       <C>
Liabilities and capital and surplus
Liabilities:
 Policy and contract liabilities:
  Life and annuity reserves                                 $513,639  $671,322
  Unpaid claims                                                  124     1,813
  Deposits on policies to be issued                              645         -
                                                            ------------------
 Total policy and contract liabilities                       514,408   673,135

 Separate accounts liabilities                               370,988   265,264
 Accounts payable and accrued expenses                           213       264
 Transfers to separate accounts due or accrued, net          (21,247)  (16,329)
 Reinsurance balances payable                                    589        98
 Federal income taxes                                              -     1,005
 Asset valuation reserve                                       1,773     1,969
 Interest maintenance reserve                                  8,914     6,992
 Payable for investments purchased                                 -     6,082
 Other liabilities                                             6,016     2,300
                                                            ------------------
Total liabilities                                            881,654   940,780

Capital and surplus:
 Common stock, $10 par value, 200,000 shares
  authorized, issued, and outstanding                          2,000     2,000
 Paid-in surplus                                              59,244    59,244
 Special surplus funds                                           750       750
 Unassigned surplus                                          (13,723)  (22,855)
                                                            ------------------
Total capital and surplus                                     48,271    39,139
                                                            ------------------
Total liabilities and capital and surplus                   $929,925  $979,919
                                                            ==================
</TABLE> 
See accompanying notes.

                                                                               4
<PAGE>
 
                   National Integrity Life Insurance Company

                  Statements of Operations (Statutory Basis)

<TABLE> 
<CAPTION>
                                                                  Year Ended December 31,
                                                                     1996       1995
                                                                  -----------------------
                                                                      (In Thousands)
<S>                                                                <C>         <C>
Premiums and other revenues:
 Premiums and annuity considerations                               $  8,640    $  1,262
 Deposit-type funds                                                 352,899     261,378
 Net investment income                                               53,553      46,548
 Amortization of the interest maintenance reserve                     1,001         823
 Other revenues                                                       5,653       3,913
                                                                  ----------------------- 
Total premiums and other revenues                                   421,746     313,924

Benefits paid or provided:
 Death benefits                                                       8,260       9,098
 Annuity benefits                                                    12,106       3,581
 Surrender benefits                                                 101,241     119,789
 Payments on supplementary contracts                                  1,879       1,869
 Increase in insurance and annuity reserves                         192,985      80,945
 Other benefits                                                       7,818       1,492
                                                                  -----------------------
Total benefits paid or provided                                     324,289     216,774

Insurance and other expenses:
 Commissions                                                          5,817       4,809
 General expenses                                                     8,051       8,150
 Taxes, licenses and fees                                               349         301
 Net transfers to separate accounts                                  69,158      77,166
 Other expenses                                                       3,110           -
                                                                  -----------------------
Total insurance and other expenses                                   86,485      90,426
Gain from operations before federal income taxes
 and net realized capital losses                                     10,972       6,724

Federal income tax expense (benefit)                                   (444)        991
                                                                   -----------------------
Gain from operations before net realized capital losses              11,416       5,733

Net realized capital losses, less capital gains
 tax expense (1996-$544; 1995-$1,800)
 and excluding net gains (losses) transferred
 to the interest maintenance reserve
 (1996-$2,923; 1995-$(2,850)|                                        (2,500)       (900)
                                                                  -----------------------
Net income                                                         $  8,916    $  4,833
                                                                  =======================
</TABLE>

See accompanying notes.

                                                                               5
<PAGE>
 
                   National Integrity Life Insurance Company

        Statements of Changes in Capital and Surplus (Statutory Basis)

                    Years Ended December 31, 1996 and 1995

<TABLE>
<CAPTION>
                                                                          Special                    Total
                                                  Common      Paid-In     Surplus   Unassigned    Capital and
                                                  Stock       Surplus      Funds      Surplus        Surplus
                                                 ------------------------------------------------------------
<S>                                              <C>          <C>         <C>       <C>           <C>
Balance, January 1, 1995                         $2,000       $59,244     $ 750     $ (26,437)    $    35,557
Net income                                                                              4,833           4,833
Decrease in nonadmitted assets                                                             20              20
Increase in asset valuation reserve                                                    (1,271)         (1,271)
                                                 ------------------------------------------------------------
Balance, December 31, 1995                        2,000        59,244       750       (22,855)         39,139

Net income                                                                              8,916           8,916
Decrease in nonadmitted assets                                                             19              19
Decrease in asset valuation reserve                                                       197             197
                                                 ------------------------------------------------------------
Balance, December 31, 1996                       $2,000       $59,244     $ 750     $ (13,723)    $    48,271
                                                 ============================================================
</TABLE>
See accompanying notes.

                                                                               6
<PAGE>
 
                   National Integrity Life Insurance Company

                  Statements of Cash Flows (Statutory Basis)
<TABLE> 
<CAPTION> 

                                                                                Year Ended December 31,
                                                                                    1996      1995
                                                                                -----------------------
                                                                                    (In Thousands)
<S>                                                                             <C>           <C>
Operations:
  Premiums, policy proceeds, and other considerations received                  $ 361,539    $ 262,639
  Net investment income received                                                   53,492       47,165
  Commission and expense allowances received on reinsurance ceded                     644            6
  Benefits paid                                                                  (125,238)    (134,780)
  Insurance expenses paid                                                         (14,170)     (13,461)
  Other income received net of other expenses paid                                  5,009        3,942
  Net transfers to separate accounts                                              (74,076)     (83,932)
                                                                                -----------------------
Net cash provided by operations                                                   207,200       81,579

Investment activities:
Proceeds from sales, maturities, or repayments of investments:
  Bonds                                                                           455,716      339,361
  Preferred stocks                                                                 19,067        6,913
  Mortgage loans                                                                    1,389        1,326
  Other invested assets                                                             8,826            -
                                                                                -----------------------
Total investment proceeds                                                         484,998      347,600
Taxes paid on capital gains                                                        (1,212)           -
                                                                                -----------------------
Net proceeds from sales, maturities, or repayments of investments                 483,786      347,600

Cost of investments acquired:
  Bonds                                                                           626,879      416,110
  Preferred stocks                                                                 55,045        7,818
  Other invested assets                                                                 -        8,841
  Miscellaneous proceeds                                                               36            -
                                                                                -----------------------
Total cost of investments acquired                                                681,960      432,769
Net increase in policy loans and premium notes                                      2,375        2,876
                                                                                -----------------------
Net cash used in investment activities                                           (200,549)     (88,045)

Financing and miscellaneous activities:
Other cash provided:
  Other sources                                                                     3,826        7,899
                                                                                -----------------------
Total other cash provided                                                           3,826        7,899
                                                                                -----------------------

                                                                                                            7
</TABLE>

<PAGE>
 
                   National Integrity Life Insurance Company

            Statements of Cash Flows (Statutory Basis) (continued)
<TABLE> 
<CAPTION> 

                                                                                Year Ended December 31,
                                                                                     1996    1995
                                                                                -----------------------
                                                                                    (In Thousands)
<S>                                                                             <C>            <C> 
Other cash applied:
  Other applications, net                                                           16,175       2,236
                                                                                -----------------------
Total other cash applied                                                            16,175       2,236
                                                                                -----------------------
Net cash provided by (used in) financing and miscellaneous activities              (12,349)      5,663
                                                                                -----------------------

Net decrease in cash and short-term investments                                     (5,698)       (803)

Cash and short-term investments at beginning of year                                20,268      21,071
                                                                                -----------------------
Cash and short-term investments at end of year                                  $   14,570   $  20,268
                                                                                =======================


   
See accompanying notes.

                                                                                                            8 
</TABLE> 
<PAGE>
 
                   National Integrity Life Insurance Company

                Notes to Financial Statements (Statutory Basis)

 
1.  Organization and Accounting Policies

Organization

National Integrity Life Insurance Company ("National Integrity" or the
"Company") is a wholly owned subsidiary of Integrity Life Insurance Company
("Integrity") which is an indirect wholly owned subsidiary of ARM Financial
Group, Inc. ("ARM"). ARM acquired Integrity and the Company from The National
Mutual Life Association of Australasia Limited ("National Mutual"). The Company
is domiciled in the state of New York. The Company, currently licensed in eight
states and the District of Columbia, provides retail and institutional products
to the long-term savings and retirement marketplace.

Basis of Presentation

The accompanying financial statements of the Company have been prepared in
conformity with accounting practices prescribed or permitted by the New York
Insurance Department. Such practices vary from generally accepted accounting
principles ("GAAP"). The more significant variances from GAAP are as follows:

  Investments

  Investments in bonds and preferred stocks are reported at amortized cost or
  market value based on the National Association of Insurance Commissioners (the
  "NAIC") rating; for GAAP, such fixed maturity investments are designated at
  purchase as held-to-maturity, trading or available-for-sale. Held-to-maturity
  fixed investments are reported at amortized cost, and the remaining fixed
  maturity investments are reported at fair value with unrealized holding gains
  and losses reported in operations for those designated as trading and as a
  separate component of shareholder's equity for those designated as available-
  for-sale. In addition, fair values of certain investments in bonds and stock
  are based on values specified by the NAIC, rather than on actual or estimated
  market values used for GAAP.

  Realized gains and losses are reported in income net of income tax and
  transfers to the interest maintenance reserve. Changes between cost and
  admitted investment asset amounts are credited or charged directly to
  unassigned surplus rather than to a separate surplus account. The Asset
  Valuation Reserve is determined by an NAIC  prescribed formula and is reported
  as a liability rather than unassigned surplus.

                                                                               9
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)


 
1.  Organization and Accounting Policies (continued)

    Under a formula prescribed by the NAIC, the Company defers the portion of
    realized gains and losses on sales of fixed income investments, principally
    bonds and mortgage loans, attributable to changes in the general level of
    interest rates and amortizes those deferrals over the remaining period to
    maturity based on the individual security sold using the seriatim method.
    The net deferral is reported as the Interest Maintenance Reserve in the
    accompanying balance sheets. Under GAAP, realized gains and losses are
    reported in the income statement on a pretax basis in the period that the
    asset giving rise to the gain or loss is sold and include provisions when
    there has been a decline in asset values deemed other than temporary.

    Policy Acquisition Costs

    Costs of acquiring and renewing business are expensed when incurred. Under
    GAAP, acquisition costs related to investment-type products, to the extent
    recoverable from future gross profits, are amortized generally in proportion
    to the emergence of future gross profits over the estimated term of the
    underlying policies.

    Nonadmitted Assets
    
    Certain assets designated as "nonadmitted," principally receivables greater
    than 90 days past due, are excluded from the accompanying balance sheets and
    are charged directly to unassigned surplus.     

    Premiums

    Revenues include premiums and deposits received and benefits include death
    benefits paid and the change in policy reserves. Under GAAP, such premiums
    and deposits received are accounted for as a deposit liability and therefore
    not recognized as premium revenue; benefits paid equal to the policy account
    value are accounted for as a return of deposit instead of benefit expense.

                                                                              10
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis)(continued)

 
1.Organization and Accounting Policies (continued)

  Benefit Reserves

  Certain policy reserves are calculated using statutorily prescribed interest
  and mortality assumptions rather than on estimated expected experience or
  actual account balances as would be required under GAAP.

  Federal Income Taxes

  Deferred federal income taxes are not provided for differences between the
  financial statement amounts and tax bases of assets and liabilities.

The effects of the foregoing variances from GAAP on the accompanying statutory
basis financial statements are as follows:

<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                                          1996           1995
                                                        -----------------------
                                                             (In Thousands)
<S>                                                     <C>            <C>
Net income as reported in the accompanying
  statutory basis financial statements                  $ 8,916         $ 4,833

Deferred policy acquisition costs, net of                 
 amortization                                             5,187           7,614
Adjustments to customer deposits                           (441)         (3,669)
Adjustments to invested asset carrying values
  at acquisition date                                      (160)           (180)
Amortization of value of insurance in force              (1,470)         (2,905)
Amortization of interest maintenance reserve             (1,001)           (823)
Adjustments for realized investment gains (losses)          852            (747)
Adjustments for federal income tax benefit (expense)     (2,185)            564
Other                                                      (200)            356
                                                        -----------------------

Net income, GAAP basis                                  $ 9,498         $ 5,043
                                                        =======================
</TABLE>

                                                                              11
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis)(continued)
 
1. Organization and Accounting Policies (continued)


<TABLE>    
<CAPTION>
 
 
                                                               December 31, 
                                                            1996         1995
                                                           -------------------
                                                              (In Thousands)
<S>                                                        <C>         <C>
Capital and surplus as reported in the accompanying
 statutory basis financial statements                      $ 48,271   $ 39,139
 
Adjustments to customer deposits                            (27,233)   (26,792)
Adjustments to invested asset carrying values
 at acquisition date                                         (5,197)    (5,889)
Asset valuation reserve and interest maintenance             
 reserve                                                     19,369     20,567
Value of insurance in force                                  13,913     15,383
Deferred policy acquisition costs                            23,728     18,541
Net unrealized gains on available-for-sale securities         1,416      5,577
Other                                                        (2,650)      (246)
                                                           -------------------
Shareholder's equity, GAAP basis                           $ 71,617   $ 66,280
                                                           ===================
</TABLE>     

Other significant accounting practices are as follows:

Investments

Bonds, preferred stocks, common stocks, and short-term investments are stated at
values prescribed by the NAIC, as follows:

   Bonds and short-term investments are reported at cost or amortized cost. The
   discount or premium on bonds is amortized using the interest method. For
   loan-backed bonds, anticipated prepayments are considered when determining
   the amortization of discount or premium.
    
   Prepayment assumptions for loan-backed bonds and structured securities are
   obtained from broker-dealer survey values or internal estimates. These
   assumptions are consistent with the current interest rate and economic
   environment. The retrospective adjustment method is used to value all such
   securities.     

                                                                              12
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)

 
1. Organization and Accounting Policies (continued)

   Preferred stocks are reported at cost.
    
   Short-term investments include investments with maturities of less than one
   year at the date of acquisition.     

Mortgage loans and policy loans are reported at unpaid principal balances.

Realized capital gains and losses are determined using the specific
identification method.

Benefits

Life and annuity reserves are developed by actuarial methods and are determined
based on published tables using statutorily specified interest rates and
valuation methods that will provide, in the aggregate, reserves that are greater
than or equal to the minimum or guaranteed policy cash values or the amounts
required by the New York Insurance Department. The Company waives deduction of
deferred fractional premiums upon the death of life and annuity policy insureds
and does not return any premium beyond the date of death. Surrender values on
policies do not exceed the corresponding benefit reserves. Policies issued
subject to multiple table substandard extra premiums are valued on the standard
reserve basis which recognizes the non-level incidence of the excess mortality
costs. Additional reserves are established when the results of cash flow testing
under various interest rate scenarios indicate the need for such reserves.

Tabular interest, tabular less actual reserve released, and tabular cost have
been determined by formula as prescribed by the NAIC.

                                                                              13
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)
 
 
1. Organization and Accounting Policies (continued)

Reinsurance

Reinsurance premiums, benefits and expenses are accounted for on bases
consistent with those used in accounting for the original policies issued and
the terms of the reinsurance contracts. Premiums, benefits and expenses, and the
reserves for policy and contract liabilities are reported net, rather than
gross, of reinsured amounts.

Separate Accounts

Separate account assets and liabilities reported in the accompanying financial
statements represent funds that are separately administered, principally for
variable annuity contracts. Separate account assets are reported at market
value. Surrender charges collectible by the general account in the event of
variable policy surrenders are reported as a negative liability rather than an
asset pursuant to prescribed NAIC accounting practices. The operations of the
separate accounts are not included in the accompanying financial statements,
except for separate accounts with guarantees. Fees charged on separate account
policyholder deposits are included in other revenues.

Use of Estimates

The preparation of financial statements in compliance with statutory accounting
practices requires management to make estimates and assumptions that affect
amounts reported in the financial statements and accompanying notes. Actual
results could differ from these estimates.

Reclassifications

Certain prior year amounts have been reclassified to conform with the
presentation of the 1996 financial statements. These reclassifications had no
effect on previously reported net income or surplus.

2. Permitted Statutory Accounting Practices

The Company's statutory basis financial statements are prepared in accordance
with accounting practices prescribed or permitted by the New York Insurance
Department. "Prescribed" statutory accounting practices include state laws,
regulations, and general 
                                                                              14
<PAGE>

                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)

 
2. Permitted Statutory Accounting Practices (continued)

administrative rules, as well as a variety of publications of the NAIC.
"Permitted" statutory accounting practices encompass all accounting practices
that are not prescribed; such practices may differ from state to state, may
differ from company to company within a state, and may change in the future. The
NAIC currently is in the process of recodifying statutory accounting practices,
the result of which is expected to constitute the only source of "prescribed"
statutory accounting practices. Accordingly, that project, which is expected to
be effective for 1999, will likely change, to some extent, prescribed statutory
accounting practices, and may result in changes to the accounting practices that
the Company uses to prepare its statutory financial statements. Although the
recodification project is meant to be surplus neutral, there is not enough
available information for the industry to assess the impact of such project.

3. Investments

The cost or amortized cost and the fair value of investments in bonds are
summarized as follows:
<TABLE>
<CAPTION>
 
                                         Cost or     Gross       Gross
                                        Amortized  Unrealized  Unrealized    Fair
                                          Cost       Gains       Losses      Value
                                      --------------------------------------------
                                                         (In Thousands)
<S>                                   <C>        <C>         <C>         <C>
At December 31, 1996:
 U.S. Treasury securities and
  obligations of U.S. government
  agencies                            $ 16,243      $  415      $  110    $ 16,548
 Foreign governments                    12,363         643           -      13,006
 Public utilities                       40,882         379         644      40,617
 Other corporate securities            127,264         396       6,534     121,126
 Asset-backed securities                10,311           -           -      10,311
 Mortgage-backed securities            244,376           -           -     244,376
                                      --------------------------------------------  
Total bonds                           $451,439      $1,833      $7,288    $445,984
                                      ============================================ 
</TABLE>

                                                                              15
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)

3. Investments (continued)

<TABLE>     
<CAPTION> 
 
                                     Cost or     Gross        Gross
                                    Amortized  Unrealized   Unrealized    Fair
                                       Cost      Gains        Losses      Value
                                    -------------------------------------------
                                                  (In Thousands)            
<S>                                 <C>           <C>         <C>      <C> 
At December 31, 1995:            
  U.S. Treasury securities 
    and obligations of U.S. 
    government agencies             $ 51,434      $1,381      $   22   $ 52,793
  States and political 
    subdivisions                       5,997          43           -      6,040
  Foreign governments                  1,898          62           -      1,960
  Public utilities                    19,861         190          41     20,010
  Other corporate 
    securities                       229,776       5,366       1,653    233,489
  Assets-backed securities            27,695           -           -     27,695
  Mortgage-backed 
    securities                       298,588           -           -    298,588
                                    -------------------------------------------
Total bonds                         $635,249      $7,042      $1,716   $640,575
                                    ===========================================
</TABLE>     

Fair values are based on published quotations of the Securities Valuation Office
of the NAIC. Fair values generally represent quoted market value prices for
securities traded in the public marketplace, or analytically determined values
using bid or closing prices for securities not traded in the public marketplace.
However, for certain investments for which the NAIC does not provide a value,
the Company uses the amortized cost amount as a substitute for fair value in
accordance with prescribed guidance. As of December 31, 1996 and 1995, the fair
value of investments in bonds includes $312,677,000 and $426,972,000,
respectively, of bonds that were valued at amortized cost.


                                                                              16
<PAGE>
 
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)


3. Investments (continued)

A summary of the cost or amortized cost and fair value of the Company's
investments in bonds at December 31, 1996, by contractual maturity, is as
follows:

<TABLE>
<CAPTION>
                                                  Cost or
                                                 Amortized    Fair
                                                   Cost       Value
                                                --------------------
                                                   (In Thousands)
     <S>                                       <C>        <C>
     Years to maturity:        
        After one through five                   $ 20,176   $ 16,110
        After five through ten                     32,815     31,575
        After ten                                 143,761    143,612
     Asset-backed securities                       10,311     10,311
     Mortgage-backed securities                   244,376    244,376
                                                 -------------------
     Total                                       $451,439   $445,984
                                                 ===================
</TABLE>

The expected maturities in the foregoing table may differ from the contractual
maturities because certain borrowers have the right to call or prepay
obligations with or without call or prepayment penalties and because asset-
backed and mortgage-backed securities (including floating-rate securities)
provide for periodic payments throughout their life.
    
Proceeds from the sales of investments in bonds during 1996 and 1995 were
$755,711,000 and $286,601,000; gross gains of $7,901,000 and $4,404,000, and
gross losses of $4,450,000 and $5,621,000 were realized on those sales,
respectively.     

At December 31, 1996 and 1995, bonds with an admitted asset value of $1,234,000
and $1,235,000, respectively, were on deposit with state insurance departments
to satisfy regulatory requirements.


                                                                              17
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)


3. Investments (continued)

The Company has made no new investments in mortgage loans since 1988. The
maximum percentage of any one loan to the value of the security at the time of
the loan exclusive of any purchase money mortgages was 75%. Fire insurance at
least equal to the excess of the loan over the maximum loan which would be
permitted by law on the land without the buildings is required on all properties
covered by mortgage loans. As of year-end, the Company held no mortgages with
interest more than one year past due. During 1996, no interest rates of
outstanding mortgage loans were reduced. No amounts have been advanced by the
Company.

In connection with the change in control of the Company during 1993, National
Mutual agreed to indemnify the Company pursuant to a Guaranty Agreement dated
November 26, 1993, with respect to (i) principal (up to 100%) of the Company's
mortgage loans' statutory book value as of December 31, 1992 and (ii)
contractual interest payments (based on the original principal amount) of all
acquired commercial and agricultural mortgage loans. In support of its
indemnification obligations, National Mutual has placed $23.0 million into
escrow in favor of the Company and Integrity until the mortgage loans have been
repaid in full.

Major categories of the Company's net investment income are summarized as
follows:

<TABLE>
<CAPTION>
                                                         Year Ended December 31,
                                                             1996       1995
                                                         -----------------------
                                                             (In Thousands)
     <S>                                                  <C>         <C>
     Income:
          Bonds                                            $47,487    $43,591
          Preferred stocks                                   4,150      1,282
          Mortgage loans                                       610        565
          Policy loans                                       1,886      1,751
          Short-term investments and cash                    1,277        773
          Other investment income                                3        383
                                                           ------------------
     Total investment income                                55,413     48,345
 
     Investment expenses                                    (1,860)    (1,797)
                                                           ------------------
     Net investment income                                 $53,553    $46,548
                                                           ==================
 
</TABLE>

                                                                              18
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)



4. Reinsurance

Consistent with prudent business practices and the general practice of the
insurance industry, National Integrity reinsures risks under certain of its
insurance products with other insurance companies through reinsurance
agreements. Through these reinsurance agreements substantially all mortality
risks associated with single premium endowment and variable annuity deposits and
substantially all risks associated with variable life business have been
reinsured with non-affiliated insurance companies. A contingent liability exists
with respect to insurance ceded which would become a liability should the
reinsurer be unable to meet the obligations assumed under these reinsurance
agreements. Reinsurance ceded is not significant to the Company's premiums,
benefits or policy and contract liabilities. During 1995, the Company entered
into a reinsurance agreement with General American Life Insurance Company to
assume, on a 50% coinsurance basis, guaranteed investment contracts ("GICs").
Policy and contract liabilities assumed under this agreement were zero and
$117,770,000 at December 31, 1996 and 1995, respectively.

The effect of reinsurance on premiums and amounts earned is as follows:
<TABLE>
<CAPTION>

                                                    Year Ended December 31,
                                                         1996       1995
                                            -----------------------------------
                                                         (In Thousands)
<S>                                                 <C>           <C>
Direct premiums and amounts assessed
 against policyholders                              $115,547       $145,630
Reinsurance assumed                                  246,571        117,175
Reinsurance ceded                                       (580)          (165)
                                            -----------------------------------
Net premiums and amounts earned                     $361,538       $262,640
                                            ===================================

</TABLE>



5. Federal Income Taxes

The Company files a consolidated return with Integrity. The method of allocation
between the companies is based on separate return calculations after
consolidated losses and credits.

                                                                              19
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis)(continued)


5. Federal Income Taxes (continued)

Income before income taxes differs from taxable income principally due to value
of insurance in-force, interest maintenance reserves and differences in policy
and contract liabilities and investment income for tax and financial reporting
purposes.

The December 31, 1995 tax provision was calculated including net operating loss
carryover benefits of $4,304,000.

6. Surplus

The ability of the Company to pay dividends is limited by state insurance laws.
Under New York insurance laws, the Company may pay dividends only out of its
earnings and surplus, subject to at least thirty days prior notice to the New
York Insurance Superintendent and no disapproval from the Superintendent prior
to the date of such dividend. The Superintendent may disapprove a proposed
dividend if the Superintendent finds that the financial condition of the Company
does not warrant such distribution.

The NAIC adopted Risk-Based Capital ("RBC") requirements which became effective
December 31, 1993, that attempt to evaluate the adequacy of a life insurance
company's adjusted statutory capital and surplus in relation to investment,
insurance and other business risks. The RBC formula will be used by the states
as an early warning tool to identify possible under-capitalized companies for
the purpose of initiating regulatory action and is not designed to be a basis
for ranking the financial strength of insurance companies. In addition, the
formula defines a new minimum capital standard which supplements the previous
system of low fixed minimum capital and surplus requirements. The RBC
requirements provide for four different levels of regulatory attention depending
on the ratio of the company's adjusted capital and surplus to its RBC. As of
December 31, 1996 and 1995, the adjusted capital and surplus of the Company is
substantially in excess of the minimum level of RBC that would require
regulatory response.

                                                                              20
<PAGE>
 
                   National Integrity Life Insurance Company

          Notes to Financial Statements (Statutory Basis) (continued)

7. Annuity Reserves

At December 31, 1996 and 1995, the Company's annuity reserves, including
separate accounts, and deposit fund liabilities that are subject to
discretionary withdrawal (with adjustment), subject to discretionary withdrawal
without adjustment, and not subject to discretionary withdrawal provisions are
summarized as follows:

<TABLE>
<CAPTION>
                                              Amount      Percent
                                          -----------------------
                                          (In Thousands)
<S>                                       <C>             <C>
At December 31, 1996:
 Subject to discretionary withdrawal
  (with adjustment):
   With market value adjustment              $ 89,668       11.5%
   At book value less surrender charge
    of 5% or more                              23,208        3.0
   At market value                            257,419       33.0
                                             -------------------
   Total with adjustment or at market
    value                                     370,295       47.5
 Subject to discretionary withdrawal
  (without adjustment) at book value
  with minimal or no charge or
  adjustment                                  347,883       44.7
 Not subject to discretionary withdrawal       60,995        7.8
                                             -------------------
 Total annuity reserves and deposit
  fund liabilities-before reinsurance         779,173      100.0%
                                                           =====
 Less reinsurance ceded                             -
                                             --------
 Net annuity reserves and deposit fund
  liabilities                                $779,173
                                             ========

At December 31, 1995:
 Subject to discretionary withdrawal
  (with adjustment):
   With market value adjustment              $ 67,407        8.1%
   At book value less surrender charge
    of 5% or more                             190,629       22.7
   At market value                            180,991       21.6
                                             -------------------
   Total with adjustment or at market
    value                                     439,027       52.4
 Subject to discretionary withdrawal
  (without adjustment) at book value
  with minimal or no charge or
  adjustment                                  337,299       40.2
 Not subject to discretionary withdrawal       61,710        7.4
                                             -------------------
 Total annuity reserves and deposit
  fund liabilities-before reinsurance         838,036      100.0%
                                                           =====
 Less reinsurance ceded                             -
                                             --------
 Net annuity reserves and deposit fund
  liabilities                                $838,036
                                             ========
</TABLE>
    
The Company sold $358,339,000 of guaranteed investment contracts, assumed by the
Company through a coinsurance agreement with General American Life Insurance
Company, to Integrity as of June 30, 1996.     

                                                                              21
<PAGE>
 
                   National Integrity Life Insurance Company

         Notes to Financial Statements (Statutory Basis) (continued)

8. Separate Accounts

Separate accounts assets and liabilities represent funds segregated for the
benefit of variable annuity and variable life policyholders who generally bear
the investment risk (mutual fund options), or for certain policyholders who are
guaranteed a fixed rate of return (guaranteed rate options). Assets held in
separate accounts are carried at estimated fair values.

Information regarding the separate accounts of the Company as of and for the
year ended December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                        *Nonindexed
                                         Guaranteed    Nonguaranteed
                                            More          Separate
                                           than 4%        Accounts        Total
                                        ------------------------------------------
                                                       (In Thousands)
<S>                                       <C>            <C>              <C>
Premiums, deposits and other
 considerations                           $32,363         $ 70,537        $102,900
                                        ==========================================

Reserves for separate accounts with
 assets at fair value                     $90,084         $257,514        $347,598
                                        ==========================================

Reserves for separate accounts by
 withdrawal characteristics:
  Subject to discretionary withdrawal
   (with adjustment):
     With market value adjustment         $89,668         $      -        $ 89,668
     At book value without market value
      adjustment and with current
      surrender charge of 5% or more          416          257,514         257,930
                                        ------------------------------------------
  Total with adjustment or at market
   value                                   90,084          257,514         347,598
  Not subject to discretionary
   withdrawal                                   -                -               -
                                        ------------------------------------------
  Total separate accounts reserves        $90,084         $257,514        $347,598
                                        ==========================================
</TABLE>

*Separate accounts with guarantees.

                                                                              22
<PAGE>
 
                  National Integrity Life Insurance Company

         Notes to Financial Statements (Statutory Basis) (continued)


8. Separate Accounts (continued)

A reconciliation of the amounts transferred to and from the separate accounts
for the years ended December 31, 1996 and 1995 is presented below:
<TABLE>
<CAPTION>
                                                                1996       1995
                                                              --------------------
                                                                 (In Thousands)
<S>                                                           <C>       <C>
Transfers as reported in the Summary of Operations
  of the Separate Accounts Statement:
    Transfers to separate accounts                            $102,901   $ 96,982
    Transfers from separate accounts                           (37,150)   (21,800)
                                                              -------------------
Net transfers to separate accounts                              65,751     75,182

Reconciling adjustments:
  Mortality and expense charges reported as other revenues       3,194      1,928
  Other revenues                                                   213         56
                                                              -------------------
Transfers as reported in the Summary of Operations
  of the Life, Accident and Health Annual Statement           $ 69,158   $ 77,166
                                                              ===================
</TABLE>

9. Fair Values of Financial Instruments

Statement of Financial Accounting Standards ("SFAS") No. 107, "Disclosures About
Fair Value of Financial Instruments," requires disclosures of fair value
information about all financial instruments, including insurance liabilities
classified as investment contracts, unless specifically exempted. The fair value
of a financial instrument is the amount at which the instrument could be
exchanged in a current transaction between willing parties, other than in a
forced or liquidation sale. In cases where quoted market prices are not
available, fair values are based on estimates using present value or other
valuation techniques. Those techniques are significantly affected by the
assumptions used, including the discount rate and estimates of future cash
flows. Accordingly, the aggregate fair value amounts presented do not
necessarily represent the underlying value of such instruments. For financial
instruments not separately disclosed below, the carrying amount is a reasonable
estimate of fair value.

                                                                              23

<PAGE>
 
                  National Integrity Life Insurance Company

         Notes to Financial Statements (Statutory Basis) (continued)

 
9.   Fair Values of Financial Instruments (continued)
<TABLE>
<CAPTION>
                                            December 31, 1996      December 31, 1995
                                        ----------------------------------------------
                                          Carrying               Carrying
                                           Amount    Fair Value   Amount    Fair Value
                                        ----------------------------------------------
                                                         (In Thousands)
<S>                                       <C>        <C>         <C>        <C>
Assets:
 Bonds                                     $451,439    $457,875   $635,249    $666,955
 Preferred stocks                            50,715      50,454     14,428      15,964
 Mortgage loans                               3,929       3,929      5,318       5,318
 
Liabilities:
 Life and annuity reserves for
  investment-type contracts                $432,013    $426,516   $472,037    $474,465
 Separate accounts annuity reserves         347,503     347,072    248,398     247,220
</TABLE>

Bonds and Preferred Stocks

Fair values for bonds and preferred stocks are based on quoted market prices
where available. For bonds and preferred stocks for which a quoted market price
is not available, fair values are estimated using internally calculated
estimates or quoted market prices of comparable investments.

Mortgage Loans on Real Estate

Pursuant to the terms of ARM's acquisition of the Company, payments of principal
and interest on mortgage loans acquired on November 26, 1993 are guaranteed by
National Mutual. Principal received in excess of statutory book value is to be
returned to National Mutual. Accordingly, book value is deemed to be fair value.

Life and Annuity Reserves for Investment-Type Contracts
    
The fair value of single premium immediate annuities is based on discounted
cash flow calculations using a market yield rate for assets with similar
durations. The fair value of the remaining annuities is based on the cash
surrender value of the underlying policies.     

                                                                              24
<PAGE>
 
                  National Integrity Life Insurance Company

         Notes to Financial Statements (Statutory Basis) (continued)

 
9. Fair Values of Financial Instruments (continued)

Separate Accounts Annuity Reserves

The fair value of separate accounts annuity reserves for investment-type
products equals the cash surrender values.

10. Related Party Transactions

Effective January 1, 1994, the Company entered into an Administrative Services
Agreement and an Investment Advisory Agreement with ARM. Under these agreements,
ARM performs certain administrative investment advisory and special services for
the Company to assist with its business operations. The services include
policyholder services; accounting, tax and auditing; underwriting; marketing and
product development; functional support services; payroll functions; personnel
functions; administrative support services; and investment functions. During
1996 and 1995, the Company was charged $6,008,000 and $5,641,000, respectively,
for these services in accordance with the requirements of applicable insurance
law and regulations.

                                                                              25


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