FARM BUREAU LIFE VARIABLE ACCOUNT
497, 1996-02-26
Previous: FARM BUREAU LIFE VARIABLE ACCOUNT, 24F-2NT, 1996-02-26
Next: DREYFUS BASIC GNMA FUND, NSAR-B, 1996-02-26



<PAGE>
                         SUPPLEMENT DATED MARCH 1, 1996
                                 TO PROSPECTUS
                               DATED MAY 1, 1995
                                      FOR
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                                   ISSUED BY
                       FARM BUREAU LIFE INSURANCE COMPANY

DEFINITIONS
    The  definition of the term "Attained Age" is changed to: "The Insured's age
on his or her  last birthday plus  the number of Policy  Years since the  Policy
Date."

FARM BUREAU LIFE INSURANCE COMPANY AND THE VARIABLE ACCOUNT: FARM BUREAU LIFE
INSURANCE COMPANY
    In  addition to  the eight states  listed on  page 9 of  the Prospectus, the
Company is  also  admitted to  do  business in,  and  may offer  life  insurance
policies (including the Policy) in Idaho, Montana and Wyoming.

THE POLICY: PURCHASING THE POLICY
    The  second sentence  under this  caption on  page 13  of the  Prospectus is
replaced with  the following:  "A  Policy ordinarily  will  be issued  only  for
Insureds  who are 0  to 80 years  of age at  their last birthday  and who supply
satisfactory evidence of insurability to the Company."

THE POLICY: EXCHANGE PRIVILEGE
    The first  paragraph under  this caption  on page  16 of  the Prospectus  is
amended  to reflect that the Company will permit the owner of a flexible premium
fixed-benefit life insurance policy issued by Western Farm Bureau Life Insurance
Company (an affiliate of the Company) to exchange such fixed-benefit policy  for
a  Policy on the  same basis as  is permitted for  fixed-benefit policies of the
Company.

POLICY BENEFITS: SUICIDE EXCLUSION
    With regard to both  the Policy coming into  force and the effectiveness  of
any increase in Specified Amount, the suicide exclusion runs for one year rather
than  two years. This information  supplements the disclosure on  page 32 of the
Prospectus.

GENERAL PROVISIONS: ADDITIONAL INSURANCE BENEFITS
    The first  sentence under  this caption  on  page 33  of the  Prospectus  is
replaced  with the following:  "Subject to certain requirements,  one or more of
the following additional insurance benefits may  be added to a Policy by  rider:
(i)  Universal Cost of Living Increase,  (ii) Universal Waiver of Charges, (iii)
Universal Adult Term  Insurance, (iv) Universal  Children's Term Insurance,  and
(v) Universal Guaranteed Insurability Option."

APPENDIX A: ILLUSTRATIONS OF DEATH BENEFITS AND CASH VALUES
    The  illustrations on pages A-2 through A-17  are amended to reflect the age
at last birthday.
<PAGE>
PROSPECTUS
- --------------------------------------------------------------------------------

Farm Bureau Life Variable Account
Flexible Premium Variable Life Insurance Policy

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

This Prospectus describes a flexible premium variable life insurance policy (the
"Policy")  issued by  Farm Bureau Life  Insurance Company  (the "Company"). This
type of life  insurance is  also commonly  called variable  universal life.  The
Policy  is  designed to  provide lifetime  insurance protection  to age  95. The
Policy permits the  policyowner to vary  premium payments and  adjust the  death
proceeds  payable under  the Policy.  The Policy  has been  designed for maximum
flexibility in meeting changing insurance needs.

The minimum  specified amount  for which  a Policy  will be  issued is  normally
$25,000.  The Policy  provides for  the payment of  the death  proceeds upon the
death of the insured and for a net cash value that can be obtained upon complete
or partial surrender  of the Policy.  Death proceeds may,  and cash value  will,
vary  with the investment  experience of Farm Bureau  Life Variable Account (the
"Variable Account"). THE POLICYOWNER BEARS THE ENTIRE INVESTMENT RISK; THERE  IS
NO  GUARANTEED MINIMUM CASH VALUE. The Policy  also provides for loans using the
Policy as collateral. The Policy will remain in force so long as net cash  value
is  sufficient to  pay certain  monthly charges  imposed in  connection with the
Policy.

A policyowner may allocate  net premiums under  a Policy to one  or more of  the
subaccounts  of the Variable  Account. Each Subaccount  invests exclusively in a
corresponding Portfolio of FBL Variable Insurance Series Fund (the "Fund").  The
accompanying  prospectus for  the Fund  describes the  investment objectives and
attendant risks of each of the Portfolios of the Fund.

Net premiums may also be allocated to the Declared Interest Option. The Declared
Interest Option  is  supported by  the  Company's General  Account.  Cash  value
allocated  to  the  Declared Interest  Option  is  credited with  interest  at a
declared rate guaranteed to be at least 4.5%.

This Prospectus generally describes only the portion of the Policy involving the
Variable Account. For a brief summary of the Declared Interest Option, see  "THE
DECLARED INTEREST OPTION".

A  policy may  be treated  as a modified  endowment contract  depending upon the
amount of premiums  paid in relation  to the death  benefit provided under  such
Policy.  If  a  contract is  a  modified  endowment contract  any  loan, partial
surrender, surrender and/or assignment of the policy could result in adverse tax
consequences and/or penalties.

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

THIS  PROSPECTUS MUST BE ACCOMPANIED OR PRECEDED BY A CURRENT PROSPECTUS FOR FBL
VARIABLE INSURANCE SERIES FUND.
- --------------------------------------------------------------------------------

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

PLEASE READ THIS PROSPECTUS CAREFULLY AND RETAIN IT FOR FUTURE REFERENCE.
- --------------------------------------------------------------------------------

Issued By

Farm Bureau Life Insurance Company
5400 University Avenue
West Des Moines, Iowa 50266

                  THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.
<PAGE>
- --------------------------------------------------------------------------------
                   TABLE OF CONTENTS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                  PAGE
<S>                                                                                <C>
DEFINITIONS.....................................................................     3
- --------------------------------------------------------------------------------------

SUMMARY.........................................................................     5
                             The Policy.........................................     5
                             The Variable Account...............................     5
                             The Declared Interest Option.......................     5
                             Premiums...........................................     5
                             Policy Benefits....................................     6
                             Charges............................................     7
                             Distribution of the Policies.......................     8
                             Tax Treatment......................................     8
                             Cancellation Privilege.............................     8
                             Illustrations......................................     8
- --------------------------------------------------------------------------------------

FARM BUREAU LIFE INSURANCE COMPANY AND THE VARIABLE ACCOUNT.....................     9
                             Farm Bureau Life Insurance Company.................     9
                             Iowa Farm Bureau Federation........................     9
                             The Variable Account...............................     9
                             FBL Variable Insurance Series Fund.................     9
                             Addition, Deletion or Substitution of Investments..    11
- --------------------------------------------------------------------------------------

THE POLICY......................................................................    12
                             Purpose of the Policy..............................    12
                             Purchasing the Policy..............................    13
                             Premiums...........................................    13
                             Policy Lapse and Reinstatement.....................    14
                             Examination of Policy (Cancellation Privilege).....    15
                             Special Transfer Privilege.........................    15
                             Exchange Privilege.................................    16
- --------------------------------------------------------------------------------------

POLICY BENEFITS.................................................................    16
                             Cash Value Benefits................................    16
                             Transfers..........................................    19
                             Loan Benefits......................................    19
                             Death Proceeds.....................................    21
                             Accelerated Payments of Death Proceeds.............    23
                             Benefits at Maturity...............................    24
                             Payment Options....................................    24
- --------------------------------------------------------------------------------------

CHARGES AND DEDUCTIONS..........................................................    25
                             Premium Expense Charge.............................    26
                             Monthly Deduction..................................    26
                             Transfer Charge....................................    29
                             Surrender Charge...................................    29
                             Variable Account Charges...........................    29
- --------------------------------------------------------------------------------------

THE DECLARED INTEREST OPTION....................................................    30
- --------------------------------------------------------------------------------------

GENERAL PROVISIONS..............................................................    31
- --------------------------------------------------------------------------------------

DISTRIBUTION OF THE POLICIES....................................................    34
- --------------------------------------------------------------------------------------

FEDERAL TAX MATTERS.............................................................    34
- --------------------------------------------------------------------------------------

ADDITIONAL INFORMATION..........................................................    38
- --------------------------------------------------------------------------------------

FINANCIAL STATEMENTS............................................................    46
- --------------------------------------------------------------------------------------

APPENDIX A......................................................................   A-1
- --------------------------------------------------------------------------------------

APPENDIX B......................................................................   B-1
- --------------------------------------------------------------------------------------
</TABLE>

                   The Policy is not available in all States.

THIS  PROSPECTUS DOES  NOT CONSTITUTE AN  OFFERING IN ANY  JURISDICTION IN WHICH
SUCH OFFERING MAY NOT BE LAWFULLY MADE.  NO DEALER, SALESMAN OR OTHER PERSON  IS
AUTHORIZED  TO GIVE  ANY INFORMATION OR  MAKE ANY  REPRESENTATIONS IN CONNECTION
WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF  GIVEN
OR MADE, SUCH OTHER INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON.

THE  PURPOSE  OF THIS  VARIABLE LIFE  INSURANCE POLICY  IS TO  PROVIDE INSURANCE
PROTECTION. NO CLAIM IS MADE THAT THE POLICY IS IN ANY WAY SIMILAR OR COMPARABLE
TO AN INVESTMENT IN A MUTUAL FUND.

                                       2
<PAGE>
- --------------------------------------------------------------------------------
                   DEFINITIONS
- --------------------------------------------------------------------------------

<TABLE>
<S>                            <C>
ATTAINED AGE.................  The  Insured's age on his  or her birthday nearest  to the Policy Date plus
                               the number of Policy Years since the Policy Date.

BENEFICIARY..................  The person or  entity named  by the Policyowner  in the  application or  by
                               later  designation  to receive  the death  proceeds upon  the death  of the
                               Insured.

BUSINESS DAY.................  Each day that the New York Stock  Exchange is open for trading, except  the
                               day  after Thanksgiving, the day  after Christmas and any  day on which the
                               Home Office is closed  because of a weather-related  or comparable type  of
                               emergency  and  is  unable  to  segregate  orders  and  redemption requests
                               received on that day.

CASH VALUE...................  The total amount invested under the Policy. It is the sum of the values  of
                               the Policy in each subaccount of the Variable Account plus the value of the
                               Policy in the Declared Interest Option.

COMPANY......................  Farm Bureau Life Insurance Company.

DECLARED INTEREST OPTION.....  Net  Premiums may be allocated,  and Cash Value may  be transferred, to the
                               Declared Interest Option.  Cash Value  in the Declared  Interest Option  is
                               credited with interest at a declared rate guaranteed to be at least 4.5%.

DUE PROOF OF DEATH...........  Proof  of death that is satisfactory to the Company. Such proof may consist
                               of the following if acceptable to the Company:

                                   (a)  A certified copy of the death certificate;

                                   (b)  A certified copy of a court decree reciting a finding of death; or

                                   (c)  Any other proof satisfactory to the Company.

FUND.........................  FBL Variable  Insurance Series  Fund, an  open-end, diversified  management
                               investment  company  in  which  the  Variable  Account  invests.  The  Fund
                               currently has six Portfolios: the  Growth Common Stock Portfolio, the  High
                               Grade Bond Portfolio, the High Yield Bond Portfolio, the Managed Portfolio,
                               the Money Market Portfolio and the Blue Chip Portfolio.

GENERAL ACCOUNT..............  The  assets  of the  Company  other than  those  allocated to  the Variable
                               Account or any other separate account.

GRACE PERIOD.................  The 61-day period  beginning on the  date the Company  sends notice to  the
                               Policyowner  that  Net  Cash Value  is  insufficient to  cover  the monthly
                               deduction.

HOME OFFICE..................  The principal offices of  the Company at 5400  University Avenue, West  Des
                               Moines, Iowa 50266.

INSURED......................  The person upon whose life the Policy is issued.

ISSUE DATE...................  The date which the Policy is issued and mailed to the Policyowner.

MATURITY DATE................  The  Policy Anniversary nearest the Insured's 95th birthday. It is the date
                               on which the Policy terminates and the Policy's Cash Value less Policy Debt
                               becomes payable to the Policyowner or the Policyowner's estate.

MONTHLY DEDUCTION DAY........  The same date in each  month as the Policy  Date. The monthly deduction  is
                               made  on  the Business  Day coinciding  with  or immediately  following the
                               Monthly Deduction Day. (See "CHARGES AND DEDUCTIONS--Monthly Deduction.")

NET ASSET VALUE..............  The total current value of each Subaccount's securities, cash,  receivables
                               and other assets less liabilities.

NET CASH VALUE...............  The  Cash Value of  the Policy reduced  by any outstanding  Policy Debt and
                               increased by any unearned loan interest.

NET PREMIUM..................  The amount  of premium  remaining  after the  premium expense  charge  (see
                               "CHARGES  AND DEDUCTIONS--Premium Expense Charge")  has been deducted. This
                               amount will  be allocated,  according  to the  Policyowner's  instructions,
                               among  the subaccounts  of the Variable  Account and  the Declared Interest
                               Option.
</TABLE>

                                       3
<PAGE>
<TABLE>
<S>                            <C>
POLICY.......................  The flexible premium variable life insurance policy offered by the  Company
                               and  described in this Prospectus, which term includes the Policy described
                               in this Prospectus, the  Policy application, any supplemental  applications
                               and any endorsements.

POLICY ANNIVERSARY...........  The same date in each year as the Policy Date.

POLICY DATE..................  The  date set  forth on  the Policy  data page  which is  used to determine
                               Policy Years, Policy Months and Policy Anniversaries. The Policy Date  may,
                               but will not always, coincide with the effective date of insurance coverage
                               under the Policy. (See "THE POLICY--Purchasing the Policy.")

POLICY DEBT..................  The  sum of all outstanding Policy Loans and any due and unpaid policy loan
                               interest.

POLICY LOAN..................  An amount borrowed by the Policyowner from the Company for which the Policy
                               serves as the sole security. Interest on Policy Loans is payable in advance
                               (for the remainder of the Policy Year)  upon taking a Policy Loan and  upon
                               each  Policy Anniversary thereafter  (for the following  Policy Year) until
                               the Policy Loan is repaid.

POLICY MONTH.................  A one-month period beginning on a  Monthly Deduction Day and ending on  the
                               day immediately preceding the next Monthly Deduction Day.

POLICYOWNER..................  The  person who  owns a  Policy. The original  Policyowner is  named in the
                               application.

POLICY YEAR..................  A twelve-month  period  that starts  on  the Policy  Date  or on  a  Policy
                               Anniversary.

PORTFOLIO....................  A separate investment portfolio of the Fund.

SPECIFIED AMOUNT.............  The  minimum death  benefit payable  under a Policy  so long  as the Policy
                               remains in force. The Specified Amount as  of the Policy Date is set  forth
                               on the data page in each Policy.

SUBACCOUNT...................  A  subdivision  of the  Variable  Account. Net  premiums  for a  Policy are
                               allocated, in accordance with the  instructions of the Policyowner, to  the
                               Growth  Common  Stock, High  Grade Bond,  High  Yield Bond,  Managed, Money
                               Market and/or Blue Chip Subaccounts  of the Variable Account, which  invest
                               exclusively in shares of, respectively, the Growth Common Stock, High Grade
                               Bond,  High Yield Bond,  Managed, Money Market and  Blue Chip Portfolios of
                               the Fund.

UNIT VALUE...................  The value determined by dividing each  Subaccount's Net Asset Value by  the
                               number of units outstanding at the time of calculation.

SURRENDER CHARGE.............  A  charge that is assessed at the time of any partial or complete surrender
                               equal to the lesser of (i) $25 or (ii) 2.0% of the amount surrendered.

VALUATION PERIOD.............  The period between  the close  of business (3:00  p.m. central  time) on  a
                               Business Day and the close of business on the next Business Day.

VARIABLE ACCOUNT.............  Farm   Bureau  Life   Variable  Account,  a   separate  investment  account
                               established by the  Company to  receive and  invest the  Net Premiums  paid
                               under the Policies.
</TABLE>

                                       4
<PAGE>
- --------------------------------------------------------------------------------
                   SUMMARY
- --------------------------------------------------------------------------------
                       THE  FOLLOWING SUMMARY OF  PROSPECTUS INFORMATION SHOULD
                       BE READ  IN CONJUNCTION  WITH THE  DETAILED  INFORMATION
                       APPEARING ELSEWHERE IN THIS PROSPECTUS. UNLESS OTHERWISE
                       INDICATED,  THE DESCRIPTION  OF THE  POLICY CONTAINED IN
                       THIS PROSPECTUS ASSUMES THAT THE POLICY IS IN FORCE  AND
                       THAT THERE IS NO OUTSTANDING POLICY DEBT.
- --------------------------------------------------------------------------------
THE POLICY             Under  the  Policy, subject  to certain  limitations, the
                       Policyowner has flexibility in determining the  frequency
                       and  amount  of premiums.  (See  "THE POLICY--Premiums.")
                       Thus, unlike conventional  fixed-benefit life  insurance,
                       the  Policy does not require a Policyowner to adhere to a
                       fixed  premium   schedule.  Also,   unlike   conventional
                       fixed-benefit  life insurance, the amount and/or duration
                       of the life insurance coverage and the Cash Value of  the
                       Policy  is not  guaranteed and may  increase or decrease,
                       depending upon the  investment experience  of the  assets
                       supporting the Policy. Accordingly, the Policyowner bears
                       the investment risk of any depreciation of, but reaps the
                       benefit   of  any  appreciation  in,  the  value  of  the
                       underlying assets.  As  long  as the  Policy  remains  in
                       force, the Policy will provide for death proceeds payable
                       to   the  Beneficiary  upon   the  Insured's  death,  the
                       accumulation of Cash Value,  surrender rights and  policy
                       loan  privileges. The Policy will remain in force so long
                       as Net Cash  Value is sufficient  to pay certain  monthly
                       charges  imposed  in  connection  with  the  Policy.  The
                       minimum Specified  Amount  for  which a  Policy  will  be
                       issued  is normally $25,000, although  the Company may in
                       its discretion issue Policies  with Specified Amounts  of
                       less than $25,000.

                       Life   Insurance   is   not   a   short-term  investment.
                       Prospective Policyowners should  consider their need  for
                       insurance  coverage and the Policy's long-term investment
                       potential.
- --------------------------------------------------------------------------------
THE VARIABLE ACCOUNT   Net  Premiums  are  allocated,  in  accordance  with  the
                       instructions of the Policyowner, to the Variable Account,
                       the  Declared  Interest  Option,  or  both.  The Variable
                       Account consists of  six Subaccounts:  the Growth  Common
                       Stock  Subaccount,  the High  Grade Bond  Subaccount, the
                       High Yield Bond Subaccount,  the Managed Subaccount,  the
                       Money  Market  Subaccount and  the Blue  Chip Subaccount.
                       Each Subaccount  invests exclusively  in a  corresponding
                       Portfolio of the Fund.

                       Cash  Value will, and  death proceeds may,  vary with the
                       investment experience of the Subaccounts, as well as with
                       the frequency and amount of premium payments, any partial
                       surrenders and any charges imposed in connection with the
                       Policy. (See "POLICY BENEFITS--Cash Value Benefits.")
- --------------------------------------------------------------------------------
THE DECLARED INTEREST  As  an   alternative  to   the  Variable   Account,   the
OPTION                 Policyowner may allocate or transfer all or  a portion of
                       the Cash  Value to  the  Declared  Interest Option, which
                       guarantees a specified  minimum rate of return. (See "THE
                       DECLARED INTEREST OPTION.")
- --------------------------------------------------------------------------------
PREMIUMS               The Company may require the Policyowner to pay an initial
                       premium  equal to the greater of  $100 or an amount that,
                       when reduced by the premium expense charge (see  "CHARGES
                       AND   DEDUCTIONS--Premium   Expense  Charge"),   will  be
                       sufficient to pay  the monthly deductions  for the  first
                       three  Policy Months.  Each Policyowner  will determine a
                       planned periodic premium schedule. The Policyowner is not
                       required to pay premiums  in accordance with the  planned
                       periodic  premium  schedule. (See "THE POLICY--Premiums--
                       PLANNED PERIODIC PREMIUMS.") The  schedule  will  provide
                       for  a  premium  payment  of a  level amount  at a  fixed
                       interval  over a specified period of time. Failure to pay
                       premiums in accordance with the schedule  will not itself
                       cause the Policy to lapse. (See "THE POLICY--Policy Lapse
                       and    Reinstatement--LAPSE.")    Subject    to   certain
                       restrictions,  unscheduled  premium  payments also may be
                       made. (See "THE POLICY--Premiums--UNSCHEDULED PREMIUMS.")

                       A  Policy  will  only  lapse  when  Net  Cash  Value   is
                       insufficient  on  a Monthly  Deduction  Day to  cover the
                       monthly deduction (see  "CHARGES AND  DEDUCTIONS--Monthly
                       Deduction")   and  a  Grace   Period  expires  without  a
                       sufficient payment  (see  "THE POLICY--Policy  Lapse  and
                       Reinstatement--LAPSE").   With   respect   to   premiums,

                                       5
<PAGE>
                       therefore, the Policy differs in two important ways  from
                       a  conventional life insurance policy. First, the failure
                       to pay  a planned  periodic premium  will not  in  itself
                       automatically cause the Policy to lapse. Second, a Policy
                       can  lapse even if planned  periodic premiums or premiums
                       in other amounts have been paid.
- --------------------------------------------------------------------------------
POLICY BENEFITS        CASH VALUE  BENEFITS. The  Policy  provides for  a  Cash
                       Value.  The  Cash  Value  will  reflect  the  amount and
                       frequency of premium payments, the investment  experience
                       of  the chosen  subaccounts of the  Variable Account, the
                       interest  earned  on  the  Cash  Value  in  the  Declared
                       Interest Option, any Policy Loans, any partial surrenders
                       and  the charges  imposed in connection  with the Policy.
                       The entire investment risk  for amounts allocated to  the
                       Variable Account is borne by the Policyowner; the Company
                       does  not guarantee  a minimum  Cash Value.  (See "POLICY
                       BENEFITS--Cash   Value   Benefits--CALCULATION  OF   CASH
                       VALUE.")

                       The  Policyowner may, at any time, surrender a Policy and
                       receive  the   Net  Cash   Value.  Subject   to   certain
                       limitations, the Policyowner may also partially surrender
                       the  Policy and obtain a portion of the Net Cash Value at
                       any time prior to  the Maturity Date. Partial  surrenders
                       will  reduce  both  the  Cash  Value  and  death proceeds
                       payable under  the  Policy. (See  "POLICY  BENEFITS--Cash
                       Value  Benefits--SURRENDER PRIVILEGES.") A charge will be
                       assessed  upon  partial   or  complete  surrender.   (See
                       "CHARGES AND DEDUCTIONS--Surrender Charge.")

                       TRANSFERS.  A  Policyowner may transfer amounts among the
                       subaccounts  of the Variable Account an unlimited  number
                       of times in a Policy Year; however, only one transfer per
                       Policy  Year may  be made  between the  Declared Interest
                       Option and the Variable Account. The first transfer in  a
                       Policy  Year is free; subsequent transfers in that Policy
                       Year will  be  assessed a  charge  of $25.  The  transfer
                       charge,  unless paid in  cash, will be  deducted from the
                       amount transferred. (See "POLICY BENEFITS--Transfers.") A
                       transfer  from  the  Variable  Account  to  the  Declared
                       Interest Option requested in connection with the exercise
                       of  the special transfer privilege  under the Policy (see
                       "THE POLICY--Special  Transfer  Privilege") will  not  be
                       considered  a transfer  for purposes  of the one-transfer
                       limit or the $25 charge.

                       POLICY LOANS. So  long as a Policy is in force and has  a
                       positive  Net Cash  Value, the  Policyowner may borrow up
                       to 90% of the  Policy's Cash Value as  of the end of  the
                       Valuation  Period during which the request for the Policy
                       Loan is received at the Home Office, less any  previously
                       outstanding  Policy Debt.  A loan taken  from, or secured
                       by, a Policy  may have federal  income tax  consequences.
                       (See "FEDERAL TAX MATTERS--Policy Proceeds.")

                       Interest  on Policy Loans is  payable in advance for each
                       Policy Year at an annual  rate that will not exceed  7.4%
                       per  year in advance (which is equal to an effective rate
                       of 8.0%). When a Policy Loan is made, an amount equal  to
                       the  Policy Loan  will be transferred  to, and segregated
                       within, the Declared Interest Option as security for  the
                       Policy  Loan  and will  earn  interest daily  at  a fixed
                       annual rate. (See "POLICY BENEFITS--Loan Benefits--POLICY
                       LOANS.") Upon partial or  full repayment of Policy  Debt,
                       the  portion of the  Cash Value in  the Declared Interest
                       Option securing  the repaid  portion of  the Policy  Debt
                       will no longer be segregated within the Declared Interest
                       Option  as security for  Policy Debt, but  will remain in
                       the Declared  Interest  Option  unless,  and  until,  the
                       Policyowner  transfers such amount to  one or more of the
                       subaccounts  of  the   Variable  Account.  (See   "POLICY
                       BENEFITS--Loan Benefits--REPAYMENT  OF POLICY DEBT.") Any
                       outstanding  Policy  Debt, reduced  by any  unearned loan
                       interest, will be deducted from the proceeds payable upon
                       death or surrender. Any  outstanding Policy Debt will  be
                       deducted   from  the  proceeds   payable  upon  maturity.
                       Depending upon investment performance  of Net Cash  Value
                       and  on  the amount  of Policy  Debt,  loans may  cause a
                       policy to lapse. If a Policy is not a modified  endowment
                       contract,  lapse of the Policy with loans outstanding may
                       have  adverse   tax  consequences.   (See  "FEDERAL   TAX
                       MATTERS--Policy Proceeds.")

                       DEATH  PROCEEDS. The  Policies provide for the payment of
                       death  proceeds following receipt by the Company (at  its
                       Home  Office) of Due  Proof of Death  of the Insured. The

                                       6
<PAGE>
                       Policy contains two death  benefit options. Under  Option
                       A,  the death  benefit is the  greater of the  sum of the
                       Specified Amount and the Policy's Cash Value, or the Cash
                       Value multiplied by the  specified amount factor for  the
                       Insured's Attained Age, as set forth in the Policy. Under
                       Option  B,  the  death  benefit  is  the  greater  of the
                       Specified Amount,  or the  Cash Value  multiplied by  the
                       specified  amount factor for  the Insured's Attained Age,
                       as set  forth  in  the  Policy.  For  this  purpose,  all
                       calculations  are made as of the  end of the Business Day
                       coinciding with  or  immediately following  the  date  of
                       death.

                       Under  either death benefit option, so long as the Policy
                       remains in force, the death benefit will not be less than
                       the Specified Amount of the Policy on the date of  death.
                       The  death  benefit  may, however,  exceed  the Specified
                       Amount. The amount by which the death benefit exceeds the
                       Specified Amount depends  upon the  death benefit  option
                       chosen  and the  Cash Value  of the  Policy. (See "POLICY
                       BENEFITS--Death  Proceeds.")  To   determine  the   death
                       proceeds,  the  death  benefit  will  be  reduced  by any
                       outstanding Policy  Debt and  increased by  any  unearned
                       loan  interest and  any premiums  paid after  the date of
                       death. The  proceeds may  be paid  in a  lump sum  or  in
                       accordance   with   a   payment   option.   (See  "POLICY
                       BENEFITS--Payment Options.")

                       Anytime after the first Policy Year, the Policyowner may,
                       subject to certain restrictions, adjust the death benefit
                       payable under the Policy by increasing or decreasing  the
                       Specified    Amount.    (See    "POLICY   BENEFITS--Death
                       Proceeds--CHANGE IN EXISTING COVERAGE.") In addition, the
                       Policyowner may, at  any time, change  the death  benefit
                       option    in   effect.   (See   "POLICY   BENEFITS--Death
                       Proceeds--CHANGE IN DEATH BENEFIT OPTION.")

                       BENEFITS AT MATURITY.  If the Insured  is alive  and  the
                       Policy is in force on the Maturity Date, the  Policyowner
                       will  be paid the Cash Value of  the Policy as of the end
                       of  the  Business  Day  coinciding  with  or  immediately
                       following  the Maturity Date,  reduced by any outstanding
                       Policy Debt.
- --------------------------------------------------------------------------------
CHARGES                PREMIUM  EXPENSE  CHARGE.  The  Net  Premium  equals  the
                       premium  paid  less a premium expense charge. The premium
                       expense charge consists of a  5.0% sales charge (used  to
                       compensate   the   Company  for   expenses   incurred  in
                       connection with the distribution  of the Policies) and  a
                       2.0%  premium tax charge (used  to compensate the Company
                       for  premium  taxes   imposed  by   various  states   and
                       subdivisions  thereof). (See  "CHARGES  AND  DEDUCTIONS--
                       Premium Expense Charge.")

                       CASH  VALUE  CHARGES.  Cash  Value  will be  reduced each
                       Policy Month on the  Monthly  Deduction Day by a  monthly
                       deduction equal to the sum of a cost of insurance charge,
                       the  cost of  any additional insurance  benefits added by
                       rider and an administrative charge of $3.00. In addition,
                       during the  first twelve  Policy  Months and  during  the
                       twelve Policy Months immediately following an increase in
                       Specified  Amount, the  monthly deduction  will include a
                       first year  monthly  administrative charge.  This  charge
                       will  range from $0.05  to $0.50 per  $1,000 of Specified
                       Amount and  will  depend upon  the  Attained Age  of  the
                       Insured  and  the Policy's  total Specified  Amount. (See
                       "CHARGES AND  DEDUCTIONS--Monthly  Deduction--FIRST  YEAR
                       MONTHLY  ADMINISTRATIVE  CHARGE.") The  monthly deduction
                       will vary in  amount from month  to month. (See  "CHARGES
                       AND DEDUCTIONS--Monthly Deduction.")

                       Upon  partial or complete surrender of a Policy, a charge
                       equal to  the  lesser  of  $25  or  2.0%  of  the  amount
                       surrendered   will   be  assessed.   (See   "CHARGES  AND
                       DEDUCTIONS--Surrender Charge.") During  a Policy Year,  a
                       charge  will  be  made  for  the  second  and  subsequent
                       transfers of assets among the Subaccounts and between the
                       Variable Account and the  Declared Interest Option.  (See
                       "CHARGES AND DEDUCTIONS--Transfer Charge.")

                       CHARGES  AGAINST THE VARIABLE ACCOUNT. A daily  charge at
                       the rate of .0024548% of the average daily net  assets of
                       each Subaccount will be imposed to compensate the Company
                       for certain  mortality  and  expense  risks  incurred  in
                       connection   with   the  Policies.   (See   "CHARGES  AND
                       DEDUCTIONS--Variable Account Charges.") This  corresponds
                       to an effective annual rate of .90%.

                                       7
<PAGE>
                       Currently,  no charge is made to the Variable Account for
                       federal income  taxes that  may  be attributable  to  the
                       Variable  Account. The Company may,  however, make such a
                       charge in the future.

                       FUND EXPENSES. In addition, because the Variable  Account
                       purchases shares  of  the Fund,  the  value  of  the  net
                       assets   of  the   Variable  Account   will  reflect  the
                       investment advisory fee  and other  expenses incurred  by
                       the  Fund. (See "CHARGES AND DEDUCTIONS--Variable Account
                       Charges--FUND EXPENSES.")
- --------------------------------------------------------------------------------
DISTRIBUTION OF THE    The  Policies   will   be   distributed   by   registered
POLICIES               representatives  of  FBL  Marketing  Services,  Inc.  FBL
                       Marketing  Services,   Inc.,  a   wholly-owned   indirect
                       subsidiary   of   the   Company,  is   registered   as  a
                       broker-dealer with the Securities and Exchange Commission
                       and is a member of the National Association of Securities
                       Dealers, Inc.
- --------------------------------------------------------------------------------
TAX TREATMENT          If a Policy is issued on the basis of a standard  premium
                       class,  while  there  is  some  uncertainty,  the Company
                       believes  that  the  Policy  should  qualify  as  a  life
                       insurance  contract for federal income tax purposes. If a
                       Policy is issued on a substandard basis, it is not  clear
                       whether  or  not  the  Policy  would  qualify  as  a life
                       insurance  contract  for  federal  income  tax  purposes.
                       Assuming  that  a Policy  qualifies  as a  life insurance
                       contract for federal income tax purposes, the Cash  Value
                       under  a  Policy should  be subject  to the  same federal
                       income tax treatment as  cash value under a  conventional
                       fixed-benefit   Policy.  Under  existing   tax  law,  the
                       Policyowner is not deemed  to be in constructive  receipt
                       of   Cash  Values  under  a   Policy  until  there  is  a
                       distribution from the Policy. Like death benefits payable
                       under  conventional   life  insurance   policies,   death
                       proceeds  payable  under  a Policy  should  be completely
                       excludable from the gross income of the Beneficiary. As a
                       result, the Beneficiary  generally will not  be taxed  on
                       these proceeds.

                       A  Policy entered into or "materially changed" after June
                       20,  1988  may  be  treated  as  a  "modified   endowment
                       contract"  depending upon the amount  of premiums paid in
                       relation to  the  death  benefit.  If  the  Policy  is  a
                       modified   endowment   contract,   then   all   pre-death
                       distributions, including  Policy Loans,  will be  treated
                       first  as a distribution of taxable  income and then as a
                       return  of  basis  or  investment  in  the  contract.  In
                       addition,  prior to  age 59  1/2, any  such distributions
                       generally will be  subject to a  10% additional tax.  For
                       further   discussion  of  modified  endowment  contracts,
                       including a discussion of  premium limitation rules,  see
                       "FEDERAL TAX MATTERS--Modified Endowment Contracts".

                       If  the  Policy  is not  a  modified  endowment contract,
                       distributions generally will be treated first as a return
                       of basis  or investment  in the  contract and  then as  a
                       disbursement  of taxable income. Moreover, loans will not
                       be   treated   as    distributions.   Finally,    neither
                       distributions  nor  loans from  a  Policy that  is  not a
                       modified  endowment  contract  are  subject  to  the  10%
                       additional tax. (See "FEDERAL TAX MATTERS.")
- --------------------------------------------------------------------------------
CANCELLATION           The  Policyowner  is  granted a  20-day  period following
PRIVILEGE              receipt of the Policy in which to examine and return  the
                       Policy.  The Policyowner  will receive  the Policy's Cash
                       Value plus an amount  approximately equal to any  charges
                       which  have been  deducted from premiums,  Cash Value and
                       the Variable  Account. (See  "THE POLICY--Examination  of
                       Policy (Cancellation Privilege).")
- --------------------------------------------------------------------------------
ILLUSTRATIONS          Sample  projections  of  hypothetical  Policy  values are
                       included starting at page  A-1 of this Prospectus.  These
                       projections  of  hypothetical  values may  be  helpful in
                       understanding the long-term  effects of different  levels
                       of   investment  performance,   charges  and  deductions,
                       electing one  or  the  other  death  benefit  option  and
                       generally   in  comparing  this   Policy  to  other  life
                       insurance policies.  NONETHELESS, THE  ILLUSTRATIONS  ARE
                       BASED  ON HYPOTHETICAL INVESTMENT RATES OF RETURN AND ARE
                       NOT A  REPRESENTATION  OF  PAST  OR  FUTURE  PERFORMANCE.
                       Actual  rates of  return may be  more or  less than those
                       reflected in  the  illustrations and,  therefore,  actual
                       values will be different from those illustrated.

                                       8
<PAGE>
                       This  Prospectus  describes  only  those  aspects  of the
                       Policy that relate to the Variable Account, except  where
                       Declared   Interest   Option  matters   are  specifically
                       mentioned. For  a brief  summary of  the aspects  of  the
                       Policy relating to the Declared Interest Option, see "THE
                       DECLARED INTEREST OPTION".
- --------------------------------------------------------------------------------
                       FARM BUREAU LIFE INSURANCE COMPANY
                       AND THE VARIABLE ACCOUNT
- --------------------------------------------------------------------------------
FARM BUREAU LIFE       The  Company is a stock  life insurance company which was
INSURANCE COMPANY      incorporated in the  State of Iowa  on October 30,  1944.
                       100%  of the outstanding voting shares of the Company are
                       owned by Farm Bureau  Multi-State Services, Inc.  64.967%
                       of   the  outstanding   voting  shares   of  Farm  Bureau
                       Multi-State Services, Inc. is  owned by Iowa Farm  Bureau
                       Federation.  The  Company is  principally engaged  in the
                       offering of  life insurance  policies, disability  income
                       insurance  policies and annuity contracts and is admitted
                       to do business in eight states--Iowa, Kansas,  Minnesota,
                       Nebraska, North Dakota, South Dakota, Utah and Wisconsin.
                       The   principal  offices  of  the  Company  are  at  5400
                       University Avenue, West Des Moines, Iowa 50266.
- --------------------------------------------------------------------------------
IOWA FARM BUREAU       Iowa Farm  Bureau Federation  is an  Iowa  not-for-profit
FEDERATION             corporation,  the members of which are county Farm Bureau
                       organizations and  their  individual members.  Iowa  Farm
                       Bureau  Federation is primarily  engaged, through various
                       divisions and subsidiaries, in the formulation,  analysis
                       and  promotion of programs (at local, state, national and
                       international levels)  that are  designed to  foster  the
                       educational,  social  and  economic  advancement  of  its
                       members.  The  principal  offices  of  Iowa  Farm  Bureau
                       Federation  are  at  5400  University  Avenue,  West  Des
                       Moines, Iowa 50266.
- --------------------------------------------------------------------------------
THE VARIABLE ACCOUNT   The Variable Account was established by the Company as  a
                       separate  account on March 3,  1987. The Variable Account
                       will receive and invest the  Net Premiums paid under  the
                       Policies.  In addition, the  Variable Account may receive
                       and invest  net  premiums  for any  other  variable  life
                       insurance policies issued in the future by the Company.

                       Although  the  assets  in the  Variable  Account  are the
                       property of  the  Company,  the assets  in  the  Variable
                       Account  attributable to  the Policies  generally are not
                       chargeable with  liabilities  arising out  of  any  other
                       business which the Company may conduct. The assets of the
                       Variable  Account  are  available  to  cover  the general
                       liabilities of the  Company only to  the extent that  the
                       Variable  Account's assets exceed its liabilities arising
                       under the Policies  and any other  policies supported  by
                       the  Variable  Account.  The  Company  has  the  right to
                       transfer  to  the  General  Account  any  assets  of  the
                       Variable Account which are in excess of such reserves and
                       other policy liabilities.

                       The  Variable  Account  currently  is  divided  into  six
                       Subaccounts but may,  in the  future, include  additional
                       subaccounts.   Each  Subaccount  invests  exclusively  in
                       shares of a single  corresponding Portfolio of the  Fund.
                       Income  and realized and unrealized  gains or losses from
                       the assets of each Subaccount are credited to or  charged
                       against,  that Subaccount without regard to income, gains
                       or losses from any other Subaccount.

                       The Variable  Account  has  been  registered  as  a  unit
                       investment trust under the Investment Company Act of 1940
                       and  meets the definition of a separate account under the
                       federal securities laws. Registration with the Securities
                       and Exchange Commission does  not involve supervision  of
                       the management or investment practices or policies of the
                       Variable  Account or  the Company by  the Commission. The
                       Variable Account is also subject to the laws of the State
                       of  Iowa  which  regulate  the  operations  of  insurance
                       companies domiciled in Iowa.
- --------------------------------------------------------------------------------
FBL VARIABLE           The  Variable Account  invests in  shares of  the Fund, a
INSURANCE SERIES FUND  mutual fund  of  the  series  type  with  six  investment
                       Portfolios.  The Fund currently has a Growth Common Stock
                       Portfolio, a High Grade Bond Portfolio, a High Yield Bond
                       Portfolio, a Managed Portfolio, a Money Market  Portfolio
                       and   a  Blue  Chip  Portfolio.  The  Fund  may,  in  the

                                       9

<PAGE>
                       future, provide for additional portfolios. Each Portfolio
                       has its  own investment  objectives  and the  income  and
                       losses  for each Portfolio of the Fund will be determined
                       separately.

                       The investment objectives and policies of each  Portfolio
                       are  summarized  below. There  is  no assurance  that any
                       Portfolio  will  achieve  its  stated  objectives.   More
                       detailed  information, including a  description of risks,
                       may be found in the  prospectus for the Fund, which  must
                       accompany  or precede this Prospectus and which should be
                       read carefully and retained for future reference.

                           GROWTH COMMON STOCK  PORTFOLIO. This Portfolio  seeks
                           long-term capital appreciation with current income as
                           a  secondary  objective.  The  Portfolio  will pursue
                           these objectives by investing in common stocks  which
                           appear  to the  Fund's investment  adviser to possess
                           above-average potential  for appreciation  in  market
                           value.

                           HIGH  GRADE BOND  PORTFOLIO. This  Portfolio seeks as
                           high a level of current income as is consistent  with
                           a  high  quality  portfolio of  debt  securities. The
                           Portfolio will  pursue  this objective  by  investing
                           primarily  in debt securities  rated AAA, AA  or A by
                           Standard & Poor's Corporation and/or Aaa, Aa or A  by
                           Moody's  Investors Service,  Inc., and  in securities
                           issued or guaranteed by the United States  government
                           or its agencies or instrumentalities.

                           HIGH YIELD BOND PORTFOLIO. This Portfolio seeks, as a
                           primary  objective, as high a level of current income
                           as is consistent  with investment in  a portfolio  of
                           fixed-income securities rated in the lower categories
                           of   established  rating  services.  As  a  secondary
                           objective, the Portfolio  seeks capital  appreciation
                           when  consistent  with  its  primary  objective.  The
                           Portfolio  pursues  these  objectives  by   investing
                           primarily  in  fixed-income securities  rated  Baa or
                           lower by Moody's Investors  Service, Inc. and/or  BBB
                           or  lower  by Standard  &  Poor's Corporation,  or in
                           unrated  securities   of   comparable   quality.   AN
                           INVESTMENT  IN THIS PORTFOLIO MAY ENTAIL GREATER THAN
                           ORDINARY FINANCIAL  RISK.  (See the  Fund  Prospectus
                           "Principal Risk Factors--Special Considerations--High
                           Yield Bonds.")

                           MANAGED  PORTFOLIO. This Portfolio  seeks the highest
                           total  investment  return   of  income  and   capital
                           appreciation.   The   Portfolio   will   pursue  this
                           objective through a  fully managed investment  policy
                           consisting  of  investments  in  the  following three
                           market sectors: (i)  common stocks  and other  equity
                           securities  of the  type in  which the  Growth Common
                           Stock Portfolio may  invest; (ii)  high quality  debt
                           securities  and preferred stocks of the type in which
                           the High Grade Bond  Portfolio may invest; and  (iii)
                           high  quality short-term money  market instruments of
                           the type  in which  the  Money Market  Portfolio  may
                           invest.

                           MONEY  MARKET PORTFOLIO. This Portfolio seeks maximum
                           current  income   consistent   with   liquidity   and
                           stability  of  principal. The  Portfolio  will pursue
                           this  objective   by   investing  in   high   quality
                           short-term money market instruments. AN INVESTMENT IN
                           THE  MONEY  MARKET PORTFOLIO  IS NEITHER  INSURED NOR
                           GUARANTEED BY THE  U.S. GOVERNMENT. THERE  CAN BE  NO
                           ASSURANCE  THAT  THE MONEY  MARKET PORTFOLIO  WILL BE
                           ABLE TO MAINTAIN  A STABLE NET  ASSET VALUE OF  $1.00
                           PER SHARE.

                           BLUE  CHIP PORTFOLIO. This  Portfolio seeks growth of
                           capital  and  income.  The  Portfolio  pursues   this
                           objective  by investing primarily in common stocks of
                           well-capitalized, established companies. Because this
                           Portfolio  may  be  invested  heavily  in  particular
                           stocks or industries, an investment in this Portfolio
                           may entail relatively greater risk of loss.

                       The  Fund  currently sells  shares  only to  the Variable
                       Account and a separate account of the Company  supporting
                       variable  annuity contracts.  The Fund may  in the future
                       sell shares to other separate accounts of the Company  or
                       its  life insurance  company affiliates  supporting other
                       variable  insurance   products,  or   to  variable   life
                       insurance  and  variable  annuity  separate  accounts  of
                       insurance companies not affiliated with the Company.  The
                       Company  currently does not  foresee any disadvantages to

                                       10

<PAGE>
                       Policyowners arising from the  sale of shares to  support
                       its variable annuity contracts or that would arise if the
                       Fund  were to offer its  shares to support products other
                       than the  Policies or  such variable  annuity  contracts.
                       However,  the management  of the Fund  intends to monitor
                       events in order to  identify any material  irreconcilable
                       conflicts  that might possibly arise  if the Fund were to
                       offer the  shares  to  support products  other  than  the
                       Policies  or  such  variable annuity  contracts.  In that
                       event, it would determine what action, if any, should  be
                       taken  in  response  to  those  events  or  conflicts. In
                       addition,  if  the  Company  believes  that  the   Fund's
                       response   to   any   of   those   events   or  conflicts
                       insufficiently  protects  Policyowners,   it  will   take
                       appropriate  action on its own, including withdrawing the
                       Variable Account's investment in the Fund. (See the  Fund
                       Prospectus for more detail.)

                       FBL  Investment Advisory  Services, Inc.  (the "Adviser")
                       serves as investment adviser to the Fund and manages  its
                       assets   in  accordance   with  policies,   programs  and
                       guidelines established by the  Trustees of the Fund.  The
                       Adviser  is  a wholly-owned,  indirect subsidiary  of the
                       Company. As compensation for the advisory and  management
                       services  provided by the Adviser, the Fund has agreed to
                       pay the Adviser an  annual management fee, accrued  daily
                       and payable monthly, based on an annual percentage of the
                       average daily net assets of each Portfolio as follows:

<TABLE>
<CAPTION>
                                                                          AVERAGE DAILY NET
                                                                                ASSETS
                                                                 ------------------------------------
                                                                    FIRST       SECOND       OVER
                                                                    $200         $200        $400
                       PORTFOLIO                                   MILLION     MILLION      MILLION
                       ---------                                 -----------  ----------  -----------
                       <S>                                       <C>          <C>         <C>
                       Growth Common Stock.....................       0.50%      0.45  %        0.40%
                       High Grade Bond.........................       0.30%      0.275 %        0.25%
                       High Yield Bond.........................       0.50%      0.45  %        0.40%
                       Managed.................................       0.55%      0.50  %        0.45%
                       Money Market............................       0.30%      0.275 %        0.25%
                       Blue Chip...............................       0.20%      0.20  %        0.20%
</TABLE>

                       The  Adviser,  at its  expense,  furnishes the  Fund with
                       office space and  facilities, simple business  equipment,
                       advisory,   research  and   statistical  facilities,  and
                       clerical  services  and   personnel  to  administer   the
                       business  affairs of  the Fund.  The Fund  pays its other
                       expenses. The Adviser has agreed to reimburse the Fund to
                       the extent that the annual operating expenses  (including
                       the  investment  advisory  fee  but  excluding brokerage,
                       interest,  taxes  and  extraordinary  expenses)  of   any
                       Portfolio  of the Fund exceed  1.50% of average daily net
                       assets of that Portfolio for any fiscal year of the Fund.
                       This reimbursement  agreement will  remain in  effect  as
                       long  as  the  Investment Advisory  agreement  remains in
                       effect  and   cannot  be   changed  without   shareholder
                       approval.   Additionally,  the  Adviser   has  agreed  to
                       reimburse any  Portfolio for  calendar year  1995 to  the
                       extent  that  annual  operating  expenses,  including the
                       investment advisory  fee, exceed  .55%. There  can be  no
                       assurance   that  the  Adviser  will  continue  to  limit
                       expenses beyond  December  31, 1995.  (See  "CHARGES  AND
                       DEDUCTIONS--Variable Account Charges--FUND EXPENSES.")

                       The  Fund is registered with  the Securities and Exchange
                       Commission  as   an  open-end,   diversified   management
                       investment  company. Such  registration does  not involve
                       supervision of the management or investment practices  or
                       policies  of  the  Fund by  the  Securities  and Exchange
                       Commission.
- --------------------------------------------------------------------------------
ADDITION, DELETION OR  The Company  reserves the  right, subject  to  compliance
SUBSTITUTION OF        with applicable law, to make additions to, deletions from
INVESTMENTS            or  substitutions  for  the  shares  of  the  mutual fund
                       Portfolios that are held by the Variable Account or  that
                       the  Variable Account  may purchase.  If the  shares of a
                       Portfolio are no longer  available for investment or  if,
                       in  its  judgment,  further investment  in  any Portfolio
                       should become inappropriate  in view of  the purposes  of
                       the  Variable Account, the Company  reserves the right to
                       dispose of the shares of any Portfolio of the Fund and to
                       substitute shares of another Portfolio of the Fund or  of
                       another   open-end,   registered   management  investment
                       company. The  Company  will  not  substitute  any  shares
                       attributable   to   a   Policyowner's   Cash   Value   in

                                       11
<PAGE>
                       the Variable Account without notice to and prior approval
                       of the Securities and Exchange Commission, to the  extent
                       required  by the Investment Company  Act of 1940 or other
                       applicable law.  Nothing  contained  in  this  Prospectus
                       shall  prevent the Variable Account from purchasing other
                       securities for other  series or classes  of policies,  or
                       from permitting a conversion between series or classes of
                       policies on the basis of requests made by Policyowners.

                       The   Company  also  reserves   the  right  to  establish
                       additional subaccounts of the  Variable Account, each  of
                       which  would invest in  shares of a  new portfolio of the
                       Fund, or in shares of another investment company, with  a
                       specified  investment objective.  New subaccounts  may be
                       established when, in the sole discretion of the  Company,
                       marketing,  tax or investment conditions warrant, and any
                       new  subaccounts  may  be  made  available  to   existing
                       Policyowners  on a basis to be determined by the Company.
                       Subject to obtaining any  approvals or consents  required
                       by  applicable law, the assets of one or more Subaccounts
                       may be transferred to any other Subaccount(s), or one  or
                       more  Subaccounts may be eliminated  or combined with any
                       other Subaccount(s)  if, in  the sole  discretion of  the
                       Company, marketing, tax or investment conditions warrant.

                       In  the  event of  any such  substitution or  change, the
                       Company  may,  by  appropriate  endorsement,  make   such
                       changes  in these and other  policies as may be necessary
                       or appropriate to reflect such substitution or change. If
                       deemed by  the Company  to be  in the  best interests  of
                       persons  having  voting  rights under  the  Policies, the
                       Variable Account may be operated as a management  company
                       under   the  Investment  Company  Act  of  1940,  may  be
                       deregistered  under   that   Act  in   the   event   such
                       registration  is  no  longer  required,  or,  subject  to
                       obtaining  any   approvals   or  consents   required   by
                       applicable  law,  may  be  combined  with  other  Company
                       separate accounts. To the extent permitted by  applicable
                       law,  the  Company may  also transfer  the assets  of the
                       Variable Account associated with the Policies to  another
                       separate  account.  In  addition, the  Company  may, when
                       permitted by law, restrict or eliminate any voting rights
                       of Policyowners or other  persons who have voting  rights
                       as    to   the   Variable   Account.   (See   "ADDITIONAL
                       INFORMATION--Voting Rights.")
- --------------------------------------------------------------------------------
                       THE POLICY
- --------------------------------------------------------------------------------
PURPOSE OF THE POLICY  The Policy is  designed to provide  the Policyowner  with
                       both   lifetime  insurance   protection  and  significant
                       flexibility in connection with  the amount and  frequency
                       of  premium  payments  and the  level  of  death proceeds
                       payable  under   a  Policy.   Unlike  conventional   life
                       insurance,   the  Policyowner  is  not  required  to  pay
                       scheduled premiums to  keep a Policy  in force, but  may,
                       subject  to certain  limitations, vary  the frequency and
                       amount of premium payments. Moreover, the Policy allows a
                       Policyowner to adjust the level of death proceeds payable
                       under a Policy, without having to purchase a new  policy,
                       by  increasing or decreasing  the Specified Amount. Thus,
                       as insurance needs  or financial  conditions change,  the
                       Policyowner  has the flexibility to adjust death proceeds
                       and vary premium payments.

                       The Policy  varies from  conventional fixed-benefit  life
                       insurance in a number of additional respects. Because the
                       death  proceeds may, and  the Cash Value  will, vary with
                       the investment experience of the chosen Subaccounts,  the
                       Policyowner bears the investment risk of any depreciation
                       of,  but reaps  the benefit  of any  appreciation in, the
                       value of the underlying assets.  As a result, whether  or
                       not  a Policy continues in force  may depend in part upon
                       the investment experience of the chosen Subaccounts.  The
                       failure  to  pay  a  planned  periodic  premium  will not
                       necessarily cause  the Policy  to lapse,  but the  Policy
                       could  lapse even if planned  periodic premiums have been
                       paid, depending  upon the  investment experience  of  the
                       Variable Account.

                       Life   Insurance   is   not   a   short-term  investment.
                       Prospective policyowners should  consider their need  for
                       insurance  coverage and the Policy's long-term investment
                       potential. A prospective policyowner who already has life
                       insurance coverage should

                                       12
<PAGE>
                       consider whether or  not changing or  adding to  existing
                       coverage  would  be  advantageous. Generally,  it  is not
                       advisable  to  purchase  another  policy  to  replace  an
                       existing policy.
- --------------------------------------------------------------------------------
PURCHASING THE POLICY  Before it will issue a Policy, the Company must receive a
                       completed  application, including payment  of the initial
                       premium, at its Home Office. A Policy ordinarily will  be
                       issued  only for Insureds who are 0 to 75 years of age at
                       their birthday  nearest the  Policy Date  and who  supply
                       satisfactory  evidence  of insurability  to  the Company.
                       Acceptance is subject to the Company's underwriting rules
                       and the Company may, in  its sole discretion, reject  any
                       application  or  premium  for  any  reason.  The  minimum
                       Specified Amount for  which a  Policy will  be issued  is
                       normally  $25,000,  although  the  Company  may,  in  its
                       discretion, issue Policies with Specified Amounts of less
                       than $25,000.

                       The Policy Date will be the later of (i) the date of  the
                       initial  application,  or (ii)  if additional  medical or
                       other information is required  pursuant to the  Company's
                       underwriting   rules,  the   date  all   such  additional
                       information is  received  by  the  Company  at  its  Home
                       Office.  The  Policy  Date  may also  be  any  other date
                       mutually agreed to by the Company and the Policyowner. If
                       the later of (i) and (ii) above is the 29th, 30th or 31st
                       of any month, the  Policy Date will be  the 28th of  such
                       month.  The  Policy Date  is the  date used  to determine
                       Policy Years, Policy Months and Policy Anniversaries. The
                       Policy Date may, but will  not always, coincide with  the
                       effective date of insurance coverage under the Policy.

                       The effective date of insurance coverage under the Policy
                       will  be the  later of  (i) the  Policy Date,  (ii) if an
                       amendment to the initial application is required pursuant
                       to the Company's underwriting rules, the date the Insured
                       signs the last such amendment, or (iii) the date on which
                       the full initial  premium is received  by the Company  at
                       its Home Office.
- --------------------------------------------------------------------------------
PREMIUMS               Subject   to  certain  limitations,   a  Policyowner  has
                       flexibility in determining  the frequency  and amount  of
                       premiums.

                       PREMIUM   FLEXIBILITY.   Unlike   conventional  insurance
                       policies,  the  Policy  frees the  Policyowner  from  the
                       requirement  that premiums  be paid in  accordance with a
                       rigid and inflexible  premium schedule.  The Company  may
                       require  the Policyowner to pay  an initial premium equal
                       to the greater of $100 or an amount that, when reduced by
                       the   premium   expense   charge   (see   "CHARGES    AND
                       DEDUCTIONS--Premium  Expense Charge"), will be sufficient
                       to pay the monthly deduction  for the first three  Policy
                       Months.  Thereafter, subject  to the  minimum and maximum
                       premium limitations  described below,  a Policyowner  may
                       also  make unscheduled premium payments at any time prior
                       to the Maturity Date.

                       PLANNED  PERIODIC   PREMIUMS.   Each   Policyowner   will
                       determine  a  planned  periodic   premium  schedule  that
                       provides for  the  payment  of a  level  premium  over  a
                       specified  period of time on  a quarterly, semi-annual or
                       annual basis. The Company may, at its discretion,  permit
                       planned  periodic payments to be made on a monthly basis.
                       Periodic reminder notices ordinarily will be sent to  the
                       Policyowner  for each planned periodic premium. Depending
                       on the duration of the planned periodic premium schedule,
                       the timing  of  planned  payments could  affect  the  tax
                       status of the Policy. (See "FEDERAL TAX MATTERS.")

                       The  Policyowner  is  not  required  to  pay  premiums in
                       accordance with  the planned  periodic premium  schedule.
                       Furthermore, the Policyowner has considerable flexibility
                       to  alter the amount, frequency  and the time period over
                       which planned  periodic premiums  are paid;  however,  no
                       planned  periodic payment  may be less  than $100 without
                       the Company's  consent. Changes  in the  planned  premium
                       schedule  may have federal  income tax consequences. (See
                       "FEDERAL TAX MATTERS.")

                       The payment  of  a  planned  periodic  premium  will  not
                       guarantee  that the Policy remains in force. Instead, the
                       duration of  the Policy  depends upon  the Policy's  Cash
                       Value.  Thus, even if planned  periodic premiums are paid
                       by the Policyowner, the

                                       13
<PAGE>
                       Policy will  nevertheless  lapse  if Net  Cash  Value  is
                       insufficient  on  a Monthly  Deduction  Day to  cover the
                       monthly deduction (see  "CHARGES AND  DEDUCTIONS--Monthly
                       Deduction")   and  a  Grace   Period  expires  without  a
                       sufficient payment  (see  "THE POLICY--Policy  Lapse  and
                       Reinstatement--LAPSE").

                       UNSCHEDULED  PREMIUMS. Each  unscheduled  premium payment
                       must be at least $100; however, the  Company may, in  its
                       discretion,  waive this minimum  requirement. The Company
                       reserves the  right to  limit the  number and  amount  of
                       unscheduled  premium  payments.  An  unscheduled  premium
                       payment may have  federal income  tax consequences.  (See
                       "FEDERAL TAX MATTERS.")

                       PREMIUM  LIMITATIONS. In no  event may the  total  of all
                       premiums paid,  both planned  periodic  and  unscheduled,
                       exceed  the applicable maximum premium limitation imposed
                       by  federal  tax  laws.   Because  the  maximum   premium
                       limitation is in part dependent upon the Specified Amount
                       for  each  Policy, changes  in  the Specified  Amount may
                       affect this limitation. If at any time a premium is  paid
                       which  would  result  in  total  premiums  exceeding  the
                       applicable maximum premium  limitation, the Company  will
                       accept  only that portion of  the premium which will make
                       total premiums equal the maximum. Any part of the premium
                       in excess of that amount will be returned and no  further
                       premiums will be accepted until allowed by the applicable
                       maximum premium limitation.

                       PAYMENT  OF PREMIUMS.  Payments  made  by the Policyowner
                       will be  treated first  as  payment  of  any  outstanding
                       Policy  Debt  unless the  Policyowner indicates  that the
                       payment should be treated otherwise. Where no  indication
                       is made, any portion of a payment that exceeds the amount
                       of  any  outstanding Policy  Debt  will be  treated  as a
                       premium payment.

                       NET PREMIUMS. The  Net Premium is  the  amount  available
                       for  investment. The Net Premium  equals the premium paid
                       less  the  premium  expense  charge.  (See  "CHARGES  AND
                       DEDUCTIONS--Premium Expense Charge.")

                       ALLOCATION  OF NET  PREMIUMS. In  the  application  for a
                       Policy, the  Policyowner can  allocate  Net  Premiums  or
                       portions  thereof  to  the Subaccounts,  to  the Declared
                       Interest Option, or both. Notwithstanding the  allocation
                       in  the  application,  the  Net  Premiums  will  first be
                       allocated to the Money Market Subaccount as of the  Issue
                       Date.  When the Company  receives, at its  Home Office, a
                       notice signed by the Policyowner that the Policy has been
                       received and  accepted, the  Policy's Cash  Value in  the
                       Money  Market Subaccount automatically will be allocated,
                       without charge, among  the Subaccounts  and the  Declared
                       Interest  Option  in  accordance  with  the Policyowner's
                       percentage allocation in the application. The Policyowner
                       does not waive his cancellation privilege by sending  the
                       signed  notice of receipt and acceptance of the Policy to
                       the  Company  (see  "THE  POLICY--Examination  of  Policy
                       (Cancellation Privilege)").

                       Net Premiums received after the date the Company receives
                       the  signed notice  will be allocated  in accordance with
                       the   Policyowner's   percentage   allocation   in    the
                       application  or the  most recent  written instructions of
                       the Policyowner. The minimum  percentage of each  premium
                       that  may be allocated to  any subaccount of the Variable
                       Account or to  the Declared  Interest Option  is 10%;  no
                       fractional  percentages will be permitted. The allocation
                       for future Net Premiums may be changed without charge, at
                       any time while the Policy  is in force, by providing  the
                       Company  with written notice on  a form acceptable to the
                       Company signed by the  Policyowner. The change will  take
                       effect  on the date the written notice is received at the
                       Home Office and will have no effect on prior cash values.
- --------------------------------------------------------------------------------
POLICY LAPSE AND       LAPSE. Unlike conventional life  insurance policies,  the
REINSTATEMENT          failure  to make  a planned periodic premium payment will
                       not itself cause a Policy to lapse. Lapse will occur only
                       when  Net  Cash  Value  is  insufficient  on  a   Monthly
                       Deduction   Day  to  cover  the  monthly  deduction  (see
                       "CHARGES AND DEDUCTIONS--Monthly Deduction") and a  Grace
                       Period  expires without  a sufficient  payment. Insurance
                       coverage will continue during  the Grace Period, but  the
                       Policy  will be deemed to have no Cash Value for purposes
                       of

                                       14
<PAGE>
                       Policy Loans and surrenders during such Grace Period. The
                       death proceeds payable during the Grace Period will equal
                       the amount  of  the death  proceeds  payable  immediately
                       prior to the commencement of the Grace Period, reduced by
                       any due and unpaid monthly deductions.

                       To  avoid  lapse and  termination  of the  Policy without
                       value, the  Company  must receive  from  the  Policyowner
                       during  the  Grace Period  a  premium payment  that, when
                       reduced by the premium  expense charge (see "CHARGES  AND
                       DEDUCTIONS--Premium  Expense  Charge"),  will be at least
                       equal to three  times the  monthly deduction  due on  the
                       Monthly  Deduction  Day immediately  preceding  the Grace
                       Period (see "CHARGES AND DEDUCTIONS--Monthly Deduction").
                       A Grace Period of 61 days  will commence on the date  the
                       Company  sends  a  notice  of  any  insufficiency  to the
                       Policyowner.

                       REINSTATEMENT. Prior  to  the  Maturity  Date,  a  lapsed
                       Policy  may be reinstated at  any  time within five years
                       of the Monthly  Deduction Day  immediately preceding  the
                       Grace   Period  which  expired  without  payment  of  the
                       required premium. Reinstatement is effected by submitting
                       the following items to the Company:

                           1.  A written application for reinstatement signed by
                               the Policyowner and the Insured;

                           2.  Evidence  of  insurability  satisfactory  to  the
                               Company;

                           3.  A  premium  that,  after  the  deduction  of  the
                               premium expense charge, is at least sufficient to
                               keep  the  Policy  in force for three months; and

                           4.  An amount  equal to the monthly cost of insurance
                               for the two Policy Months prior to lapse.

                       (State  law  may  limit  the   premium  to  be  paid   on
                       reinstatement  to an amount less than that described.) To
                       the extent  that the  first year  monthly  administrative
                       charge  was  not deducted  for a  total of  twelve Policy
                       Months prior to  lapse, such charge  will continue to  be
                       deducted following reinstatement of the Policy until such
                       charge  has  been  assessed, both  before  and  after the
                       lapse, for a total of 12 Policy Months. (See "CHARGES AND
                       DEDUCTIONS--Monthly Deduction.")  The  Company  will  not
                       reinstate  a Policy  surrendered for its  Cash Value. The
                       lapse of a Policy with loans outstanding may have adverse
                       tax   consequences   (see  "FEDERAL  TAX  MATTERS--Policy
                       Proceeds").

                       The  effective date of the  reinstated Policy will be the
                       Monthly Deduction Day coinciding  with or next  following
                       the   date  the  Company  approves  the  application  for
                       reinstatement.
- --------------------------------------------------------------------------------
EXAMINATION OF POLICY  The Policyowner may  cancel the Policy  by delivering  or
(CANCELLATION          mailing  written  notice  or  sending  a  telegram to the
PRIVILEGE)             Company at its Home Office, and returning  the  Policy to
                       the Company at  its Home Office  before  midnight of  the
                       twentieth  day after the Policyowner receives the Policy.
                       Notice given by mail and return of the Policy by mail are
                       effective  on  being  postmarked,  properly addressed and
                       postage  prepaid.

                       With  respect  to all Policies, the Company will  refund,
                       within seven days after receipt of satisfactory notice of
                       cancellation  and the returned Policy at its Home Office,
                       an amount equal to the sum  of (a) the Cash Value of  the
                       Policy  on the Business Day on or next following the date
                       the Policy is received by the Company at its Home Office,
                       (b) any premium expense charges which were deducted  from
                       premiums,  (c) monthly deductions made on the Policy Date
                       and  any   Monthly  Deduction   Day,  and   (d)   amounts
                       approximating   the  daily  mortality  and  expense  risk
                       charges against the Variable Account.
- --------------------------------------------------------------------------------
SPECIAL TRANSFER       A Policyowner may, at any time prior to the Maturity Date
PRIVILEGE              while the Policy  is in  force, convert the  Policy to  a
                       flexible  premium fixed-benefit life  insurance policy by
                       requesting that all  of the  Cash Value  in the  Variable
                       Account  be transferred to  the Declared Interest Option.
                       The  Policyowner  may  exercise  this  special   transfer
                       privilege  once  each  Policy  Year.  Once  a Policyowner
                       exercises   the   special    transfer   privilege,    all

                                       15
<PAGE>
                       future premium payments automatically will be credited to
                       the  Declared  Interest Option,  until  such time  as the
                       Policyowner requests a  change in  allocation. No  charge
                       will  be  imposed for  any  transfers resulting  from the
                       exercise of the special transfer privilege.
- --------------------------------------------------------------------------------
EXCHANGE PRIVILEGE     The Company will permit the  owner of a flexible  premium
                       fixed-benefit life insurance policy issued by the Company
                       ("fixed-benefit  policy"), within 12 months of the policy
                       date shown in such policy, to exchange his  fixed-benefit
                       policy for a Policy on the life of the Insured.

                       The  Policy Date will be the date the application for the
                       Policy is signed. The Policy will have a Specified Amount
                       equal  to  the  specified  amount  of  the  fixed-benefit
                       policy.  No  evidence  of  insurability  is  required  to
                       exercise this privilege.  The Insured will  be placed  in
                       the  premium  class applicable  to the  initial specified
                       amount under the fixed-benefit  policy, unless there  has
                       been  an  underwritten increase  in specified  amount, in
                       which event the Insured will  be placed, with respect  to
                       the  entire  Specified Amount  under  the Policy,  in the
                       premium class applicable  to such  increase in  specified
                       amount.

                       The  net  cash  value of  the  fixed-benefit  policy will
                       initially be allocated  to the  Money Market  Subaccount.
                       When  the Company receives, at  its Home Office, a notice
                       signed by  the  Policyowner  that  the  Policy  has  been
                       received  and accepted,  the policy's  cash value  in the
                       Money Market Subaccount automatically will be  allocated,
                       without  charge, among  the Subaccounts  and the Declared
                       Interest Option pursuant  to the allocation  instructions
                       set forth in the application for the Policy.

                       The Company will waive the sales charge and premium taxes
                       (see "CHARGES AND  DEDUCTIONS--Premium  Expense  Charge--
                       SALES  CHARGE, and--PREMIUM TAXES") on the net cash value
                       of  the  fixed-benefit  policy  applied   to  the  Policy
                       pursuant to the exchange. In addition, the  Company  will
                       assess the First Year Monthly Administrative Charge  (see
                       "CHARGES  AND  DEDUCTIONS--Monthly  Deduction--FIRST YEAR
                       MONTHLY ADMINISTRATIVE CHARGE")  only to the extent  that
                       12 monthly per $1,000  charges  under  the  fixed-benefit
                       policy have not  been  assessed.  Otherwise,  charges and
                       deductions  will  be  made  in  the  manner  and  amounts
                       described elsewhere in this Prospectus.

                       An  exchanging owner will not  be permitted to carry over
                       an outstanding loan under  his fixed-benefit policy.  Any
                       outstanding loan and loan interest may be repaid prior to
                       the  date of exchange. If not repaid prior to the date of
                       exchange, the amount of the outstanding loan and interest
                       thereon will be reflected  in the net  cash value of  the
                       fixed-benefit  policy.  To  the  extent  a  fixed-benefit
                       policy with  an  outstanding  loan is  exchanged  for  an
                       unencumbered Policy, the exchanging owner could recognize
                       income  at the time  of the exchange up  to the amount of
                       such loan (including any due and unpaid interest on  such
                       loan). (See "FEDERAL TAX MATTERS--Tax Treatment of Policy
                       Benefits.")
- --------------------------------------------------------------------------------
                       POLICY BENEFITS
- --------------------------------------------------------------------------------
                       While  a  Policy is  in  force, it  provides  for certain
                       benefits prior to the  Maturity Date. Subject to  certain
                       limitations,  the Policyowner may at  any time obtain all
                       or a  portion of  the  Net Cash  Value by  completely  or
                       partially   surrendering   the   Policy.   (See   "POLICY
                       BENEFITS--Cash Value Benefits--SURRENDER PRIVILEGES.") In
                       addition,  the  Policyowner   has  certain  policy   loan
                       privileges    under    the    Policies.    (See   "POLICY
                       BENEFITS--Loan Benefits--POLICY LOANS.") The Policy  also
                       provides for the payment of death proceeds upon the death
                       of  the Insured  under one  of two  death benefit options
                       selected by the Policyowner (see "POLICY  BENEFITS--Death
                       Proceeds--DEATH BENEFIT  OPTIONS"), and benefits upon the
                       maturity  of a Policy  (see "POLICY BENEFITS--Benefits at
                       Maturity").
- --------------------------------------------------------------------------------
CASH VALUE BENEFITS    SURRENDER PRIVILEGES. At any  time prior to the  Maturity
                       Date  while  the  Policy is  in force,  a Policyowner may
                       surrender the Policy  in whole  or in part  by sending  a
                       written  request  to the  Company at  its Home  Office. A
                       nominal Surrender Charge to cover the

                                       16
<PAGE>
                       cost of  processing the  surrender will  be payable  upon
                       complete  surrender and upon  each partial surrender. The
                       charge is  equal to  the lesser  of $25  or 2.0%  of  the
                       amount requested. (See "CHARGES AND DEDUCTIONS--Surrender
                       Charge.") Surrender proceeds ordinarily will be mailed to
                       the  Policyowner  within  seven  days  after  the Company
                       receives a signed  request for  a surrender  at its  Home
                       Office,  although payments may be postponed under certain
                       circumstances. (See "GENERAL PROVISIONS--Postponement  of
                       Payments.")

                       COMPLETE  SURRENDERS.  The  amount  payable  on  complete
                       surrender of the Policy is the Net Cash Value at the  end
                       of the  Valuation  Period  during which  the  request  is
                       received  less the  Surrender Charge. This  amount may be
                       paid in a lump  sum or under one  of the payment  options
                       specified in the Policy, as requested by the Policyowner.
                       (See  "POLICY BENEFITS--Payment Options.")  If the entire
                       Net Cash  Value is  surrendered, all  insurance in  force
                       will  terminate. For a discussion of the tax consequences
                       associated with  Complete Surrenders,  (see "FEDERAL  TAX
                       MATTERS.")

                       PARTIAL  SURRENDERS. A Policyowner  may obtain  a portion
                       of the Policy's Net Cash Value upon partial surrender  of
                       the Policy. A partial surrender must be at least $500 and
                       cannot exceed the lesser of  (1) the Net Cash Value  less
                       $500  or (2)  90% of  the Net  Cash Value.  The Surrender
                       Charge will be deducted from the amount surrendered.  The
                       Policyowner  may request  that the proceeds  of a partial
                       surrender be  paid in  a lump  sum or  under one  of  the
                       payment  options  specified in  the Policy.  (See "POLICY
                       BENEFITS--Payment Options.")

                       A  partial  surrender   will  be   allocated  among   the
                       Subaccounts   and   the  Declared   Interest   Option  in
                       accordance  with   the   written  instructions   of   the
                       Policyowner.  If no  such instructions  are received with
                       the request for partial surrender, the partial  surrender
                       will  be allocated among the Subaccounts and the Declared
                       Interest Option  in the  same  proportion that  the  Cash
                       Value  in each of  the Subaccounts and  the Cash Value in
                       the Declared Interest Option, reduced by any  outstanding
                       Policy  Debt, bears to  the total Cash  Value on the date
                       the request is received at the Home Office.

                       Partial surrenders  will affect  both the  Policy's  Cash
                       Value  and the  death proceeds payable  under the Policy.
                       The Policy's Cash Value will be reduced by the amount  of
                       the partial surrender. If the death benefit payable under
                       either  death benefit  option both  before and  after the
                       partial surrender is equal  to the Cash Value  multiplied
                       by the specified amount factor set forth in the Policy, a
                       partial  surrender will  result in  a reduction  in death
                       proceeds equal to  the amount of  the partial  surrender,
                       multiplied by the specified amount factor then in effect.
                       If  the death benefit is not so affected by the specified
                       amount factor, the  reduction in death  proceeds will  be
                       equal    to   the   partial   surrender.   (See   "POLICY
                       BENEFITS--Death Proceeds.")

                       Partial surrenders  will  reduce the  Policy's  Specified
                       Amount  by the amount of Cash Value surrendered if Option
                       B is in effect at the time of the surrender. If Option  A
                       is  in effect at the time of the surrender, there will be
                       no   effect   on    Specified   Amount.   (See    "POLICY
                       BENEFITS--Death  Proceeds--DEATH  BENEFIT  OPTIONS.") The
                       Specified Amount  remaining  in  force  after  a  partial
                       surrender  may  not be  less  than the  minimum Specified
                       Amount for  the  Policy in  effect  on the  date  of  the
                       partial  surrender,  as published  by  the Company.  As a
                       result,  the  Company  will   not  process  any   partial
                       surrender  that would  reduce the  Specified Amount below
                       this  minimum.  If  increases  in  the  Specified  Amount
                       previously  have occurred, a partial surrender will first
                       reduce the Specified Amount of the most recent  increase,
                       then  the next  most recent  increases successively, then
                       the coverage  under  the original  application.  Thus,  a
                       partial  surrender  may either  increase or  decrease the
                       amount of the  cost of insurance  charge, depending  upon
                       the   particular   circumstances.   (See   "CHARGES   AND
                       DEDUCTIONS--Monthly Deduction--COST OF INSURANCE.") For a
                       discussion  of  the  tax  consequences  associated   with
                       partial surrenders, see "FEDERAL TAX MATTERS".

                       NET  CASH VALUE. Net Cash Value equals the  Policy's Cash
                       Value  reduced   by  any  outstanding  Policy  Debt   and
                       increased by any unearned loan interest.

                                       17
<PAGE>
                       CALCULATION  OF  CASH VALUE. The  Policy provides for the
                       accumulation   of  Cash   Value.  Cash   Value  will   be
                       determined  on each  Business Day. A  Policy's Cash Value
                       will reflect a number of factors, including Net  Premiums
                       paid,  partial surrenders, Policy Loans, charges assessed
                       in connection with the Policy, the interest earned on the
                       Cash Value  in  the  Declared  Interest  Option  and  the
                       investment  performance of  the Subaccounts  to which the
                       Cash Value is allocated.  There is no guaranteed  minimum
                       Cash  Value. The Cash Value of the Policy is equal to the
                       sum of the Cash Values in each Subaccount, plus the  Cash
                       Value  in the Declared Interest Option, including amounts
                       transferred to  the Declared  Interest Option  to  secure
                       outstanding Policy Debt.

                       As  of the Issue Date, the Policy's Cash Value equals the
                       initial Net Premium  less the monthly  deduction made  on
                       the Policy Date.

                       On  the  Business  Day  coinciding  with  or  immediately
                       following the date the  Company receives notice that  the
                       Policy has been received and accepted by the Policyowner,
                       the  Policy's Cash  Value (all of  which is  in the Money
                       Market  Subaccount)  will  be  transferred  automatically
                       among the Subaccounts and the Declared Interest Option in
                       accordance  with such percentage allocation instructions.
                       At the end of each Valuation Period thereafter, the  Cash
                       Value in a Subaccount will equal:

                               (1) The total Subaccount units represented by the
                                   cash  value  at  the  end  of  the  preceding
                                   valuation    period,    multiplied   by   the
                                   Subaccount's   unit  value  for   the current
                                   valuation period; PLUS

                               (2) Any Net Premiums received during the  current
                                   Valuation Period which are allocated  to  the
                                   Subaccount; PLUS

                               (3) All Cash Values transferred to the Subaccount
                                   from  the  Declared Interest  Option or  from
                                   another   Subaccount   during   the   current
                                   Valuation Period; MINUS

                               (4) All   Cash   Values   transferred   from  the
                                   Subaccount  to another Subaccount  or  to the
                                   Declared  Interest  Option during the current
                                   Valuation     Period,    including    amounts
                                   transferred  to  the Declared Interest Option
                                   to secure Policy Debt; MINUS

                               (5) All  partial  surrenders from  the Subaccount
                                   during the current Valuation Period; MINUS

                               (6) The portion of any monthly deduction  charged
                                   to   the   Subaccount   during   the  current
                                   Valuation Period to cover  the  Policy  Month
                                   following  the Monthly  Deduction Day.

                       The Policy's  total Cash  Value in  the Variable  Account
                       equals  the  sum  of  the  Policy's  Cash  Value  in each
                       Subaccount.

                       UNIT VALUE. Each Subaccount has  a Unit Value.  When  Net
                       Premiums   are  allocated  to,   or   other  amounts  are
                       transferred into,  a Subaccount,  a number  of Units  are
                       purchased based on the Unit Value of the Subaccount as of
                       the end of the Valuation Period during which the transfer
                       is  made. Likewise, when amounts are transferred out of a
                       Subaccount, Units are redeemed on the same basis. On  any
                       day,  a Policy's Cash  Value in a  Subaccount is equal to
                       the number of Units  held in such Subaccount,  multiplied
                       by the Unit Value of such Subaccount on that date.

                       For  each Subaccount, the Unit Value was initially set at
                       $10 when  the Subaccount  first purchased  shares of  the
                       designated  Portfolio. The unit value for each subsequent
                       valuation period  is calculated  by dividing  (a) by  (b)
                       where:

                               (a) is  (1) the Net Asset Value of the net assets
                                   of the Subaccount at the end of the preceding
                                   Valuation  Period,  plus  (2)  the investment
                                   income   and   capital   gains,  realized  or
                                   unrealized,  credited  to  the  net assets of
                                   that  Subaccount  during the Valuation Period
                                   for which the Unit Value is being determined,
                                   minus  (3)  the  capital  losses, realized or
                                   unrealized,  charged   against  those  assets
                                   during the Valuation  Period, minus  (4)  any
                                   amount  charged  against

                                       18
<PAGE>
                                   the  Subaccount for taxes,  or any amount set
                                   aside  during  the  Valuation  Period by  the
                                   Company as a provision for taxes attributable
                                   to  the  operation  or  maintenance  of  that
                                   Subaccount; and minus (5) a charge no greater
                                   than  .0024548%  of  the  average  daily  net
                                   assets  of the Subaccount for each day in the
                                   Valuation  Period.  This  corresponds  to  an
                                   effective annual rate of .90% of the  average
                                   daily  net  assets  of   the  Subaccount  for
                                   mortality   and  expense  risks  incurred  in
                                   connection with the Policies.

                               (b) is the number of units outstanding at the end
                                   of the preceding Valuation Period.

                       The  Unit Value for  a Valuation Period  applies for each
                       day in the  period. The  assets in  the Variable  Account
                       will  be valued at their  fair market value in accordance
                       with accepted  accounting practices  and applicable  laws
                       and regulations.
- --------------------------------------------------------------------------------
TRANSFERS              Policyowners  may transfer amounts  among the Subaccounts
                       an unlimited number of times  in a Policy Year;  however,
                       only one transfer per Policy Year may be made between the
                       Declared   Interest  Option  and  the  Variable  Account.
                       Transfers are made by written request to the Home  Office
                       or,   if  the  Policyowner  has  elected  the  "Telephone
                       Transfer Authorization" on the supplemental  application,
                       by  calling the Home Office  toll-free at (800) 247-4170.
                       The amount of the transfer must  be at least $100 or  the
                       total  Cash Value  in the  Subaccount or  in the Declared
                       Interest Option  (reduced, in  the case  of the  Declared
                       Interest Option, by any outstanding Policy Debt), if less
                       than  $100. The Company may, at its discretion, waive the
                       $100 minimum requirement. The transfer will be  effective
                       as  of the end  of the Valuation  Period during which the
                       request is received at the Home Office.

                       The first  transfer  in each  Policy  Year will  be  made
                       without   charge;  each  time  amounts  are  subsequently
                       transferred in that Policy Year, a transfer charge of $25
                       will be  assessed. The  transfer charge,  unless paid  in
                       cash,  will be deducted from  the amount transferred. The
                       $25 charge  is  the  Company's estimate  of  the  average
                       actual  cost of present and future typical transfers; the
                       Company does not expect to make a profit from the process
                       of executing  transfers. Once  a  Policy is  issued,  the
                       amount  of the transfer charge is guaranteed for the life
                       of the  Policy.  (See "CHARGES  AND  DEDUCTIONS--Transfer
                       Charge.")

                       For  purposes  of  these  limitations  and  charges,  all
                       transfers effected on the same  day will be considered  a
                       single transfer.
- --------------------------------------------------------------------------------
LOAN BENEFITS          POLICY LOANS. So long  as the Policy remains in force and
                       has  a  positive Net Cash Value, a Policyowner may borrow
                       money from the Company  at any time  using the Policy  as
                       the sole security for the Policy Loan. A loan taken from,
                       or  secured  by, a  Policy  may have  federal  income tax
                       consequences. (See "FEDERAL TAX MATTERS.")

                       The maximum amount that  may be borrowed  at any time  is
                       90%  of the  Cash Value  as of  the end  of the Valuation
                       Period during which  the request for  the Policy Loan  is
                       received   at  the  Home   Office,  less  any  previously
                       outstanding  Policy   Debt.  The   Company's  claim   for
                       repayment  of Policy Debt has priority over the claims of
                       any assignee or other person.

                       During any time  that there is  outstanding Policy  Debt,
                       payments made by the Policyowner will be treated first as
                       payment   of   outstanding   Policy   Debt,   unless  the
                       Policyowner indicates that the payment should be  treated
                       otherwise.  Where no indication is made, any portion of a
                       payment that exceeds the amount of any outstanding Policy
                       Debt will be treated as a premium payment.

                       ALLOCATION OF POLICY LOAN. When  a Policy  Loan is  made,
                       an  amount equal to  the Policy Loan  will  be segregated
                       within the Declared Interest  Option as security for  the
                       Policy  Loan. If,  immediately prior to  the Policy Loan,
                       the Cash  Value  in  the Declared  Interest  Option  less
                       Policy  Debt outstanding is less  than the amount of such
                       Policy Loan, the difference will be transferred from  the
                       subaccounts  of  the  Variable Account,  which  have Cash
                       Value, in  the same  proportions that  the Policy's  Cash
                       Value in each

                                       19
<PAGE>
                       Subaccount  bears to the Policy's total Cash Value in the
                       Variable Account. Cash  Values will be  determined as  of
                       the  end of the Valuation Period during which the request
                       for the Policy Loan is received at the Home Office.

                       Loan proceeds will normally be mailed to the  Policyowner
                       within  seven days  after receipt  of a  written request.
                       Postponement of  a  Policy  Loan  may  take  place  under
                       certain   circumstances.   (See   "GENERAL   PROVISIONS--
                       Postponement of Payments.")

                       Amounts segregated within the Declared Interest Option as
                       security  for  Policy  Debt  will  bear  interest  at  an
                       effective annual rate  set by the  Company. (See  "POLICY
                       BENEFITS--Loan Benefits--EFFECT ON INVESTMENT
                       PERFORMANCE.")

                       LOAN  INTEREST  CHARGED.  The interest  rate  charged  on
                       Policy Loans is  not fixed.  Initially, it  will  be  the
                       rate  shown in  the Policy on  the policy  data page. The
                       Company may  at any  time elect  to change  the  interest
                       rate,  subject to the following  conditions: (i) the rate
                       may not exceed 7.4% per  year in advance (which is  equal
                       to  an effective rate of 8.0%);  (ii) any increase in the
                       interest rate may not exceed 1.0% per calendar year;  and
                       (iii)  changes in  the interest  rate may  not occur more
                       often than once in  any twelve-month period. The  Company
                       will   send  notice  of   any  change  in   rate  to  the
                       Policyowner. The new rate will take effect on the  Policy
                       Anniversary  coinciding with  or next  following the date
                       the rate is changed.

                       Interest is payable  in advance  at the  time any  Policy
                       Loan  is made (for the remainder  of the Policy Year) and
                       on each  Policy Anniversary  thereafter (for  the  entire
                       Policy Year) so long as there is Policy Debt outstanding.
                       Interest  payable at the time a  Policy Loan is made will
                       be  subtracted  from   the  loan  proceeds.   Thereafter,
                       interest  not paid when due will be added to the existing
                       Policy Debt and  bear interest at  the same rate  charged
                       for  Policy Loans.  The amount  equal to  unpaid interest
                       will be segregated within the Declared Interest Option in
                       the  same  manner  that  amounts  for  Policy  Loans  are
                       segregated  within  the  Declared  Interest  Option. (See
                       "POLICY  BENEFITS--Loan  Benefits--ALLOCATION  OF  POLICY
                       LOAN.")

                       Because interest is charged in advance, any interest that
                       has  not been earned  will be added  to the death benefit
                       payable at the Insured's death and to the Cash Value upon
                       complete surrender,  and will  be  credited to  the  Cash
                       Value  in the Declared Interest  Option upon repayment of
                       Policy Debt.

                       EFFECT  ON  INVESTMENT PERFORMANCE.  Amounts  transferred
                       from  the  Variable  Account as security  for Policy Debt
                       will no longer participate in the investment  performance
                       of the Variable Account. All amounts held in the Declared
                       Interest  Option  as  security for  Policy  Debt  will be
                       credited with interest on  each Monthly Deduction Day  at
                       an  effective annual  rate of  between 4.5%  and 6.0%, as
                       determined and  declared by  the Company.  No  additional
                       interest  will be credited to these amounts. The interest
                       credited will  remain  in the  Declared  Interest  Option
                       unless  and until  transferred by the  Policyowner to the
                       Variable Account, but will  not be segregated within  the
                       Declared Interest Option as security for Policy Debt.

                       Even though Policy Debt may be repaid in whole or in part
                       at  any time prior to the  Maturity Date if the Policy is
                       still in force, Policy Loans  will affect the Cash  Value
                       of  a Policy and  may affect the  death proceeds payable.
                       The effect could  be favorable  or unfavorable  depending
                       upon   whether   the   investment   performance   of  the
                       Subaccount(s) from which the  Cash Value was  transferred
                       is  less than or greater than the interest rates actually
                       credited to the Cash Value segregated within the Declared
                       Interest Option as security for Policy Debt while  Policy
                       Debt  is  outstanding. In  comparison  to a  Policy under
                       which no Policy Loan was  made, Cash Value will be  lower
                       where  such interest  rates credited  were less  than the
                       investment performance of the Subaccount(s), but will  be
                       greater  where such interest rates  were greater than the
                       performance of  the  Subaccount(s).  In  addition,  death
                       proceeds will reflect a reduction of the death benefit by
                       any outstanding Policy Debt.

                       POLICY  DEBT. Policy Debt  equals the sum  of  all unpaid
                       Policy  Loans  and  any  due  and  unpaid   policy   loan
                       interest.  Policy Debt is not  included in Net Cash Value
                       and therefore Net Cash Value is reduced by the amount  of
                       any Policy Debt. If Net Cash

                                       20
<PAGE>
                       Value is insufficient on a Monthly Deduction Day to cover
                       the monthly  deduction  (see  "Charges  and  Deductions--
                       Monthly   Deduction"),   the   Company  will  notify  the
                       Policyowner.  To  avoid  lapse  and  termination  of  the
                       Policy  without value (see  "THE POLICY--Policy Lapse and
                       Reinstatement--LAPSE"), the Policyowner must, during  the
                       Grace  Period, make a premium  payment that, when reduced
                       by  the  premium   expense  charge   (see  "CHARGES   AND
                       DEDUCTIONS--Premium  Expense Charge"),  will be  at least
                       equal to three  times the  monthly deduction  due on  the
                       Monthly  Deduction  Day immediately  preceding  the Grace
                       Period (see "CHARGES AND DEDUCTIONS--Monthly Deduction").
                       Therefore the greater the Policy Debt under a Policy, the
                       more likely it would be to lapse.

                       REPAYMENT OF POLICY DEBT. Policy  Debt may be  repaid  in
                       whole  or in part any time during the Insured's life  and
                       before the  Maturity Date  so long  as the  Policy is  in
                       force.  Any Policy Debt not repaid is subtracted from the
                       death benefit payable at  the Insured's death, from  Cash
                       Value  upon  complete  surrender  or  from  the  maturity
                       benefit. Any  payments  made  by a  Policyowner  will  be
                       treated  first as the repayment of any outstanding Policy
                       Debt, unless  the Policyowner  indicates otherwise.  Upon
                       repayment  of Policy Debt, the  portion of the Cash Value
                       in the  Declared  Interest  Option  securing  the  repaid
                       portion  of the Policy Debt  will no longer be segregated
                       within the  Declared  Interest  Option  as  security  for
                       Policy  Debt, but  will remain  in the  Declared Interest
                       Option unless  and  until  transferred  to  the  Variable
                       Account by the Policyowner.

                       For  a discussion of the tax consequences associated with
                       Policy Loans and lapses, see "FEDERAL TAX MATTERS".
- --------------------------------------------------------------------------------
DEATH PROCEEDS         So long  as  the  Policy remains  in  force,  the  Policy
                       provides for the payment of death proceeds upon the death
                       of  the  Insured. Proceeds  will be  paid to  the primary
                       Beneficiary or  a  contingent Beneficiary.  One  or  more
                       primary  Beneficiaries or contingent Beneficiaries may be
                       named. If no Beneficiary survives the Insured, the  death
                       proceeds  will be paid to  the Policyowner or his estate.
                       Death proceeds  may be  paid in  a lump  sum or  under  a
                       payment option. (See "POLICY BENEFITS--Payment Options.")
                       To  determine the death proceeds,  the death benefit will
                       be reduced by any  outstanding Policy Debt and  increased
                       by any unearned loan interest and any premiums paid after
                       the  date of death. Proceeds will ordinarily be mailed to
                       the Policyowner within  seven days after  receipt by  the
                       Company  of Due Proof of  Death. Payment may, however, be
                       postponed  under  certain  circumstances.  (See  "GENERAL
                       PROVISIONS--Postponement  of Payments.") The Company pays
                       interest on those  proceeds, at  a rate of  no less  than
                       3.0%, from the date of death to the date payment is made.

                       DEATH  BENEFIT  OPTIONS.  Policyowners  designate  in the
                       initial application  one  of  two death  benefit  options
                       offered under the Policy. The amount of the death benefit
                       payable  under a  Policy will  depend upon  the option in
                       effect at the time of  the Insured's death. Under  Option
                       A,  the death benefit will be equal to the greater of (i)
                       the sum  of the  current Specified  Amount and  the  Cash
                       Value, or (ii) the Cash Value multiplied by the specified
                       amount  factor. Cash Value  will be determined  as of the
                       end of the  Business Day coinciding  with or  immediately
                       following  the date of death. The specified amount factor
                       is 2.50 for an  Insured Attained Age 40  or below on  the
                       date  of death. For Insureds with an Attained Age over 40
                       on the date  of death,  the factor declines  with age  as
                       shown in the Specified Amount Factor Table in Appendix B.
                       Accordingly,  under  Option  A, the  death  proceeds will
                       always vary as the Cash  Value varies (but will never  be
                       less  than the Specified Amount). Policyowners who prefer
                       to have favorable  investment performance and  additional
                       premiums  reflected in increased death benefits generally
                       should select Option A.

                       Under Option B, the  death benefit will  be equal to  the
                       greater of the current Specified Amount or the Cash Value
                       (determined  as of the end of the Business Day coinciding
                       with  or  immediately  following   the  date  of   death)
                       multiplied  by the specified amount factor. The specified
                       amount factor is the same as under Option A: 2.50 for  an
                       Insured  Attained Age 40  or below on  the date of death,
                       and for Insureds with an Attained Age

                                       21
<PAGE>
                       over 40 on the  date of death,  the factor declines  with
                       age  as  shown in  the Specified  Amount Factor  Table in
                       Appendix B. Accordingly, under Option B the death benefit
                       will remain level at the Specified Amount unless the Cash
                       Value multiplied by the  specified amount factor  exceeds
                       the current Specified Amount, in which case the amount of
                       the  death benefit  will vary  as the  Cash Value varies.
                       Policyowners who are satisfied  with the amount of  their
                       insurance  coverage under  the Policy  and who  prefer to
                       have  favorable  investment  performance  and  additional
                       premiums  reflected  in  higher Cash  Value,  rather than
                       increased death benefits, generally should select  Option
                       B.

                       Examples  illustrating Option A and Option B can be found
                       in Appendix B.

                       CHANGE IN DEATH BENEFIT OPTION. The death  benefit option
                       in effect  may  be changed  at  any  time  by  sending  a
                       written request for the change to the Company at its Home
                       Office.  The effective date of such  a change will be the
                       Monthly Deduction  Day  coinciding  with  or  immediately
                       following the date the change is approved by the Company.
                       A  change in death benefit option may have federal income
                       tax consequences. (See "FEDERAL TAX MATTERS.")

                       If the death benefit option  is changed from Option A  to
                       Option  B, the current Specified  Amount will not change.
                       If the benefit option is changed from Option B to  Option
                       A,  the current  Specified Amount  will be  reduced by an
                       amount equal to the Cash  Value on the effective date  of
                       the  change. A change in the death benefit option may not
                       be made if it would result in a Specified Amount which is
                       less than the minimum Specified  Amount in effect on  the
                       effective  date of the change or  if after the change the
                       Policy would no  longer qualify as  life insurance  under
                       federal tax law.

                       No charges will be imposed in connection with a change in
                       death  benefit option; however, a change in death benefit
                       option will affect  the cost of  insurance charges.  (See
                       "CHARGES   AND  DEDUCTIONS--Monthly   Deduction--COST  OF
                       INSURANCE.")

                       CHANGE IN EXISTING COVERAGE. After a Policy has  been  in
                       force  for one Policy Year, a Policyowner may adjust  the
                       existing insurance coverage  by increasing or  decreasing
                       the  Specified Amount. To make  a change, the Policyowner
                       must send a written  request to the  Company at its  Home
                       Office. Any change in the Specified Amount may affect the
                       cost  of insurance rate and the  net amount at risk, both
                       of which will  affect a Policyowner's  cost of  insurance
                       charge.    (See    "CHARGES    AND    DEDUCTIONS--Monthly
                       Deduction--COST OF  INSURANCE  RATE, and--NET  AMOUNT  AT
                       RISK.")  If decreases  in the Specified  Amount cause the
                       premiums paid to exceed  the maximum premium  limitations
                       imposed  by federal tax  law (see "THE POLICY--Premiums--
                       PREMIUM LIMITATIONS"), the  decrease will  be limited  to
                       the extent necessary to meet these requirements. A change
                       in   existing  coverage  may   have  federal  income  tax
                       consequences. (See "FEDERAL TAX MATTERS--Tax Treatment of
                       Policy Benefits.")

                       Any  decrease  in  the   Specified  Amount  will   become
                       effective on the Monthly Deduction Day coinciding with or
                       immediately following the date the request is approved by
                       the Company. The decrease will first reduce the Specified
                       Amount  provided by  the most  recent increase,  then the
                       next  most  recent   increases  successively,  then   the
                       Specified  Amount  under  the  original  application. The
                       Specified Amount following a  decrease can never be  less
                       than  the  minimum  Specified Amount  for  the  Policy in
                       effect on the date of the decrease.

                       To  apply  for  an  increase,  evidence  of  insurability
                       satisfactory   to  the  Company  must  be  provided.  Any
                       approved increase will  become effective  on the  Monthly
                       Deduction  Day coinciding  with or  immediately following
                       the date  the  request is  approved  by the  Company.  An
                       increase  will  not  become  effective,  however,  if the
                       Policy's Cash Value  on the effective  date would not  be
                       sufficient  to cover the deduction for the increased cost
                       of the insurance for the next Policy Month.

                       CHANGES  IN  INSURANCE  PROTECTION.   A  Policyowner  may
                       increase  or  decrease   the  pure  insurance  protection
                       provided by a  Policy--the difference  between the  death
                       benefit  and the  Cash Value--in  one of  several ways as
                       insurance needs change. These ways

                                       22
<PAGE>
                       include increasing or decreasing the Specified Amount  of
                       insurance, changing the level of premium payments and, to
                       a  lesser  extent,  partially  surrendering  Cash  Value.
                       Although the consequences of  each of these methods  will
                       depend  upon  the individual  circumstances, they  may be
                       summarized as follows:

                               (a) A  decrease  in the  Specified  Amount  will,
                                   subject to  the applicable  specified  amount
                                   factor  limitations  (see  "POLICY BENEFITS--
                                   Death   Proceeds--DEATH   BENEFIT  OPTIONS"),
                                   decrease  the  pure insurance  protection and
                                   the  cost  of  insurance  charges  under  the
                                   Policy  without  generally  reducing the Cash
                                   Value.

                               (b) An  increase  in  the  Specified  Amount  may
                                   increase   the   amount   of  pure  insurance
                                   protection, depending on  the amount of  Cash
                                   Value and the resultant  applicable specified
                                   amount factor. If the  insurance   protection
                                   is  increased,  the  cost of insurance charge
                                   generally will increase as well.

                               (c) If Option B is elected, an increased level of
                                   premium payments will increase the Cash Value
                                   and  reduce  the  pure  insurance protection,
                                   until   the  Cash  Value  multiplied  by  the
                                   applicable  specified  amount  factor exceeds
                                   the   Specified  Amount.  Increased  premiums
                                   should  also  increase  the amount  of  funds
                                   available to keep the Policy in force.

                               (d) If  Option B  is elected, a  reduced level of
                                   premium payments generally  will increase the
                                   amount    of   pure   insurance   protection,
                                   depending on the applicable specified  amount
                                   factor.  It  also  will result  in a  reduced
                                   amount  of Cash  Value  and will increase the
                                   possibility that the Policy will lapse.

                               (e) A  partial surrender  will reduce  the  death
                                   benefit. (See "POLICY  BENEFITS--Cash   Value
                                   Benefits--SURRENDER PRIVILEGES.") However, it
                                   only affects  the  amount  of pure  insurance
                                   protection  if  the death benefit payable  is
                                   based on the specified amount factor, because
                                   otherwise  the  decrease  in  the benefit  is
                                   offset   by   the   amount   of   Cash  Value
                                   withdrawn.  The  primary  use  of  a  partial
                                   surrender is to withdraw cash and reduce Cash
                                   Value.

                       In comparison, an  increase in the  death benefit due  to
                       the  operation  of  the  specified  amount  factor occurs
                       automatically and  is intended  to help  assure that  the
                       Policy  remains qualified as life insurance under federal
                       tax law. The calculation of the death benefit based  upon
                       the  specified amount  factor occurs  only when  the Cash
                       Value of a  Policy reaches  a certain  proportion of  the
                       Specified Amount (which may or may not occur). Additional
                       premium  payments,  favorable investment  performance and
                       large initial premiums tend to increase the likelihood of
                       the specified  amount factor  becoming operational  after
                       the  first  few  Policy  Years.  Such  increases  will be
                       temporary, however, if the investment performance becomes
                       unfavorable  and/or  premium  payments  are  stopped   or
                       decreased.
- --------------------------------------------------------------------------------
ACCELERATED PAYMENTS   In  the event that the Insured becomes terminally ill (as
OF DEATH PROCEEDS      defined below), the Policyowner  (if residing in a  state
                       that  has approved  such an endorsement)  may, by written
                       request and subject to the conditions stated below,  have
                       the Company pay all or a portion of the accelerated death
                       benefit  immediately to the  Policyowner. If not attached
                       to the  Policy  beforehand,  the Company  will  issue  an
                       accelerated death benefit endorsement (the "Endorsement")
                       providing for this right.

                       For  this purpose,  an Insured  is terminally  ill when a
                       physician (as defined by the Endorsement) certifies  that
                       he or she has a life expectancy of 12 month or less.

                       The  accelerated death  benefit is equal  to the Policy's
                       death benefit as described on page 6, up to a maximum  of
                       $250,000  (the $250,000  maximum applies  in aggregate to
                       all policies issued by the Company on the Insured),  less
                       an  amount representing a  discount for 12  months at the
                       interest rate  charged for  loans under  the Policy.  The
                       accelerated  death benefit does not include the amount of
                       any accidental death benefit under  a rider or any  death
                       benefit  payable under  a rider  that covers  the life of
                       someone other than the Insured.

                                       23
<PAGE>
                       In the event that there  is a loan outstanding under  the
                       Policy  on  the  date  that  the  Policyowner  requests a
                       payment under  the  Endorsement,  the  accelerated  death
                       benefit  is reduced by a  portion of the outstanding loan
                       in the same proportion  that the requested payment  under
                       the  Endorsement bears  to the total  death benefit under
                       the Policy. If the amount requested by the Policyowner to
                       be paid  under the  Endorsement is  less than  the  total
                       death  benefit under the Policy  and the Specified Amount
                       of the Policy  is equal  to or greater  than the  minimum
                       Specified  Amount, the  Policy will remain  in force with
                       all values and benefits under the Policy being reduced in
                       the same proportion that the new Policy benefit bears  to
                       the Policy benefit before exercise of the Endorsement.

                       There  are several other restrictions associated with the
                       Endorsement. These are: (1) the Endorsement is not  valid
                       if  the Policy is within five years of being matured, (2)
                       the consent of any irrevocable beneficiary or assignee is
                       required to  exercise the  Endorsement, (3)  the  Company
                       reserves  the right,  in its sole  discretion, to require
                       the  consent  of  the  Insured  or  of  any  beneficiary,
                       assignee,  spouse  or  other  party  in  interest  before
                       permitting the  exercise  of  the  Endorsement,  (4)  the
                       Company reserves the right to obtain the concurrence of a
                       second  medical  opinion  as to  whether  any  Insured is
                       terminally ill and (5)  the Endorsement is not  effective
                       where  (a)  the  Insured  or  the  Policyowner  would  be
                       otherwise required by law to use the Endorsement to  meet
                       the  claims  of creditors,  or (b)  the Insured  would be
                       otherwise required by any  government agency to  exercise
                       the  Endorsement in order to apply  for, obtain or keep a
                       government benefit or entitlement.

                       The Endorsement will terminate at the earlier of the  end
                       of the grace period for which any premium is unpaid, upon
                       receipt  in the Home Office of a written request from the
                       Policyowner to cancel the Endorsement or upon termination
                       of the Policy.
- --------------------------------------------------------------------------------
BENEFITS AT MATURITY   If the Insured is alive and the Policy is in force on the
                       Maturity Date, the  Company will pay  to the  Policyowner
                       the Policy's Cash Value as of the end of the Business Day
                       coinciding  with  or immediately  following  the Maturity
                       Date,  reduced  by  any  outstanding  Policy  Debt.  (See
                       "POLICY   BENEFITS--Loan  Benefits--REPAYMENT  OF  POLICY
                       DEBT.") Benefits at maturity may be paid in a lump sum or
                       under a payment option. The  Maturity Date is the  Policy
                       Anniversary nearest the Insured's 95th birthday.
- --------------------------------------------------------------------------------
PAYMENT OPTIONS        Death  proceeds and Cash  Value paid at  maturity or upon
                       complete or partial surrender of a Policy may be paid  in
                       whole  or  in  part  under a  payment  option.  There are
                       currently six  payment  options available.  Payments  may
                       also  be made under  any new payment  option available at
                       the time proceeds become  payable. In addition,  proceeds
                       may  be  paid  in  any  other  manner  acceptable  to the
                       Company.

                       An option  may be  designated in  the application  or  by
                       notifying  the  Company in  writing  at its  Home Office.
                       During the  life  of  the Insured,  the  Policyowner  may
                       select  a payment  option; in addition,  during that time
                       the Policyowner may change  a previously selected  option
                       by  sending written notice to  the Company requesting the
                       cancellation of the prior option and the designation of a
                       new option. If the Policyowner  has not chosen an  option
                       prior  to the Insured's death, the Beneficiary may choose
                       an option. The Beneficiary may change a payment option by
                       sending a written request to the Company, provided that a
                       prior option chosen by the Policyowner is not in effect.

                       If no option is chosen, the Company will pay the proceeds
                       of the Policy in one sum.  The Company will also pay  the
                       proceeds  in one sum  if, (i) the  proceeds are less than
                       $2,000; (ii) periodic payments would be less than $20; or
                       (iii)  the  payee  is   an  assignee,  estate,   trustee,
                       partnership, corporation or association.

                       Amounts  paid under a payment option are paid pursuant to
                       a  payment  contract  and   will  not  depend  upon   the
                       investment  performance of the Variable Account. Proceeds
                       applied under a  payment option earn  interest at a  rate
                       guaranteed to be no less than

                                       24
<PAGE>
                       3.0%  compounded  yearly.  The Company  may  be crediting
                       higher interest  rates  on  the  effective  date  of  the
                       payment  contract. The Company may,  but is not obligated
                       to, declare  additional interest  to be  applied to  such
                       funds.

                       If a payee dies, any remaining payments will be paid to a
                       contingent  payee. At  the death  of the  last payee, the
                       commuted value of any remaining payments will be paid  to
                       the  last payee's estate. A  payee may not withdraw funds
                       under a payment option unless  the Company has agreed  to
                       such  withdrawal  in  the payment  contract.  The Company
                       reserves the right to  defer a withdrawal  for up to  six
                       months and to refuse to allow partial withdrawals of less
                       than $250.

                       Payments  under Options 2, 3, 4, 5  or 6 will begin as of
                       the date of the Insured's  death, on surrender or on  the
                       Maturity  Date. Payments under Option 1 will begin at the
                       end of the first interest period after the date  proceeds
                       are otherwise payable.

                            OPTION  1--INTEREST  INCOME.  Periodic  payments  of
                            interest earned  from  the proceeds  will  be  paid.
                            Payments can  be annual,  semi-annual,  quarterly or
                            monthly, as selected by the payee, and will begin at
                            the end of  the first  period chosen.  Proceeds left
                            under this  plan  will  earn  interest  at  a   rate
                            determined  by  the  Company,  in no event less than
                            3.0%  compounded  yearly. The payee may withdraw all
                            or part of the proceeds at any time.

                            OPTION   2--INCOME  FOR  A  FIXED  PERIOD.  Periodic
                            payments will be made for a fixed period not  longer
                            than 30 years. Payments  can be annual, semi-annual,
                            quarterly or  monthly.  Guaranteed  amounts  payable
                            under  the  plan  will  earn   interest  at  a  rate
                            determined  by  the  Company,  in no event less than
                            3.0% compounded yearly.

                            OPTION  3--LIFE  INCOME  WITH  TERM  CERTAIN.  Equal
                            periodic  payments  will  be made  for  a guaranteed
                            minimum period elected. If  the payee  lives  longer
                            than the minimum period,  payments will continue for
                            his or her life. The minimum period can be 0, 5, 10,
                            15  or  20  years.  Guaranteed amounts payable under
                            this plan will earn interest at a rate determined by
                            the Company, in no event less than  3.0%  compounded
                            yearly.

                            OPTION  4--INCOME OF A  FIXED AMOUNT. Equal periodic
                            payments of a definite amount will be paid. Payments
                            can  be  annual,  semi-annual, quarterly or monthly.
                            The amount paid each period must be at least $20 for
                            each  $1,000  of  proceeds.  Payments  will continue
                            until the  proceeds are exhausted. The  last payment
                            will equal the amount of any unpaid proceeds. Unpaid
                            proceeds will earn interest at a rate determined  by
                            the Company, in no event less than  3.0%  compounded
                            yearly.

                            OPTION 5--JOINT AND TWO-THIRDS SURVIVOR MONTHLY LIFE
                            INCOME.  Equal monthly payments will  be made for as
                            long as  two  payees  live.  The  guaranteed  amount
                            payable under  this  plan will  earn  interest  at a
                            minimum rate of  3.0% compounded  yearly.  When  one
                            payee dies, payments  of two-thirds  of the original
                            monthly payment will be made to the surviving payee.
                            Payments will stop when the surviving payee dies.

                            OPTION    6--JOINT   AND   SURVIVOR   MONTHLY   LIFE
                            INCOME. Equal monthly payments will be made as  long
                            as the principal payee  lives. The guaranteed amount
                            payable will earn interest at a minimum rate of 3.0%
                            compounded  yearly. When the  principal  payee dies,
                            payments  of  50% of  the original payments  will be
                            paid to the surviving payee for the balance  of  the
                            surviving payee's life.
- --------------------------------------------------------------------------------
                       CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------
                       Charges will be deducted in connection with the Policy to
                       compensate   the  Company  for  providing  the  insurance
                       benefits set  forth  in  the Policy  and  any  additional
                       benefits   added   by   rider,   for   distributing   and
                       administering the Policy,  for applicable  taxes and  for
                       assuming certain risks in connection with the Policy. The
                       nature  and amount  of these  charges are  described more
                       fully below.

                                       25
<PAGE>
- --------------------------------------------------------------------------------
PREMIUM EXPENSE        Prior to allocation of Net Premiums among the Subaccounts
CHARGE                 and the Declared Interest  Option, premiums paid will  be
                       reduced by a premium expense charge consisting of a sales
                       charge  and a charge for  premium taxes. The premium less
                       the premium expense charge equals the Net Premium.

                       SALES CHARGE. A sales charge of 5.0% of the premium  will
                       be deducted from each premium to compensate  the  Company
                       for  expenses incurred in  distributing the Policy. These
                       expenses include  agent sales  commissions, the  cost  of
                       printing   prospectuses   and   sales   literature,   and
                       advertising costs. The sales charge in any Policy Year is
                       not necessarily related  to actual distribution  expenses
                       incurred  in that  year. Instead, the  Company expects to
                       incur the majority of distribution expenses in the  early
                       Policy  Years and to recover any deficiency over the life
                       of the  Policy and  from  the Company's  general  assets,
                       including  amounts derived from the mortality and expense
                       risk charge and from mortality gains.

                       PREMIUM TAXES. Various  states and  subdivisions  thereof
                       impose   a  tax   on  premiums   received   by  insurance
                       companies.  Therefore,   the   premium   expense   charge
                       currently  includes a deduction of  2.0% of every premium
                       for these taxes. Premium taxes vary from state to  state.
                       The  deduction represents an amount the Company considers
                       necessary to pay all premium taxes imposed by the  states
                       and  any subdivisions  thereof. The  Company reserves the
                       right to change the amount of this premium tax charge.
- --------------------------------------------------------------------------------
MONTHLY DEDUCTION      Charges will be deducted monthly  from the Cash Value  of
                       each  Policy  ("monthly  deduction")  to  compensate  the
                       Company for  the  cost  of  insurance  coverage  and  any
                       additional   benefits  added   by  rider   (See  "GENERAL
                       PROVISIONS--Additional Insurance Benefits"), for
                       underwriting and  start-up  expenses in  connection  with
                       issuing  a Policy  and for  certain administrative costs.
                       The monthly deduction will be deducted on the Policy Date
                       and on each  Monthly Deduction Day.  It will be  deducted
                       from  the Declared Interest Option and each Subaccount in
                       the same proportion that the  Policy's Net Cash Value  in
                       the  Declared Interest Option and the Policy's Cash Value
                       in each Subaccount bear  to the total  Net Cash Value  of
                       the  Policy. For  purposes of making  deductions from the
                       Declared Interest Option and the Subaccounts, Cash Values
                       will be  determined as  of the  end of  the Business  Day
                       coinciding  with  or  immediately  following  the Monthly
                       Deduction Day. Because portions of the monthly deduction,
                       such as the  cost of  insurance, can vary  from month  to
                       month,  the monthly deduction itself  will vary in amount
                       from month to month.

                       The monthly deduction  will be made  on the Business  Day
                       coinciding  with  or immediately  following  each Monthly
                       Deduction Day and will equal:

                               (a) the cost of insurance for the Policy; plus

                               (b) the cost of  any optional insurance  benefits
                                   added by rider; plus

                               (c) the monthly administrative charge.

                       During  the  first twelve  Policy  Months and  during the
                       twelve Policy Months immediately following an increase in
                       Specified Amount, the  monthly deduction  will include  a
                       first year monthly administrative charge.

                       COST OF INSURANCE. This charge is designed to  compensate
                       the  Company for  the anticipated  cost of  paying  death
                       proceeds to Beneficiaries of those Insureds who die prior
                       to the Maturity Date. The cost of insurance is determined
                       on a monthly basis, and is determined separately for  the
                       initial Specified Amount and for any subsequent increases
                       in  Specified  Amount.  The  Company  will  determine the
                       monthly  cost  of  insurance   charge  by  dividing   the
                       applicable cost of insurance rate, or rates, by 1,000 and
                       multiplying the result by the net amount at risk for each
                       Policy Month.

                                       26
<PAGE>
                       NET  AMOUNT AT  RISK. Under Option  A the  net amount  at
                       risk for a Policy Month is equal to (a) divided by   (b),
                       and  under Option B  the net amount at  risk for a Policy
                       Month is equal to (a) divided by (b), minus (c), where:

                               (a) is the Specified Amount;

                               (b) is 1.0036748;(1) and

                               (c) is the Cash Value.

                       The  Specified  Amount  and   the  Cash  Value  will   be
                       determined  as of the end  of the Business Day coinciding
                       with or immediately following the Monthly Deduction Day.

                       The net amount at risk  is determined separately for  the
                       initial  Specified Amount and  any increases in Specified
                       Amount. In determining  the net amount  at risk for  each
                       Specified Amount, the Cash Value will be first considered
                       a part of the initial Specified Amount. If the Cash Value
                       exceeds   the  initial  Specified   Amount,  it  will  be
                       considered to be a part of any increase in the  Specified
                       Amount in the same order as the increases occurred.

                       COST  OF INSURANCE RATE. The  cost of  insurance rate for
                       the  initial  Specified  Amount  will  be  based  on  the
                       Insured's  sex, premium  class and Attained  Age. For any
                       increase in Specified Amount, the cost of insurance  rate
                       will be based on the Insured's sex, premium class and age
                       nearest  birthday on the effective  date of the increase.
                       Actual cost of insurance rates may change and the  actual
                       monthly cost of insurance rates will be determined by the
                       Company  based on its expectations as to future mortality
                       experience. However, the actual  cost of insurance  rates
                       will never be greater than the guaranteed maximum cost of
                       insurance rates set forth in the Policy. These guaranteed
                       rates  are  based  on  the  1980  Commissioners' Standard
                       Ordinary  Non-Smoker  and  Smoker  Mortality  Table,  Age
                       Nearest  Birthday.  Current cost  of insurance  rates are
                       generally less  than the  guaranteed maximum  rates.  Any
                       change  in the cost of insurance  rates will apply to all
                       persons of  the same  age, sex  and premium  class  whose
                       Policies have been in force the same length of time.

                       The  cost of  insurance rates  generally increase  as the
                       Insured's Attained Age increases. The premium class of an
                       Insured also will affect the cost of insurance rate.  The
                       Company currently places Insureds into a standard premium
                       class   or  into  premium   classes  involving  a  higher
                       mortality  risk.  In   an  otherwise  identical   Policy,
                       Insureds  in the standard premium class will have a lower
                       cost of  insurance rate  than  those in  premium  classes
                       involving  higher  mortality risk.  The  standard premium
                       class is  also divided  into three  categories:  smokers,
                       non-smokers and preferred plus. Non-smoking Insureds will
                       generally  have  a  lower  cost  of  insurance  rate than
                       similarly situated Insureds who smoke, and preferred plus
                       Insureds will generally  have a lower  cost of  insurance
                       rate than similarly situated non-smoking Insureds.

                       The  cost of insurance rate  is determined separately for
                       the initial Specified  Amount and for  the amount of  any
                       increase  in Specified Amount. In calculating the cost of
                       insurance charge, the rate for  the premium class on  the
                       Policy Date will be applied to the net amount at risk for
                       the  initial  Specified  Amount;  for  each  increase  in
                       Specified  Amount,  the  rate   for  the  premium   class
                       applicable  to the increase will be used. However, if the
                       death benefit is calculated as  the Cash Value times  the
                       specified  amount factor, the rate  for the premium class
                       for the most  recent increase that  required evidence  of
                       insurability will be used for the amount of death benefit
                       in excess of the total Specified Amount.

                       ADDITIONAL  INSURANCE  BENEFITS.  The  monthly  deduction
                       will   include  charges   for  any  additional   benefits
                       provided  by rider.  (See "GENERAL PROVISIONS--Additional
                       Insurance Benefits.")

- ---------
(1)Dividing by 1.0036748 reduces the net amount at risk, solely for the purposes
   of computing the cost  of insurance, by taking  into account assumed  monthly
   earnings at an annual rate of 4.5%.

                                       27
<PAGE>
                       MONTHLY  ADMINISTRATIVE CHARGE. The  Company  has primary
                       responsibility for the administration of the  Policy  and
                       the  Variable  Account.  Administrative  expenses include
                       premium billing and collection, recordkeeping, processing
                       death benefit claims, cash surrenders and Policy changes,
                       and reporting and  overhead costs.  As reimbursement  for
                       administrative  expenses  related to  the  maintenance of
                       each  Policy  and  the  Variable  Account,  the   Company
                       assesses  a  monthly administrative  charge  against each
                       Policy. This charge is $3 per Policy Month. Once a Policy
                       is issued, the  amount of this  charge is guaranteed  for
                       the  life of the Policy.  The Company does not anticipate
                       that it will make any profit on this charge.

                       The Company  may administer  the  Policy itself,  or  the
                       Company  may purchase  administrative services  from such
                       sources (including affiliates) as may be available.  Such
                       services  will  be  acquired  on a  basis  which,  in the
                       Company's sole discretion, affords  the best services  at
                       the lowest cost. The Company reserves the right to select
                       a company to provide services which the Company deems, in
                       its  sole discretion,  is the  best able  to perform such
                       services in a satisfactory  manner even though the  costs
                       for  such  services  may  be  higher  than  would prevail
                       elsewhere.

                       FIRST  YEAR  MONTHLY  ADMINISTRATIVE  CHARGE.  A  monthly
                       administrative  charge will be  deducted  from Cash Value
                       as part of the monthly deduction during the first  twelve
                       Policy   Months  and  during  the  twelve  Policy  Months
                       immediately following  an increase  in Specified  Amount.
                       The  charge will  compensate the  Company for  first year
                       underwriting, processing and  start-up expenses  incurred
                       in  connection with the Policy  and the Variable Account.
                       These   expenses   include   the   cost   of   processing
                       applications,     conducting     medical    examinations,
                       determining insurability and the Insured's premium class,
                       and  establishing  policy records.  The  charges deducted
                       during the first 12  Policy Months will  be based on  the
                       Insured's  Attained Age. The  charges deducted during the
                       12 Policy  Months  following any  increase  in  specified
                       amount  will  be  based  on  the  Insured's  age  nearest
                       birthday on  the  effective  date of  the  increase.  The
                       Company does not anticipate that it will make a profit on
                       this charge.

                                       28
<PAGE>
                       The  first year monthly  administrative charge per $1,000
                       of Specified Amount  depends on the  Specified Amount  of
                       the  Policy and the  age of the Insured,  as shown in the
                       following table:

<TABLE>
<CAPTION>
                                     $25,000      $50,000      $100,000
                          AGE       TO 49,999    TO 99,999    TO 249,000      $250,000+
                       ----------  -----------  -----------  -------------  -------------
                       <S>         <C>          <C>          <C>            <C>
                          0-25     $    0.20    $    0.15     $    0.10      $    0.05
                          26            0.21         0.16          0.11           0.06
                          27            0.22         0.17          0.12           0.06
                          28            0.23         0.18          0.13           0.07
                          29            0.24         0.19          0.14           0.07
                          30            0.25         0.20          0.15           0.08
                          31            0.26         0.21          0.16           0.08
                          32            0.27         0.22          0.17           0.09
                          33            0.28         0.23          0.18           0.09
                          34            0.29         0.24          0.19           0.10
                          35            0.30         0.25          0.20           0.10
                          36            0.31         0.26          0.21           0.11
                          37            0.32         0.27          0.22           0.11
                          38            0.33         0.28          0.23           0.12
                          39            0.34         0.29          0.24           0.12
                          40            0.35         0.30          0.25           0.13
                          41            0.36         0.31          0.26           0.13
                          42            0.37         0.32          0.27           0.14
                          43            0.38         0.33          0.28           0.14
                          44            0.39         0.34          0.29           0.15
                          45            0.40         0.35          0.30           0.15
                          46            0.41         0.36          0.31           0.16
                          47            0.42         0.37          0.32           0.16
                          48            0.43         0.38          0.33           0.17
                          49            0.44         0.39          0.34           0.17
                          50            0.45         0.40          0.35           0.18
                          51            0.46         0.41          0.36           0.18
                          52            0.47         0.42          0.37           0.19
                          53            0.48         0.43          0.38           0.19
                          54            0.49         0.44          0.39           0.20
                          55 & up       0.50         0.45          0.40           0.20
</TABLE>

- --------------------------------------------------------------------------------
TRANSFER CHARGE        A transfer charge of $25  will be imposed for the  second
                       and  each  subsequent transfer  during  a Policy  Year to
                       compensate the Company for the costs in effectuating  the
                       transfer.  The transfer charge will  be deducted from the
                       amount transferred. Once a  Policy is issued, the  amount
                       of  this charge is guaranteed for the life of the Policy.
                       The Company  does not  expect  to make  a profit  on  the
                       transfer  charge. The transfer charge will not be imposed
                       on transfers that occur as a result of Policy Loans,  the
                       exercise of the special transfer privilege or the initial
                       allocation  of Cash  Value among the  Subaccounts and the
                       Declared Interest  Option  following  acceptance  of  the
                       Policy by the Policyowner.

                       Currently there is no charge for changing the net premium
                       allocation instructions.
- --------------------------------------------------------------------------------
SURRENDER CHARGE       Upon  partial or complete surrender of a Policy, a charge
                       equal to  the  lesser  of  $25  or  2.0%  of  the  amount
                       surrendered  will be  assessed to  compensate the Company
                       for costs incurred  in accomplishing  the surrender.  The
                       surrender   charge  will  be  deducted  from  the  amount
                       surrendered. The Company does not anticipate that it will
                       make any profit on this charge.
- --------------------------------------------------------------------------------
VARIABLE ACCOUNT       MORTALITY AND EXPENSE RISK  CHARGE. The Company deducts a
CHARGES                daily  mortality  and   expense  risk  charge  from  each
                       Subaccount  at an  effective annual  rate of  .90% of the
                       average daily net assets of the Subaccounts. This  charge
                       is  guaranteed not  to increase  for the  duration of the
                       Policy. The  Company  may  realize  a  profit  from  this
                       charge.

                                       29
<PAGE>
                       The  mortality  risk  assumed  by  the  Company  is  that
                       Insureds may die sooner  than anticipated and  therefore,
                       the Company may pay an aggregate amount of life insurance
                       proceeds  greater  than  anticipated.  The  expense  risk
                       assumed  is  that  expenses   incurred  in  issuing   and
                       administering   the  Policies  will  exceed  the  amounts
                       realized from the administrative charges assessed against
                       the Policies.

                       FEDERAL  TAXES.  Currently  no  charge  is  made  to  the
                       Variable  Account for  federal income taxes  that may  be
                       attributable to the  Variable Account.  The Company  may,
                       however,  make such a  charge in the  future. Charges for
                       other taxes, if any, attributable to the Account may also
                       be made.  (See  "FEDERAL  TAX  MATTERS--Taxation  of  the
                       Company.")

                       FUND  EXPENSES. The value of  net  assets of the Variable
                       Account  will  reflect the  investment advisory  fee  and
                       other  expenses  incurred  by  the  Fund.  The investment
                       advisory fee is accrued daily and payable monthly, and is
                       based on an  annual percentage of  the average daily  net
                       assets of each Portfolio as follows:

<TABLE>
<CAPTION>
                                                                          AVERAGE DAILY NET ASSETS
                                                                    ------------------------------------
                                                                       FIRST       SECOND       OVER
                                                                       $200         $200        $400
                       PORTFOLIO                                      MILLION     MILLION      MILLION
                       -------------------------------------------  -----------  ----------  -----------
                       <S>                                          <C>          <C>         <C>
                       Growth Common Stock........................       0.50%     0.45 %       0.40%
                       High Grade Bond............................       0.30%     0.275%       0.25%
                       High Yield Bond............................       0.50%     0.45 %       0.40%
                       Managed....................................       0.55%     0.50 %       0.45%
                       Money Market...............................       0.30%     0.275%       0.25%
                       Blue Chip..................................       0.20%     0.20 %       0.20%
</TABLE>

                       The  Adviser,  at its  expense,  furnishes the  Fund with
                       office space and facilities, certain business  equipment,
                       advisory,   research  and   statistical  facilities,  and
                       clerical  services  and   personnel  to  administer   the
                       business  affairs of  the Fund.  The Fund  pays its other
                       expenses. The Adviser has agreed to reimburse the Fund to
                       the extent that the annual operating expenses  (including
                       the  investment  advisory  fee  but  excluding brokerage,
                       interest,  taxes  and  extraordinary  expenses)  of   any
                       Portfolio  of the Fund exceed  1.50% of average daily net
                       assets of that Portfolio for any fiscal year of the Fund.
                       However, the  amount  reimbursed  shall  not  exceed  the
                       amount of the advisory fee paid by the Portfolio for such
                       period.  More  detailed information  is contained  in the
                       Fund Prospectus which is attached to this Prospectus.

                       The Adviser  has agreed  to reimburse  any Portfolio  for
                       calendar  year 1995  to the extent  that annual operating
                       expenses, including the  investment advisory fee,  exceed
                       .55%.  There can  be no  assurance that  the Adviser will
                       continue to limit expenses beyond December 31, 1995.
- --------------------------------------------------------------------------------
                       THE DECLARED INTEREST OPTION
- --------------------------------------------------------------------------------
                       Policyowners may allocate Net Premiums and transfer  Cash
                       Value   to  the  Declared  Interest  Option.  BECAUSE  OF
                       EXEMPTIVE AND EXCLUSIONARY  PROVISIONS, INTERESTS IN  THE
                       DECLARED  INTEREST OPTION HAVE  NOT BEEN REGISTERED UNDER
                       THE SECURITIES  ACT OF  1933  AND THE  DECLARED  INTEREST
                       OPTION  HAS NOT BEEN REGISTERED  AS AN INVESTMENT COMPANY
                       UNDER THE INVESTMENT  COMPANY ACT  OF 1940.  ACCORDINGLY,
                       NEITHER  THE DECLARED  INTEREST OPTION  NOR ANY INTERESTS
                       THEREIN ARE SUBJECT TO THE PROVISIONS OF THESE ACTS  AND,
                       AS  A RESULT,  THE STAFF  OF THE  SECURITIES AND EXCHANGE
                       COMMISSION HAS  NOT  REVIEWED  THE  DISCLOSURES  IN  THIS
                       PROSPECTUS  RELATING  TO  THE  DECLARED  INTEREST OPTION.
                       DISCLOSURES REGARDING THE  DECLARED INTEREST OPTION  MAY,
                       HOWEVER,  BE  SUBJECT  TO  CERTAIN  GENERALLY  APPLICABLE
                       PROVISIONS OF THE FEDERAL SECURITIES LAWS RELATING TO THE
                       ACCURACY  AND   COMPLETENESS   OF  STATEMENTS   MADE   IN
                       PROSPECTUSES.
- --------------------------------------------------------------------------------
GENERAL DESCRIPTION    The  Declared Interest Option is supported by the General
                       Account. The General Account consists of all assets owned
                       by the Company other than  those in the Variable  Account
                       and  other separate accounts.  Subject to applicable law,
                       the Company has  sole discretion over  the investment  of
                       the assets of the General Account.

                                       30
<PAGE>
                       A  Policyowner may elect to  allocate Net Premiums to the
                       Declared Interest Option, the Variable Account, or  both.
                       The  Policyowner may  also transfer  Cash Value  from the
                       Subaccounts to the Declared Interest Option, or from  the
                       Declared   Interest  Option   to  the   Subaccounts.  The
                       allocation or transfer of funds to the Declared  Interest
                       Option  does not  entitle a  Policyowner to  share in the
                       investment experience  of the  General Account.  Instead,
                       the  Company guarantees  that Cash Value  in the Declared
                       Interest Option  will  accrue interest  at  an  effective
                       annual  rate of at least  4.5%, independent of the actual
                       investment experience of the General Account.
- --------------------------------------------------------------------------------
THE POLICY             This Prospectus  describes  a flexible  premium  variable
                       life  insurance  policy.  This  Prospectus  is  generally
                       intended to  serve  as  a  disclosure  document  for  the
                       aspects of the Policy involving the Variable Account. For
                       complete  details regarding the Declared Interest Option,
                       see the Policy itself.
- --------------------------------------------------------------------------------
DECLARED INTEREST      Net premiums allocated  to the  Declared Interest  Option
OPTION                 are credited to the Policy. The  Company  bears the  full
CASH VALUE             investment risk for these amounts. The Company guarantees
                       that interest credited to each  Policyowner's Cash  Value
                       in  the Declared  Interest Option  will  not be less than
                       an effective annual  rate  of 4.5%. The  Company  may, in
                       its sole discretion, credit a  higher  rate  of interest,
                       although it is not obligated to credit interest in excess
                       of  4.5%  per  year,  and  might  not do so. Any interest
                       credited  on  the  Policy's Cash  Value in  the  Declared
                       Interest  Option  in  excess  of  the guaranteed  rate of
                       4.5% per year  will be determined  in the sole discretion
                       of  the  Company  and  may be changed at any time  by the
                       Company, in its sole  discretion. The Policyowner assumes
                       the  risk  that the interest credited may not exceed  the
                       guaranteed  minimum  rate of  4.5% per year. The interest
                       credited  to  the  Policy's  Cash  Value  in the Declared
                       Interest  Option  that  equals Policy Debt may be greater
                       than  4.5%,  but  will  in no event be greater than 6.0%.
                       The  Cash  Value  in the Declared Interest Option will be
                       calculated no less frequently than each Monthly Deduction
                       Day.

                       The Company guarantees  that, at  any time  prior to  the
                       Maturity  Date, the  Cash Value in  the Declared Interest
                       Option will  not  be less  than  the amount  of  the  Net
                       Premiums  allocated  or  Cash  Value  transferred  to the
                       Declared Interest Option,  plus interest at  the rate  of
                       4.5% per year, plus any excess interest which the Company
                       credits,  less the sum of all policy charges allocable to
                       the Declared  Interest Option  and any  amounts  deducted
                       from  the  Declared  Interest Option  in  connection with
                       partial surrenders or transfers to the Variable Account.
- --------------------------------------------------------------------------------
TRANSFERS, SURRENDERS  Amounts may be  transferred between  the Subaccounts  and
AND POLICY LOANS       the  Declared Interest  Option. A transfer  charge of $25
                       will be imposed  in connection with  the transfer  unless
                       such  transfer  is the  first  transfer requested  by the
                       Policyowner during such Policy Year. Unless paid in cash,
                       the transfer  charge will  be  deducted from  the  amount
                       transferred.  A  Policyowner may  make only  one transfer
                       between the Variable  Account and  the Declared  Interest
                       Option  in each Policy Year. No  more than 50% of the Net
                       Cash  Value  in  the  Declared  Interest  Option  may  be
                       transferred  from the Declared Interest Option unless the
                       balance in the Declared Interest Option immediately after
                       the transfer will be less than $1,000. If the balance  in
                       the  Declared Interest  Option after a  transfer would be
                       less than $1,000, the full Net Cash Value in the Declared
                       Interest Option  may be  transferred. A  Policyowner  may
                       also  make surrenders  and obtain  Policy Loans  from the
                       Declared  Interest  Option  at  any  time  prior  to  the
                       Policy's Maturity Date.

                       Transfers  and  surrenders from,  and payments  of Policy
                       Loans allocated to, the  Declared Interest Option may  be
                       delayed for up to six months.
- --------------------------------------------------------------------------------
                       GENERAL PROVISIONS
- --------------------------------------------------------------------------------
THE CONTRACT           The  Policy is issued in  consideration of the statements
                       in  the  application  and  the  payment  of  the  initial
                       premium.   The   Policy,   the   application,   and   any
                       supplemental applications  and endorsements  make up  the
                       entire  contract. In the absence of fraud, the statements
                       made in an application  or supplemental application  will
                       be treated as

                                       31
<PAGE>
                       representations  and not as warranties. No statement will
                       void the Policy or be used  in defense of a claim  unless
                       contained   in  the   application  or   any  supplemental
                       application.
- --------------------------------------------------------------------------------
INCONTESTABILITY       The  Policy  is  incontestable,  except  for   fraudulent
                       statements   made  in  the  application  or  supplemental
                       applications, after  it  has  been in  force  during  the
                       lifetime  of the  Insured for  two years  from the Policy
                       Date or date  of reinstatement. This  provision does  not
                       apply  to  riders that  provide disability  or accidental
                       death benefits. Any increase in Specified Amount will  be
                       incontestable  only after it has been in force during the
                       lifetime of the Insured for two years from the  effective
                       date of the increase.
- --------------------------------------------------------------------------------
CHANGE OF PROVISIONS   The  Company reserves the right  to change the Policy, in
                       the event of future  changes in the  federal tax law,  to
                       the    extent   required   to   maintain   the   Policy's
                       qualification as life insurance under federal tax law.

                       Except as provided in the foregoing paragraph, no one can
                       change any part of the Policy except the Policyowner  and
                       the  President,  a Vice  President,  or the  Secretary or
                       Assistant Secretary of  the Company. Both  must agree  to
                       any  change and such change must  be in writing. No agent
                       may change the Policy or waive any of its provisions.
- --------------------------------------------------------------------------------
MISSTATEMENT OF AGE    If  the  Insured's  age  or  sex  was  misstated  in  the
OR SEX                 application, each benefit and any amount to be paid under
                       the  Policy will be  adjusted to reflect  the correct age
                       and sex.
- --------------------------------------------------------------------------------
SUICIDE EXCLUSION      If the  Policy  is  in  force  and  the  Insured  commits
                       suicide,  while sane or insane, within two years from the
                       Policy Date, life  insurance proceeds  payable under  the
                       Policy  will be limited to  all premiums paid, reduced by
                       any outstanding Policy Debt  and any partial  surrenders,
                       and  increased  by  any unearned  loan  interest.  If the
                       Policy is in force and the Insured commits suicide, while
                       sane or insane, within two years from the effective  date
                       of  any increase in Specified Amount, any increase in the
                       death benefit resulting  from the  requested increase  in
                       specified  amount will not be  paid. Instead, the Company
                       will refund to  the Policyowner  an amount  equal to  the
                       total cost of insurance applied to the increase.
- --------------------------------------------------------------------------------
ANNUAL REPORT          At least once each year, an annual report will be sent to
                       each  Policyowner. The report will show the current death
                       benefit, the Cash  Value in  each Subaccount  and in  the
                       Declared  Interest  Option, outstanding  Policy  Debt and
                       premiums  paid,  partial  surrenders  made  and   charges
                       assessed,  since the  last report.  The report  will also
                       include any other  information required by  state law  or
                       regulation.   Further,   the   Company   will   send  the
                       Policyowner  the  reports  required  by  the   Investment
                       Company Act of 1940.
- --------------------------------------------------------------------------------
NON-PARTICIPATION      The  Policy does not participate in the Company's profits
                       or surplus earnings. No dividends are payable.
- --------------------------------------------------------------------------------
OWNERSHIP OF ASSETS    The  Company  shall  have  the  exclusive  and   absolute
                       ownership  and control over  assets, including the assets
                       of the Variable Account.
- --------------------------------------------------------------------------------
WRITTEN NOTICE         Any written notice should be  sent to the Company at  its
                       Home  Office. The notice should include the policy number
                       and the  Insured's  full name.  Any  notice sent  by  the
                       Company  to  a Policyowner  will be  sent to  the address
                       shown in the  application unless  an appropriate  address
                       change form has been filed with the Company.
- --------------------------------------------------------------------------------
POSTPONEMENT OF        The  Company will  usually mail the  proceeds of complete
PAYMENTS               surrenders, partial  surrenders and  Policy Loans  within
                       seven  days  after  the Policyowner's  signed  request is
                       received at  the Home  Office. The  Company will  usually
                       mail  death proceeds  within seven days  after receipt of
                       Due Proof  of Death  and maturity  benefits within  seven
                       days of the Maturity Date. However, payment of any amount
                       upon complete or partial surrender, payment of any Policy
                       Loan,  and  payment  of  death  proceeds  or  benefits at
                       maturity may be postponed whenever:

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

                                       32
<PAGE>
                           b) the Securities and Exchange  Commission  by  order
                           permits    postponement   for   the   protection   of
                           Policyowners; or

                           c)   an   emergency  exists, as  determined   by  the
                           Securities  and Exchange  Commission, as  a result of
                           which disposal of  the securities  is not  reasonably
                           practicable  or it  is not  reasonably practicable to
                           determine the value of the net assets of the Variable
                           Account.

                       Transfers   may   also    be   postponed   under    these
                       circumstances.

                       Payments  under  the Policy  which  are derived  from any
                       amount paid  to the  Company  by check  or draft  may  be
                       postponed  until such  time as  the Company  is satisfied
                       that the check or draft  has cleared the bank upon  which
                       it is drawn.
- --------------------------------------------------------------------------------
CONTINUANCE OF         The  insurance  under  a  Policy will continue  until the
INSURANCE              earlier of:

                           a) the end of the Grace Period following the  Monthly
                           Deduction  Day  on  which  the Net Cash Value is less
                           than the monthly deduction for  the following  Policy
                           Month;

                           b) the date the Policyowner surrenders the Policy for
                           its entire Net Cash Value;

                           c)  the death of the Insured; or

                           d)  the Maturity Date.

                       Any  rider  to  a  Policy  will  terminate  on  the  date
                       specified in the rider.
- --------------------------------------------------------------------------------
OWNERSHIP              The  Policy  belongs  to  the  Policyowner.  The original
                       Policyowner  is  the  person   named  as  owner  in   the
                       application. Ownership of the Policy may change according
                       to  the ownership option selected as part of the original
                       application or by a subsequent endorsement to the Policy.
                       During the Insured's lifetime, all rights granted by  the
                       Policy  belong  to the  Policyowner, except  as otherwise
                       provided for in the Policy.

                       Special ownership rules may apply if the Insured is under
                       legal age (as defined by state law in the state in  which
                       the Policy is delivered) on the Policy Date.

                       The  Policyowner  may  assign  the  Policy  as collateral
                       security. The Company assumes  no responsibility for  the
                       validity  or effect  of any collateral  assignment of the
                       Policy. No  assignment will  bind the  Company unless  in
                       writing  and until  received by  the Company  at its Home
                       Office. The  assignment  is  subject to  any  payment  or
                       action  taken  by  the  Company  before  it  received the
                       assignment at the Home Office.
- --------------------------------------------------------------------------------
THE BENEFICIARY        The primary  Beneficiaries and  contingent  Beneficiaries
                       are  designated by the Policyowner in the application. If
                       changed,   the   primary   Beneficiary   or    contingent
                       Beneficiary  is as shown in  the latest change filed with
                       the  Company.   One  or   more  primary   or   contingent
                       Beneficiaries  may be  named in the  application. In such
                       case, the proceeds will  be paid in  equal shares to  the
                       survivors  in the  appropriate beneficiary  class, unless
                       requested otherwise by the Policyowner.

                       Unless a payment option  is chosen, the proceeds  payable
                       at  the Insured's death will be paid in a lump sum to the
                       primary Beneficiary.  If  the  primary  Beneficiary  dies
                       before  the  Insured, the  proceeds will  be paid  to the
                       contingent Beneficiary.  If no  Beneficiary survives  the
                       Insured,  the proceeds will be paid to the Policyowner or
                       the Policyowner's estate.
- --------------------------------------------------------------------------------
CHANGING THE           During  the  Insured's  life,  the  Policyowner  and  the
POLICYOWNER            Beneficiary  may be  changed. To  make a  change, written
OR BENEFICIARY         request must be sent to  the Company at its Home  Office.
                       The request and the change must be in a form satisfactory
                       to the Company and must actually be received and recorded
                       by  the  Company.  The  change will take effect as of the
                       date the request is signed by the Policyowner. The change
                       will be subject to any payment made before the  change is
                       recorded by the Company.  The Company may require  return
                       of the Policy for endorsement.
- --------------------------------------------------------------------------------
ADDITIONAL INSURANCE   Subject  to  certain  requirements, one  or  more  of the
BENEFITS               following  additional  insurance benefits may be added to
                       a  Policy  by rider: (i) Cost  of Living  Increase;  (ii)
                       Accidental

                                       33
<PAGE>

                       Death Benefit; (iii) Waiver of Premium; (iv) Spouse  Term
                       Insurance;   (v)   Children's  Term  Insurance  and  (vi)
                       Guaranteed   Insurability   Option.    The  cost  of  any
                       additional insurance benefits will be deducted as part of
                       the  monthly  deduction.  (See  "CHARGES AND DEDUCTIONS--
                       Monthly  Deduction.")   Detailed  information  concerning
                       available  riders  may be obtained from the agent selling
                       the Policy.
- --------------------------------------------------------------------------------
                       DISTRIBUTION OF THE POLICIES
- --------------------------------------------------------------------------------
                       The  Policies will be sold by individuals who in addition
                       to being  licensed  as  life  insurance  agents  for  the
                       Company,  are  also  registered  representatives  of  the
                       principal underwriter  of  the  Policies,  FBL  Marketing
                       Services,   Inc.  ("FBL  Marketing").  FBL  Marketing,  a
                       corporation organized on May 7,  1970, under the laws  of
                       the  State of Delaware, is registered with the Securities
                       and Exchange Commission under the Securities Exchange Act
                       of 1934  as  a  broker-dealer  and is  a  member  of  the
                       National  Association  of  Securities  Dealers,  Inc. FBL
                       Marketing does not currently retain any compensation  for
                       acting as principal underwriter.

                       For  Policies  sold in  Iowa, Minnesota,  Nebraska, South
                       Dakota, Utah and Wisconsin,  writing agents will  receive
                       commissions based on a commission schedule and rules. The
                       Company  may pay agents first  year commissions at a rate
                       not exceeding 50% of planned periodic premiums and 4%  of
                       unscheduled  premiums  paid  in  the  first  Policy Year.
                       Agents will be paid renewal  commissions at a rate  equal
                       to  5% of planned periodic premiums and 4% of unscheduled
                       premiums paid  after the  first Policy  Year.  Additional
                       commissions  at a rate not  exceeding 50% of the increase
                       in planned periodic premiums may be paid during the first
                       year following an increase in Specified Amount.

                       For Policies sold in Kansas, writing agents will  receive
                       commissions based on a commission schedule and rules. The
                       Company  may pay agents first  year commissions at a rate
                       not exceeding 60% of planned periodic premiums and 3%  of
                       unscheduled  premiums  paid  in  the  first  Policy Year.
                       Agents will be paid renewal  commissions at a rate  equal
                       to  4% of planned periodic premiums and 3% of unscheduled
                       premiums paid  after the  first Policy  Year.  Additional
                       commissions  at a rate not  exceeding 60% of the increase
                       in planned periodic premiums may be paid during the first
                       year following an increase in Specified Amount.

                       These commissions (and other distribution expenses,  such
                       as  production incentive  bonuses, agent's  insurance and
                       pensions benefits,  agency  management  compensation  and
                       bonuses  and expense allowances) are paid by the Company.
                       They do not result in any additional charges against  the
                       Policy  that are  not described above  under "CHARGES AND
                       DEDUCTIONS".
- --------------------------------------------------------------------------------
                       FEDERAL TAX MATTERS
- --------------------------------------------------------------------------------
INTRODUCTION           The following discussion is  general and is not  intended
                       as  tax  advice.  Any person  concerned  about  these tax
                       considerations should  consult a  competent tax  adviser.
                       This  discussion is based  on the Company's understanding
                       of the  present  federal  income tax  laws  as  they  are
                       currently interpreted by the Internal Revenue Service. No
                       representation   is   made  as   to  the   likelihood  of
                       continuation of these  current laws and  interpretations,
                       and  various changes have been  proposed that would alter
                       these laws in  ways that would  have significant  adverse
                       impacts.   It  should  be  further  understood  that  the
                       following discussion  is  not  exhaustive  and  does  not
                       purport  to be  complete or  to cover  all situations and
                       that special rules not  described in this Prospectus  may
                       be applicable in certain situations. Moreover, no attempt
                       has  been made to consider  any applicable state or other
                       tax laws.
- --------------------------------------------------------------------------------
TAX STATUS OF THE      Section 7702 of  the Internal  Revenue Code  of 1986,  as
POLICY                 amended  (the  "Code") includes  a  definition of  a life
                       insurance  contract   for  federal   tax  purposes.   The
                       Secretary  of the Treasury (the "Treasury") is authorized
                       to prescribe  regulations interpreting  and  implementing
                       section  7702  and  has  issued  proposed  regulations on
                       certain aspects  of  section  7702. Guidance  as  to  how
                       section  7702 is to be applied is,

                                       34
<PAGE>

                       however, limited. If a Policy were  determined  not to be
                       a life insurance  contract  for purposes of section 7702,
                       such  Policy would not provide most of the tax advantages
                       normally provided by a life insurance policy.

                       With  respect to a Policy issued exclusively on the basis
                       of  a  standard  premium  class,  while  there  is   some
                       uncertainty  due to the limited guidance on section 7702,
                       the Company  believes  that  in  light  of  the  proposed
                       regulations  such a  Policy should meet  the section 7702
                       definition of a  life insurance  contract. However,  with
                       respect  to  a Policy  issued in  whole or  in part  on a
                       substandard basis (i.e., a premium class involving higher
                       than standard mortality risk), it is not clear whether or
                       not  such   a   Policy  would   satisfy   section   7702,
                       particularly  if the Policyowner pays  the full amount of
                       premiums  permitted   under   the  Policy.   If   it   is
                       subsequently  determined that  a Policy  does not satisfy
                       section 7702, the  Company will take  whatever steps  are
                       appropriate  and  necessary to  attempt  to cause  such a
                       Policy to comply  with section  7702, including  possibly
                       refunding  any premiums paid  that exceed the limitations
                       allowable under section 7702  (together with interest  or
                       other  earnings on any such premiums refunded as required
                       by law).  For these  reasons,  the Company  reserves  the
                       right  to modify  the Policy  as necessary  to attempt to
                       qualify it  as a  life insurance  contract under  section
                       7702.

                       Section 817(h) of the Code authorizes the Treasury to set
                       standards  by regulation or otherwise for the investments
                       of the Account  to be "adequately  diversified" in  order
                       for the Policy to be treated as a life insurance contract
                       for  federal tax purposes.  The Variable Account, through
                       the Fund,  intends  to comply  with  the  diversification
                       requirements  prescribed in  Regulations section 1.817-5,
                       which affect  how each  Fund's  assets may  be  invested.
                       Although  the investment  adviser is an  affiliate of the
                       Company, the Company does not have control over the  Fund
                       or  its  investments. Nonetheless,  the  Company believes
                       that each Portfolio  of the  Fund in  which the  Variable
                       Account  owns shares will be  operated in compliance with
                       the requirements prescribed by the Treasury.

                       In  certain  circumstances,   owners  of  variable   life
                       insurance  contracts  may be  considered the  owners, for
                       federal  income  tax  purposes,  of  the  assets  of  the
                       separate  account  used  to support  their  contracts. In
                       those circumstances, income and  gains from the  separate
                       account  assets  would  be  includable  in  the  variable
                       contract owner's  gross income.  The  IRS has  stated  in
                       published  rulings that a variable contract owner will be
                       considered the owner  of separate account  assets if  the
                       contract  owner possesses incidents of ownership in those
                       assets,  such  as  the  ability  to  exercise  investment
                       control  over  the assets.  The Treasury  Department also
                       announced, in connection with the issuance of regulations
                       concerning diversification,  that those  regulations  "do
                       not  provide  guidance  concerning  the  circumstances in
                       which investor control of the investments of a segregated
                       asset  account  may   cause  the   investor  (I.E.,   the
                       Policyowner),  rather than  the insurance  company, to be
                       treated as the owner of the assets in the account."  This
                       announcement also stated that guidance would be issued by
                       way  of regulations  or rulings  on the  "extent to which
                       policyholders may direct their investments to  particular
                       subaccounts  without  being  treated  as  owners  of  the
                       underlying assets."

                       The ownership rights under the Policy are similar to, but
                       different in certain  respects from,  those described  by
                       the IRS in rulings in which it was determined that policy
                       owners  were not  owners of separate  account assets. For
                       example, a  Policyowner  has  additional  flexibility  in
                       allocating  premium  payments  and  policy  values. These
                       differences could result in  a Policyowner being  treated
                       as  the owner of a pro rata  portion of the assets of the
                       Separate Account. In addition, the Company does not  know
                       what  standards  will  be  set  forth,  if  any,  in  the
                       regulations  or rulings which the Treasury Department has
                       stated  it  expects  to  issue.   The  Company  therefore
                       reserves  the  right to modify the Policy as necessary to
                       attempt  to  prevent  a Policyowner from being considered
                       the  owner  of a  pro rata  share  of  the  assets of the
                       Separate Account.

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

                                       35
<PAGE>

- --------------------------------------------------------------------------------
TAX TREATMENT OF       IN  GENERAL. The Company believes  that the proceeds and
POLICY BENEFITS        cash value increases of a Policy should be treated in  a
                       manner  consistent  with a  fixed-benefit  life insurance
                       policy for federal income  tax purposes. Thus, the  death
                       benefit  under the  Policy should be  excludable from the
                       gross income of the  Beneficiary under section  101(a)(l)
                       of the Code.

                       A  change in a Policy's  Specified Amount, the payment of
                       an  unscheduled  premium,  a   Policy  loan,  a   partial
                       withdrawal,   a  surrender,  a   lapse  with  outstanding
                       indebtedness, a  change  in death  benefit  options,  the
                       exchange of a Policy for a fixed-benefit policy (see "THE
                       POLICY--Special Transfer Privilege"), the assignment of a
                       Policy   or  the   exercise  of   the  right   to  change
                       Policyowners   (see   "GENERAL  PROVISIONS--Changing  the
                       Policyowner  or Beneficiary")  may have  tax consequences
                       depending upon  the circumstances.  In addition,  federal
                       estate and state and local estate, inheritance, and other
                       tax  consequences  of  ownership  or  receipt  of  Policy
                       proceeds  depend   upon   the   circumstances   of   each
                       Policyowner  or  Beneficiary.  A  competent  tax  adviser
                       should be consulted for further information.

                       The Company  further  believes  that  an  exchange  of  a
                       fixed-benefit  policy issued by the  Company for a Policy
                       as  provided  under   "THE  POLICY--Exchange   Privilege"
                       generally  should be treated as a non-taxable exchange of
                       life insurance  policies within  the meaning  of  section
                       1035  of the Code. However, in certain circumstances, the
                       exchanging owner  may receive  a cash  distribution  that
                       might have to be recognized as income to the extent there
                       was  gain in  the fixed-benefit policy.  Moreover, to the
                       extent a fixed-benefit policy with an outstanding loan is
                       exchanged for  an  unencumbered  Policy,  the  exchanging
                       owner  could recognize income at the time of the exchange
                       up to  the amount  of such  loan (including  any due  and
                       unpaid interest on such loan). An exchanging owner should
                       consult  a tax  adviser as  to whether  an exchange  of a
                       fixed-benefit  policy  for  the  Policy  will  have   tax
                       consequences to such owner.

                       The Policy may be used in various arrangements, including
                       nonqualified  deferred compensation or salary continuance
                       plans, split  dollar  insurance  plans,  executive  bonus
                       plans,  retiree medical benefit plans and others. The tax
                       consequences of  such plans  may  vary depending  on  the
                       particular  facts  and circumstances  of  each individual
                       arrangement. Therefore, if you are contemplating the  use
                       of a Policy in any arrangement the value of which depends
                       in  part on its  tax consequences, you  should be sure to
                       consult  a  qualified  tax  adviser  regarding  the   tax
                       attributes of the particular arrangement.

                       The   Policies  may  be  used  in  various  arrangements,
                       including nonqualified  deferred compensation  or  salary
                       continuance   plans,   split   dollar   insurance  plans,
                       executive bonus plans, retiree medical benefit plans  and
                       others.  The  tax  consequences of  such  plans  may vary
                       depending on the  particular facts  and circumstances  of
                       each   individual  arrangement.   Therefore,  if   it  is
                       contemplated that a Policy may be used in any arrangement
                       the  value  of   which  depends  in   part  on  its   tax
                       consequences, a qualified tax adviser should be consulted
                       regarding   the   tax   attributes   of   the  particular
                       arrangement.

                       Generally, the Policyowner  will not be  deemed to be  in
                       constructive   receipt  of  the   cash  value,  including
                       increments thereof,  under the  Policy until  there is  a
                       distribution. The tax consequences of distributions from,
                       and  loans taken from  or secured by,  a Policy depend on
                       whether the Policy is classified as a "modified endowment
                       contract."

                       Whether a  Policy  is  or is  not  a  modified  endowment
                       contract, upon a complete surrender or lapse of a Policy,
                       or when benefits are paid at such Policy's maturity date,
                       if  the amount  received plus the  amount of indebtedness
                       exceeds the total  investment in the  Policy, the  excess
                       will  generally be treated as  ordinary income subject to
                       tax.

                       MODIFIED ENDOWMENT CONTRACTS. A Policy  may be treated as
                       a modified endowment contract depending  upon the  amount
                       of  premiums  paid  in  relation  to  the  death  benefit
                       provided under such Policy. The premium limitation  rules
                       for  determining

                                       36
<PAGE>

                       whether a Policy is a  modified  endowment  contract  are
                       extremely  complex. In general, however, a Policy will be
                       a modified endowment contract if the accumulated premiums
                       paid at any time during  the  first  seven  policy  years
                       exceeds the sum of the net  level  premiums  which  would
                       have been paid on or  before  such  time  if  the  Policy
                       provided for paid-up future benefits after the payment of
                       seven level annual premiums. In addition, if a Policy  is
                       "materially changed," it may  cause  such  Policy  to  be
                       treated as a modified endowment  contract.  The  material
                       change rules  for  determining  whether  a  Policy  is  a
                       modified endowment contract are also  extremely  complex.
                       In general,  however, the determination whether a  Policy
                       will be a  modified endowment contract after  a  material
                       change generally depends upon the relationship among  the
                       death benefit at the time of such change, the cash  value
                       at the time of such change and  the  additional  premiums
                       paid in the seven policy years starting with the date  on
                       which the material change occurs.

                       Due to  the  Policy's flexibility,  classification  of  a
                       Policy  as a modified endowment contract will depend upon
                       the  circumstances   of  each   Policy.  Accordingly,   a
                       prospective  Policyowner should  contact a  competent tax
                       adviser before  purchasing  a  Policy  to  determine  the
                       circumstances  under which the Policy would be a modified
                       endowment contract.  In  addition, a  Policyowner  should
                       contact   a  competent  tax  adviser  before  paying  any
                       unscheduled premiums  or  changing  the  planned  premium
                       schedule  or  making any  other  change to,  including an
                       exchange of, a Policy  to determine whether such  premium
                       or  change would cause  the Policy (or  the new Policy in
                       the case  of an  exchange) to  be treated  as a  modified
                       endowment contract.

                       DISTRIBUTIONS   FROM   POLICIES  CLASSIFIED  AS  MODIFIED
                       ENDOWMENT CONTRACTS.   Policies  classified  as  modified
                       endowment  contracts  are  subject to  the  following tax
                       rules: First, all distributions, including  distributions
                       upon surrender and benefits paid at maturity, from such a
                       Policy  are treated as ordinary  income subject to tax up
                       to the amount equal  to the excess (if  any) of the  cash
                       value   immediately  before  the  distribution  over  the
                       investment in the Policy (described below) at such  time.
                       Second,  loans taken from,  or secured by,  such a Policy
                       are treated as distributions from such a Policy and taxed
                       accordingly. In this regard, the Internal Revenue Service
                       could take the position that capitalized interest on such
                       loans are to be treated as a taxable distribution. Third,
                       a 10 percent additional tax is imposed on the portion  of
                       any  distribution from, or loan taken from or secured by,
                       such a Policy that is included in income except where the
                       distribution or loan is made on or after the  Policyowner
                       attains  age 59 1/2, is attributable to the Policyowner's
                       becoming  disabled,   or  is   part   of  a   series   of
                       substantially  equal periodic  payments for  the life (or
                       life expectancy) of  the Policyowner or  the joint  lives
                       (or  joint life expectancies) of  the Policyowner and the
                       Policyowner's Beneficiary.

                       DISTRIBUTIONS  FROM POLICIES  NOT CLASSIFIED AS  MODIFIED
                       ENDOWMENT CONTRACTS.  Distributions from a Policy that is
                       not  classified  as  a  modified  endowment  contract are
                       generally treated as first  recovering the investment  in
                       the  policy (described  below) and  then, only  after the
                       return  of  all  such   investment  in  the  policy,   as
                       distributing taxable income. An exception to this general
                       rule  occurs  in  the  case of  a  partial  withdrawal, a
                       decrease in  the Specified  Amount, or  any other  change
                       that  reduces benefits under  the Policy in  the first 15
                       years after the Policy  is issued and  that results in  a
                       cash  distribution to  the Policyowner  in order  for the
                       Policy  to  continue  complying  with  the  section  7702
                       definitional limits. In that case, such distribution will
                       be  taxed in whole or in  part as ordinary income (to the
                       extent of any gain in the Policy) under rules  prescribed
                       in section 7702.

                       Loans  from,  or  secured  by, a  Policy  that  is  not a
                       modified  endowment   contract   are   not   treated   as
                       distributions.   Instead,  such  loans   are  treated  as
                       indebtedness of the Policyowner.

                       Finally, neither  distributions (including  distributions
                       upon surrender or lapse) nor loans from, or secured by, a
                       Policy  that  is not  a  modified endowment  contract are
                       subject to the 10 percent additional tax.

                                       37
<PAGE>

                       POLICY LOAN INTEREST.  Generally, personal interest  paid
                       on  any  loan  under  a  Policy  which  is  owned  by  an
                       individual is not  deductible. In  addition, interest  on
                       any  loan under a Policy owned by a taxpayer and covering
                       the life of any  individual who is an  officer of, or  is
                       financially  interested  in, the  business carried  on by
                       that taxpayer will  not be tax  deductible to the  extent
                       the  aggregate  amount  of  such  loans  with  respect to
                       contracts covering such  individual exceeds $50,000.  The
                       deductibility  of  Policy  loan interest  may  be further
                       limited  by  section  264  of  the  Code.  Therefore,   a
                       Policyowner  should consult a competent tax adviser as to
                       whether Policy loan interest will be deductible.

                       INVESTMENT IN THE POLICY.  Investment in the policy means
                       (i)  the  aggregate  amount  of  any  premiums  or  other
                       consideration paid for a Policy, minus (ii) the aggregate
                       amount  received under the Policy  which is excluded from
                       the gross  income of  the  Policyowner (except  that  the
                       amount  of any loan from, or secured by, a Policy that is
                       a modified endowment contract, to the extent such  amount
                       is excluded from gross income, will be disregarded), plus
                       (iii)  the  amount of  any loan  from,  or secured  by, a
                       Policy that  is  a  modified endowment  contract  to  the
                       extent  that such amount is  included in the gross income
                       of the Policyowner.

                       MULTIPLE POLICIES.  All modified endowment contracts that
                       are issued by  the Company  (or  its  affiliates) to  the
                       same  Policyowner during any calendar year are treated as
                       one  modified   endowment   contract  for   purposes   of
                       determining  the amount includable  in gross income under
                       section 72(e).
- --------------------------------------------------------------------------------
TAXATION OF THE        At the present time, the  Company makes no charge to  the
COMPANY                Variable Account, or to the Policy for any Federal, state
                       or  local taxes (other than  state premium taxes) that it
                       incurs that may be attributable to such Account or to the
                       Policies. The Company, however, reserves the right in the
                       future to  make  a  charge  for any  such  tax  or  other
                       economic burden resulting from the application of the tax
                       laws  that it  determines to be  properly attributable to
                       the Variable Account or to the Policies.
- --------------------------------------------------------------------------------
EMPLOYMENT-RELATED     The Supreme Court held in ARIZONA GOVERNING COMMITTEE  V.
BENEFIT PLANS          NORRIS  that optional annuity  benefits provided under an
                       employer's deferred  compensation plan  could not,  under
                       Title  VII of the Civil Rights  Act of 1964, vary between
                       men  and  women  on  the  basis  of  sex.  In   addition,
                       legislative,  regulatory or decisional  authority of some
                       states may prohibit use of sex-distinct mortality  tables
                       under certain circumstances. The Policy described in this
                       Prospectus  contains guaranteed  cost of  insurance rates
                       and guaranteed purchase rates for certain payment options
                       that distinguish  between  men  and  women.  Accordingly,
                       employers  and employee organizations should consider, in
                       consultation with legal  counsel, the  impact of  NORRIS,
                       and   Title  VII  generally,  on  any  employment-related
                       insurance or benefit  program for which  a Policy may  be
                       purchased.
- --------------------------------------------------------------------------------
                       ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
SAFEKEEPING OF THE     The Company holds the assets of the Variable Account. The
VARIABLE ACCOUNT'S     assets  are kept physically  segregated and held separate
ASSETS                 and apart from the General Account. The Company maintains
                       records of all purchases  and redemptions of Fund  shares
                       by each of the Subaccounts. Additional protection for the
                       assets  of the Variable Account  is afforded by a blanket
                       fidelity bond  issued by  National Union  Fire  Insurance
                       Company   of  Pittsburgh  in  the  amount  of  $5,000,000
                       covering all the officers and employees of the Company.
- --------------------------------------------------------------------------------
VOTING RIGHTS          To the extent required by law, the Company will vote  the
                       Fund  shares held in the  Variable Account at regular and
                       special shareholder meetings  of the  Fund in  accordance
                       with  instructions  received from  persons  having voting
                       interests in the corresponding Subaccounts. If,  however,
                       the  Investment  Company Act  of  1940 or  any regulation
                       thereunder  should   be  amended   or  if   the   present
                       interpretation  thereof should change,  and, as a result,
                       the Company determines that it  is permitted to vote  the
                       Fund shares in its own right, it may elect to do so.

                                       38
<PAGE>

                       The  number of votes which a Policyowner has the right to
                       instruct are  calculated separately  for each  subaccount
                       and are determined by dividing a Policy's Cash Value in a
                       Subaccount  by  the  net  asset value  per  share  of the
                       corresponding Portfolio in which the Subaccount  invests.
                       Fractional shares will be counted. The number of votes of
                       the  Portfolio  which the  Policyowner  has the  right to
                       instruct will  be determined  as of  the date  coincident
                       with   the  date   established  by   that  Portfolio  for
                       determining shareholders eligible to vote at such meeting
                       of the  Fund. Voting  instructions will  be solicited  by
                       written   communications   prior  to   such   meeting  in
                       accordance with procedures established by the Fund.  Each
                       person  having  a voting  interest  in a  Subaccount will
                       receive proxy  materials,  reports  and  other  materials
                       relating to the appropriate Portfolio.

                       The   Company  will  vote  Fund  shares  attributable  to
                       Policies as to which no timely instructions are  received
                       (as  well as any Fund shares held in the Variable Account
                       which are not attributable to Policies) in proportion  to
                       the  voting instructions which  are received with respect
                       to all Policies participating  in each Portfolio.  Voting
                       instructions to abstain on any item to be voted upon will
                       be  applied  on  a PRO  RATA  basis to  reduce  the votes
                       eligible to be cast on a matter.

                       At some  future date,  Fund shares  may also  be held  by
                       separate  accounts of  other affiliated  and unaffiliated
                       insurance  companies.  The  Company  expects  that  those
                       shares  will be voted in  accordance with instructions of
                       the owners of insurance policies and contracts issued  by
                       those  other  insurance  companies.  Voting  instructions
                       given by owners of  other insurance policies will  dilute
                       the effect of voting instructions of Policyowners.

                       The  Company  provided initial  capital  for the  Fund by
                       purchasing $15  million  worth  of  shares.  The  Company
                       intends to vote all shares it owns directly in proportion
                       to the voting instructions received from Policyowners and
                       from  other  owners  of variable  insurance  policies and
                       variable annuity contracts funded by the Fund that may be
                       issued by the Company  in the future.  From time to  time
                       the company withdraws portions of this capital.

                       DISREGARD  OF VOTING INSTRUCTIONS.  The Company may, when
                       required   by  state  insurance  regulatory  authorities,
                       disregard voting instructions if the instructions require
                       that  the shares be voted so as  to cause a change in the
                       sub-classification or investment objective of the Fund or
                       one or more of its Portfolios or to approve or disapprove
                       an investment advisory  contract for a  Portfolio of  the
                       Fund.  In  addition,  the  Company  itself  may disregard
                       voting instructions in  favor of changes  initiated by  a
                       Policyowner  in the  investment policy  or the investment
                       adviser of  a  Portfolio  of  the  Fund  if  the  Company
                       reasonably disapproves of such changes. A change would be
                       disapproved  only if  the proposed change  is contrary to
                       state law or prohibited by state regulatory  authorities,
                       or  the Company determined that  the change would have an
                       adverse  effect  on  the  General  Account  in  that  the
                       proposed  investment policy for a Portfolio may result in
                       overly speculative or unsound  investments. In the  event
                       the Company does disregard voting instructions, a summary
                       of  that action and  the reasons for  such action will be
                       included in the next annual report to Policyowners.
- --------------------------------------------------------------------------------
STATE REGULATION OF    The  Company,  a  stock  life insurance company organized
THE COMPANY            under the laws of Iowa, is subject to regulation  by  the
                       Iowa Insurance Department. An annual statement  is  filed
                       with the Iowa Insurance Department on or before March lst
                       of each year covering the operations and reporting on the
                       financial condition of the Company as of December 31st of
                       the preceding  year.  Periodically,  the  Iowa  Insurance
                       Department examines the liabilities and reserves  of  the
                       Company and the  Variable  Account  and  certifies  their
                       adequacy,  and  a  full  examination  of  operations   is
                       conducted periodically by  the  National  Association  of
                       Insurance Commissioners.

                       In addition, the Company is subject to the insurance laws
                       and regulations  of  other  states  within  which  it  is
                       licensed or may become licensed  to  operate.  Generally,
                       the insurance department of any other state  applies  the
                       laws of the state of domicile in determining  permissible
                       investments.

                                       39
<PAGE>

- --------------------------------------------------------------------------------
OFFICERS AND
DIRECTORS OF FARM
BUREAU LIFE INSURANCE
COMPANY

<TABLE>
<CAPTION>

                       NAME AND POSITION                             PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                           LAST FIVE YEARS**
                       --------------------------------------------  --------------------------------------------
                       <S>                                           <C>
                       Kenneth R. Ashby, Director                    Farmer; President, Utah Farm Bureau
                                                                     Federation and affiliated companies and
                                                                     Ashby's Valley View Farms; Vice President
                                                                     and Director, Utah Farm Bureau Insurance
                                                                     Co.; Director, Millard County Water
                                                                     Conservancy District, American Farm Bureau
                                                                     Federation and affiliated companies, Multi
                                                                     States Farmers Service Co., Farm Bureau
                                                                     Multi-State Services, Inc. and Universal
                                                                     Assurors Life Insurance Company

                       Carrol C. Burling, Director                   Farmer; President, Burling Farms, Inc.

                       Al Christopherson, Director                   Farmer; President, Minnesota Farm Bureau
                                                                     Federation; Director, Farm Bureau
                                                                     Multi-State Services, Inc., Universal
                                                                     Assurors Life Insurance Company, Farm Bureau
                                                                     Mutual Insurance Company and FBL Insurance
                                                                     Brokerage, Inc.

                       Richard E. Ekstrum, Director                  Farmer; Chairman and Director, A-B Rural
                                                                     Water System; President and Director, South
                                                                     Dakota Farm Bureau Federation and South
                                                                     Dakota Farm Bureau Mutual Insurance Company;
                                                                     Director, Farm Bureau Multi-State Services,
                                                                     Inc. and Universal Assurors Life Insurance
                                                                     Company

                       Ernest A. Glienke, Director                   Farmer; Director, Farm Bureau Mutual
                                                                     Insurance Company, FBL Insurance Brokerage,
                                                                     Inc., Utah Farm Bureau Insurance Company and
                                                                     FBL Financial Services, Inc.

                       William C. Hanson, Director                   Farmer; Director, Rural Mutual Insurance
                                                                     Company and Growmark, Inc.; Vice President,
                                                                     Midwest Livestock Producers

                       Craig D. Hill, Director                       Farmer; President, CAPA Hill, Inc.;
                                                                     Director, Farm Bureau Mutual
                                                                     Insurance Company, FBL Insurance
                                                                     Brokerage, Inc. and FBL Financial
                                                                     Services, Inc.
</TABLE>

- --------------
 * The  principal  business  address  of each  person  listed,  unless otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The principal  occupation shown  reflects the  principal employment  of  each
   individual  during  the past  five years.  Corporate  positions may,  in some
   instances, have changed during the period.

                                       40
<PAGE>

<TABLE>
<CAPTION>
                       NAME AND POSITION                    PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                  LAST FIVE YEARS**
                       -----------------------------------  -----------------------------------
                       <S>                                  <C>
                       Daniel L. Johnson, Director          Farmer; Farm Bureau Mutual
                                                            Insurance Company, FBL Insurance
                                                            Brokerage, Inc. and FBL Financial
                                                            Services, Inc.

                       Craig A. Lang, Director              Farmer; Director, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc. and FBL
                                                            Financial Services, Inc.

                       Lindsey D. Larsen, Director          Farmer; Director, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc. and FBL
                                                            Financial Services, Inc.

                       Donald O. Narigon, Director          Farmer; Director, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc., and FBL
                                                            Financial Services, Inc.

                       Bryce P. Neidig, Director            Farmer; President, Nebraska Farm
                                                            Bureau Federation, Nebraska Farm
                                                            Bureau Services, Inc., Farm Bureau
                                                            Insurance Company of Nebraska,
                                                            Nebraska Farm Bureau Insurance
                                                            Agency, Inc.; Director, American
                                                            Agriculture Insurance Company,
                                                            American Agriculture Insurance
                                                            Agency, Inc., American Farm Bureau
                                                            Service Company, American Farm
                                                            Bureau Federation, American
                                                            Agricultural Communications
                                                            Systems, Inc., Western Agricultural
                                                            Insurance Co., Western Agricultural
                                                            Management Corp., Farm Bureau
                                                            Multi-State Services, Inc., Blue
                                                            Cross/Blue Shield of Nebraska and
                                                            Universal Assurors Life Insurance
                                                            Company

                       Bennett M. Osmonson, Director        Farmer

                       Howard D. Poulson, Director          Farmer; President, Wisconsin Farm
                                                            Bureau Federation, Rural Mutual
                                                            Insurance Company and Midwest
                                                            Livestock Producers; Vice President
                                                            Rural Security Life Insurance
                                                            Company; Director, Farm Bureau
                                                            Multi-State Services, Inc. and
                                                            Universal Assurors Life Insurance
                                                            Company

                       Henry V. Rayhons, Director           Farmer; Director, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc., FBL
                                                            Financial Services, Inc. and Utah
                                                            Farm Bureau Insurance Company
</TABLE>

- ------------
 * The principal  business  address  of each  person  listed,  unless  otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The  principal  occupation shown  reflects the  principal employment  of each
   individual during  the past  five  years. Corporate  positions may,  in  some
   instances, have changed during the period.

                                       41
<PAGE>

<TABLE>
<CAPTION>
                       NAME AND POSITION                    PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                  LAST FIVE YEARS**
                       -----------------------------------  -----------------------------------
                       <S>                                  <C>
                       James E. Sage, Director              Farmer; Director, Members Mutual
                                                            Oil Company, Interstate Producers
                                                            Livestock Association, Goose Creek
                                                            Truck Plaza, Farm Bureau Mutual
                                                            Insurance Company, FBL Insurance
                                                            Brokerage, Inc., FBL Financial
                                                            Services, Inc. and Utah Farm Bureau
                                                            Insurance Company

                       Beverly L. Schnepel, Director        Farmer; Director, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc. and FBL
                                                            Financial Services, Inc.

                       F. Gary Steiner, Director            Farmer

                       Edward M. Wiederstein, Director      Farmer; Director, Multi-Pig
                                                            Corporation, Farm Bureau Mutual
                                                            Insurance Company, FBL Insurance
                                                            Brokerage, Inc., FBL Financial
                                                            Services, Inc. and Utah Farm Bureau
                                                            Insurance Company

                       Merlin D. Plagge, President and      Farmer; President and Director,
                         Director                           Iowa Farm Bureau Federation, FBL
                                                            Insurance Brokerage, Inc., Farm
                                                            Bureau Mutual Insurance Company,
                                                            Utah Farm Bureau Insurance Company,
                                                            FBL Financial Services, Inc.,
                                                            Universal Assurors Life Insurance
                                                            Company, Farm Bureau Agricultural
                                                            Business Corporation and Farm
                                                            Bureau Multi-State Services, Inc.;
                                                            Director, American Farm Bureau
                                                            Federation, Blue Cross of Iowa,
                                                            Western Farm Bureau Management
                                                            Corporation, McNerney-Heinz, Inc.,
                                                            Western Agricultural Insurance
                                                            Company, Western Farm Bureau Life
                                                            Insurance Company and American Ag
                                                            Insurance Company

                       Daryl J. Siebens, Vice President     Farmer; Director, Growmark, Inc.,
                         and Director                       Western Farm Bureau Life Insurance
                                                            Company, Utah Farm Bureau Insurance
                                                            Company, Vice President and
                                                            Director, Farm Bureau Mutual
                                                            Insurance Company, FBL Insurance
                                                            Brokerage, Inc. and FBL Financial
                                                            Services, Inc., Vice President,
                                                            Universal Assurors Life Insurance
                                                            Company

</TABLE>

- --------------
 * The  principal  business  address  of each  person  listed,  unless otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The principal  occupation shown  reflects the  principal employment  of  each
   individual  during  the past  five years.  Corporate  positions may,  in some
   instances, have changed during the period.

                                       42
<PAGE>

<TABLE>
<CAPTION>

                       NAME AND POSITION                    PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                  LAST FIVE YEARS**
                       -----------------------------------  -----------------------------------
                       <S>                                  <C>
                       Eugene R. Maahs, Senior Vice         Senior Vice President and
                         President and Secretary-Treasurer  Secretary-Treasurer, Farm Bureau
                                                            Mutual Insurance Company, FBL
                                                            Insurance Brokerage, Inc.,
                                                            Universal Assurors Life Insurance
                                                            Company, Utah Farm Bureau Insurance
                                                            Company, Western Farm Bureau Life
                                                            Insurance Company, FBL Financial
                                                            Services, Inc. and Farm Bureau
                                                            Multi-State Services, Inc.

                       Stephen M. Morain, Senior Vice       Senior Vice President and General
                         President and General Counsel      Counsel, Farm Bureau Life Insurance
                                                            Company and Farm Bureau Multi-State
                                                            Services, Inc.

                       Thomas R. Gibson, Executive Vice     Executive Vice President and
                         President and General Manager      General Manager, Farm Bureau Life
                                                            Insurance Company and Farm Bureau
                                                            Multi-State Services, Inc.

                       William J. Oddy, Vice President,    Vice President, Chief Operating
                         Chief Operating Officer and        Officer and Assistant General
                         Assistant General Manager          Manager, Farm Bureau Life Insurance
                                                            Company and Farm Bureau Multi-State
                                                            Services, Inc.

                       Timothy J. Hoffman, Vice President,  Vice President, Chief Marketing
                         Chief Marketing Officer            Officer, Farm Bureau Life Insurance
                                                            Company and Farm Bureau Multi-State
                                                            Services, Inc.

                       Richard D. Warming, Vice President,  Vice President, Chief Investment
                         Chief Investment Officer and       Officer and Assistant Treasurer,
                         Assistant Treasurer                Farm Bureau Life Insurance Company
                                                            and Farm Bureau Multi-State
                                                            Services, Inc.

                       Ronald C. Price, Vice                Vice President-Agency, Farm Bureau
                         President-Agency                   Life Insurance Company

                       JoAnn W. Rumelhart, Vice President-  Vice President-Life Operations,
                         Life Operations                    Farm Bureau Life Insurance Company

                       Monte R. Roumpf, Vice President-     Vice President-Information
                         Information Technology             Technology, Farm Bureau Life
                                                            Insurance Company

                       W. Kent Fairchild, Vice President-   Vice President, Product Development
                         Product Development and Marketing  and Marketing Services, Farm Bureau
                         Services                           Life Insurance Company

                       Lynn E. Wilson, Vice President-      Vice President, Multi-State Sales,
                         Multi-State Sales                  Farm Bureau Life Insurance Company

                       James W. Noyce, Vice President-      Vice President-Controller,
                         Controller                         Farm Bureau Life Insurance Company

                       F. Walter Tomenga, Vice President-   Vice President-Corporate Affairs,
                         Corporate Affairs                  Farm Bureau Life Insurance Company
</TABLE>

- --------------
 * The principal  business  address  of each  person  listed,  unless  otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The  principal  occupation shown  reflects the  principal employment  of each
   individual during  the past  five  years. Corporate  positions may,  in  some
   instances, have changed during the period.

                                       43
<PAGE>

<TABLE>
<CAPTION>

                       NAME AND POSITION                    PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                  LAST FIVE YEARS**
                       -----------------------------------  -----------------------------------
                       <S>                                  <C>
                       Robert L. Tatge, Vice President-     Vice President-Property/Casualty
                         Property/Casualty Operations       Operations, Farm Bureau Life
                                                            Insurance Company

                       Thomas E. Burlingame, Vice           Vice President-Associate General
                         President-Associate General        Counsel, Farm Bureau Life Insurance
                         Counsel                            Company

                       Donald L. Carter, Life Underwriting  Life Underwriting Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       T. Edgar Coffman, Technical          Technical Services Vice President,
                         Services Vice President            Farm Bureau Life Insurance Company

                       Joel H. Klisart, Investment Vice     Investment Vice President, Real
                         President, Real Estate             Estate, Farm Bureau Life Insurance
                                                            Company

                       Kathryn Coleson Horner, Accounting   Accounting Vice President, Farm
                         Vice President                     Bureau Life Insurance Company

                       Arlen F. Pence, Benefits and         Benefits and Payroll Vice
                         Payroll Vice President             President, Farm Bureau Life
                                                            Insurance Company

                       Jeffrey L. Buehler, Information      Information Systems Vice President,
                         Systems Vice President             Farm Bureau Life Insurance Company

                       Douglas M. Childes, Internal Audit   Internal Audit Vice President, Farm
                         Vice President                     Bureau Life Insurance Company

                       Kermit J. Larson, Minnesota Agency   Minnesota Agency Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       Dennis M. Marker, Investment Vice    Investment Vice President,
                         President, Administration          Administration, Farm Bureau Life
                                                            Insurance Company

                       Alan R. Schultz, Utah Agency Vice    Utah Agency Vice President, Farm
                         President                          Bureau Life Insurance Company

                       John F. Mottet, Western Iowa Agency  Western Iowa Agency Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       Richard J. January, South Dakota     South Dakota Agency Vice President,
                         Agency Vice President              Farm Bureau Life Insurance Company

                       Cyrus S. Winters, Northeastern Iowa  Northeastern Iowa Agency Vice
                         Agency Vice President              President, Farm Bureau Life
                                                            Insurance Company

                       Michael J. Hoffman, Southeastern     Southeastern Iowa Agency Vice
                         Iowa Agency Vice President         President, Farm Bureau Life
                                                            Insurance Company

                       Dale L. Brooks, Property/Casualty    Property/Casualty Product
                         Product Development and Pricing    Development and Pricing Vice
                         Vice President                     President, Farm Bureau Life
                                                            Insurance Company

                       Paul Grinvalds, Financial Planning   Financial Planning Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       Roger F. Grefe, Investment           Investment Management Vice
                         Management Vice President          President, Farm Bureau Life
                                                            Insurance Company
</TABLE>

- --------------
 * The  principal  business  address  of each  person  listed,  unless otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The principal  occupation shown  reflects the  principal employment  of  each
   individual  during  the past  five years.  Corporate  positions may,  in some
   instances, have changed during the period.

                                       44
<PAGE>

<TABLE>
<CAPTION>
                       NAME AND POSITION                    PRINCIPAL OCCUPATION
                         WITH THE COMPANY*                  LAST FIVE YEARS**
                       -----------------------------------  -----------------------------------
                       <S>                                  <C>
                       Curtis J. Lankford, Farm and         Farm and Commercial Vice President,
                         Commercial Vice President          Farm Bureau Life Insurance Company

                       Thomas E. Eppenauer, Claims Vice     Claims Vice President, Farm Bureau
                         President                          Life Insurance Company

                       Oscar J. Olsen, Crop Insurance Vice  Crop Insurance Vice President, Farm
                         President                          Bureau Life Insurance Company

                       Richard W. Pope, Automobile and      Automobile and Personal Lines Vice
                         Personal Lines Vice President      President, Farm Bureau Life
                                                            Insurance Company

                       Clayton L. Porter, Operations Vice   Operations Vice President, Farm
                         President                          Bureau Life Insurance Company

                       Robert J. Rummelhart, Fixed Income   Fixed Income Vice President, Farm
                         Vice President                     Bureau Life Insurance Company

                       Lou Ann Sandburg, Investment Vice    Investment Vice President,
                         President, Securities              Securities, Farm Bureau Life
                                                            Insurance Company

                       Roger PJ Soener, Real Estate Vice    Real Estate Vice President, Farm
                         President                          Bureau Life Insurance Company

                       Jeffrey R. Tollefson, Investment     Investment Vice President,
                         Vice President, Alternative        Alternative Investments, Farm
                         Investments                        Bureau Life Insurance Company

                       DeWayne E. Stroud, Claims            Claims Litigation Vice President,
                         Litigation Vice President          Farm Bureau Life Insurance Company

                       Terry B. Swim, Information Systems   Information Systems Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       Christopher L. Van Note, Education   Education Services Vice President,
                         Services Vice President            Farm Bureau Life Insurance Company

                       James P. Brannen, Tax Planning and   Tax Planning and Compliance Vice
                         Compliance Vice President          President, Farm Bureau Life
                                                            Insurance Company

                       Ronald J. Palmer, Agency Services    Agency Services Vice President,
                         Vice President                     Farm Bureau Life Insurance Company

                       Christopher G. Daniels, Life         Life Product Development and
                         Product Development and Pricing    Pricing Vice President, Farm Bureau
                         Vice President                     Life Insurance Company

                       James M. Mincks, Human Resources     Human Resources Vice President,
                         Vice President                     Farm Bureau Life Insurance Company
</TABLE>

- ----------------
 * The  principal  business  address  of each  person  listed,  unless otherwise
   indicated, is 5400 University Avenue, West Des Moines, Iowa 50266.
** The principal  occupation shown  reflects the  principal employment  of  each
   individual  during  the past  five years.  Corporate  positions may,  in some
   instances, have changed during the period.

                                       45
<PAGE>
- --------------------------------------------------------------------------------
LEGAL MATTERS          Sutherland, Asbill  & Brennan  of Washington,  D.C.,  has
                       provided  advice  on  certain legal  matters  relating to
                       federal securities laws applicable to the issuance of the
                       flexible premium variable life insurance policy described
                       in this Prospectus. All matters of Iowa law pertaining to
                       the Policy, including the validity of the Policy and  the
                       Company's  right to issue the Policy under Iowa Insurance
                       Law, have been passed upon  by Stephen M. Morain,  Senior
                       Vice President and General Counsel of the Company.
- --------------------------------------------------------------------------------
LEGAL PROCEEDINGS      There  are  no legal  proceedings  to which  the Variable
                       Account is a party or to which the assets of the Variable
                       Account are subject. The Company  is not involved in  any
                       litigation  that is of material importance in relation to
                       its total assets or that relates to the Variable Account.
- --------------------------------------------------------------------------------
EXPERTS                The financial  statements  of  the  Variable  Account  at
                       December  31, 1994 and for each of the three years in the
                       period ended December  31, 1994,  and of  the Company  at
                       December  31, 1994  and 1993  and for  each of  the three
                       years in the  period ended December  31, 1994,  appearing
                       herein,   have  been  audited  by   Ernst  &  Young  LLP,
                       independent auditors, as  set forth  in their  respective
                       reports   thereon  appearing  elsewhere  herein  and  are
                       included in  reliance upon  such reports  given upon  the
                       authority  of  such firms  as  experts in  accounting and
                       auditing.

                       Actuarial matters included in  this Prospectus have  been
                       examined   by  JoAnn   W.  Rumelhart,   FSA,  MAAA,  Vice
                       President-Life Operations, as stated in the opinion filed
                       as an exhibit to the registration statement.
- --------------------------------------------------------------------------------
OTHER INFORMATION      A  registration  statement  has   been  filed  with   the
                       Securities  and Exchange Commission  under the Securities
                       Act of  1933,  as amended,  with  respect to  the  Policy
                       offered  hereby. This Prospectus does not contain all the
                       information set forth in  the registration statement  and
                       the   amendments   and  exhibits   to   the  registration
                       statement, to all of which reference is made for  further
                       information  concerning the Variable Account, the Company
                       and the Policy  offered hereby.  Statements contained  in
                       this  Prospectus  as to  the contents  of the  Policy and
                       other legal  instruments are  summaries. For  a  complete
                       statement of the terms thereof, reference is made to such
                       instruments as filed.
- --------------------------------------------------------------------------------
                       FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
                       The  financial statements of the Company included in this
                       Prospectus should  be  distinguished from  the  financial
                       statements   of  the  Variable   Account  and  should  be
                       considered only as bearing on the ability of the  Company
                       to  meet its obligations under  the Policies. They should
                       not  be   considered  as   bearing  on   the   investment
                       performance of the assets held in the Variable Account.




                                       46


<PAGE>
                    [THIS PAGE IS LEFT BLANK INTENTIONALLY]

                                       47
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Participants
Farm Bureau Life Insurance Company

We  have audited the  accompanying statement of  net assets of  Farm Bureau Life
Variable Account (comprising, respectively, the Growth Common Stock, High  Grade
Bond,  High Yield Bond, Managed, Money Market,  and Blue Chip Subaccounts) as of
December 31, 1994, and the related  statements of operations and changes in  net
assets  for each of  the three years  in the period  then ended. These financial
statements  are   the   responsibility   of  the   Account'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 securities owned as of December 31, 1994, by correspondence with
the  transfer agent. 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
subaccounts constituting the Farm Bureau  Life Variable Account at December  31,
1994,  and the results of  their operations and changes  in their net assets for
each of the three years in the  period then ended, in conformity with  generally
accepted accounting principles.

                                                              [LOGO]
Des Moines, Iowa
February 28, 1995

                                       48
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                            STATEMENT OF NET ASSETS
                               DECEMBER 31, 1994

<TABLE>
<S>                                                                                         <C>
ASSETS
Investments in FBL Variable Insurance Series Fund:
  Growth Common Stock Subaccount:
    Growth Common Stock Portfolio, 627,416 shares at net asset value of $10.39 per share
     (cost $7,055,261)                                                                      $ 6,518,854
  High Grade Bond Subaccount:
    High Grade Bond Portfolio, 99,731 shares at net asset value of $9.44 per share (cost
     $998,263)                                                                                  941,462
  High Yield Bond Subaccount:
    High Yield Bond Portfolio, 124,707 shares at net asset value of $9.32 per share (cost
     $1,243,062)                                                                              1,162,272
  Managed Subaccount:
    Managed Portfolio, 604,565 shares at net asset value of $9.93 per share (cost
     $6,779,114)                                                                              6,003,331
  Money Market Subaccount:
    Money Market Portfolio, 35,931 shares at net asset value of $1.00 per share (cost
     $35,931)                                                                                    35,931
  Blue Chip Subaccount:
    Blue Chip Portfolio, 156,303 shares at net asset value of $15.82 per share (cost
     $2,320,947)                                                                              2,472,708
                                                                                            -----------
Total investments (cost $18,432,578)                                                         17,134,558
LIABILITIES                                                                                          --
                                                                                            -----------
NET ASSETS (NOTE 6)                                                                         $17,134,558
                                                                                            -----------
                                                                                            -----------
</TABLE>

<TABLE>
<CAPTION>
                                                                                    UNITS          UNIT VALUE    EXTENDED VALUE
                                                                              -------------------------------------------------
<S>                                                                           <C>                 <C>            <C>
Net assets are represented by:
  Growth Common Stock Subaccount                                                  421,816.587009  $   15.454238  $    6,518,854
  High Grade Bond Subaccount                                                       65,504.679819      14.372443         941,462
  High Yield Bond Subaccount                                                       71,351.034810      16.289483       1,162,272
  Managed Subaccount                                                              381,666.541270      15.729257       6,003,331
  Money Market Subaccount                                                           3,038.161756      11.826717          35,931
  Blue Chip Subaccount                                                            141,902.734939      17.425372       2,472,708
                                                                                                                 --------------
Total net assets                                                                                                 $   17,134,558
                                                                                                                 --------------
                                                                                                                 --------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       49
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                                                       GROWTH COMMON STOCK
                                                                          COMBINED                          SUBACCOUNT
                                                             ----------------------------------  --------------------------------
                                                                         YEAR ENDED                         YEAR ENDED
                                                                        DECEMBER 31                        DECEMBER 31
                                                                 1994        1993       1992        1994       1993       1992
                                                             --------------------------------------------------------------------
<S>                                                          <C>           <C>        <C>        <C>         <C>        <C>
Investment income:
  Dividend income                                            $  1,037,561  $ 701,927  $ 105,934  $  366,515  $ 328,196  $  42,376
  Administrative charges (NOTE 2)                                (124,327)   (49,288)   (13,240)    (45,358)   (16,950)    (5,041)
                                                             --------------------------------------------------------------------
Net investment income                                             913,234    652,639     92,694     321,157    311,246     37,335
Net realized and unrealized gain (loss) on investments:
  Net realized gain (loss) from investment transactions           (15,607)    25,431      5,372      (7,916)     9,563      1,968
  Change in unrealized appreciation/depreciation of
    investments                                                (1,409,360)    54,089     43,199    (565,067)    10,505     11,521
                                                             --------------------------------------------------------------------
Net gain (loss) on investments                                 (1,424,967)    79,520     48,571    (572,983)    20,068     13,489
                                                             --------------------------------------------------------------------
Net increase (decrease) in net assets resulting from
   operations                                                $   (511,733) $ 732,159  $ 141,265  $ (251,826) $ 331,314  $  50,824
                                                             --------------------------------------------------------------------
                                                             --------------------------------------------------------------------

<CAPTION>
                                                                 HIGH GRADE BOND SUBACCOUNT         HIGH YIELD BOND SUBACCOUNT
                                                             ----------------------------------  --------------------------------
                                                                         YEAR ENDED                         YEAR ENDED
                                                                        DECEMBER 31                        DECEMBER 31
                                                                 1994        1993       1992        1994       1993       1992
                                                             --------------------------------------------------------------------
<S>                                                          <C>           <C>        <C>        <C>         <C>        <C>
Investment income:
  Dividend income                                            $     62,855  $  35,199  $  13,724  $   97,005  $  47,811  $  15,698
  Administrative charges (NOTE 2)                                  (7,181)    (4,190)    (1,521)     (8,145)    (4,276)    (1,445)
                                                             --------------------------------------------------------------------
Net investment income                                              55,674     31,009     12,203      88,860     43,535     14,253
Net realized and unrealized gain (loss) on investments:
  Net realized gain (loss) from investment transactions            (2,084)       348        298      (1,504)     1,119        459
  Change in unrealized appreciation/depreciation of
    investments                                                   (60,346)       476      1,552    (101,553)    17,842      1,522
                                                             --------------------------------------------------------------------
Net gain (loss) on investments                                    (62,430)       824      1,850    (103,057)    18,961      1,981
                                                             --------------------------------------------------------------------
Net increase (decrease) in net assets resulting from
   operations                                                $     (6,756) $  31,833  $  14,053  $  (14,197) $  62,496  $  16,234
                                                             --------------------------------------------------------------------
                                                             --------------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       50
<PAGE>
<TABLE>
<CAPTION>
                                     MANAGED SUBACCOUNT             MONEY MARKET SUBACCOUNT           BLUE CHIP SUBACCOUNT
                             --------------------------------  -------------------------------  -------------------------------
                                         YEAR ENDED                       YEAR ENDED                       YEAR ENDED
                                        DECEMBER 31                       DECEMBER 31                      DECEMBER 31
                                 1994       1993       1992       1994       1993       1992       1994       1993       1992
                              --------------------------------------------------------------------------------------------------
<S>                           <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>
Investment income:
  Dividend income             $  469,045  $ 261,932  $  18,276  $   1,247  $     587  $     441  $  40,894  $  28,202  $  15,419
  Administrative charges
    (NOTE 2)                     (44,750)   (13,292)    (1,138)      (304)      (200)      (119)   (18,589)   (10,380)    (3,976)
                              --------------------------------------------------------------------------------------------------
Net investment income            424,295    248,640     17,138        943        387        322     22,305     17,822     11,443
Net realized and unrealized
  gain (loss) on investments:
  Net realized gain (loss)
    from investment
    transactions                 (14,100)     2,505        335         --         --         --      9,997     11,896      2,312
  Change in unrealized
    appreciation/depreciation
    of investments              (683,673)   (92,155)     1,349         --         --         --      1,279    117,421     27,255
                              --------------------------------------------------------------------------------------------------
Net gain (loss) on
  investments                   (697,773)   (89,650)     1,684         --         --         --     11,276    129,317     29,567
                              --------------------------------------------------------------------------------------------------

Net increase (decrease) in
  net assets resulting from
  operations                  $ (273,478) $ 158,990  $  18,822  $     943  $     387  $     322  $  33,581  $ 147,139  $  41,010
                              --------------------------------------------------------------------------------------------------
                              --------------------------------------------------------------------------------------------------
</TABLE>

                                       51
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                      STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                                                        GROWTH
                                                                                                     COMMON STOCK
                                                                 COMBINED                             SUBACCOUNT
                                                   -------------------------------------  -----------------------------------
                                                                YEAR ENDED                            YEAR ENDED
                                                                DECEMBER 31                           DECEMBER 31
                                                       1994         1993         1992         1994         1993       1992
<S>                                                <C>           <C>          <C>         <C>           <C>         <C>
                                                   --------------------------------------------------------------------------
Operations:
  Net investment income                            $    913,234  $   652,639  $   92,694  $    321,157  $  311,246  $  37,335
  Net realized gain (loss) from investment
    transactions                                        (15,607)      25,431       5,372        (7,916)      9,563      1,968
  Change in unrealized appreciation/depreciation
    of investments                                   (1,409,360)      54,089      43,199      (565,067)     10,505     11,521
                                                   --------------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                     (511,733)     732,159     141,265      (251,826)    331,314     50,824
Capital share transactions (NOTE 5):
  Transfers of net premiums                          12,057,583    7,719,468   2,376,133     4,884,501   2,618,609    764,674
  Transfers of death benefits                                --          233          --            --         175         --
  Transfers of surrenders                              (280,286)     (73,390)    (34,065)     (113,833)    (12,516)    (7,694)
  Transfers of policy loans                            (268,564)    (152,052)    (24,911)     (129,057)    (70,318)   (13,201)
  Transfers of cost of insurance and transfer
    charges                                          (2,988,193)  (1,314,969)   (458,651)   (1,123,660)   (406,386)  (154,522)
  Transfers between subaccounts                        (274,657)     (63,345)    (40,922)      (84,996)    (28,043)   (14,293)
                                                   --------------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from capital share transactions                    8,245,883    6,115,945   1,817,584     3,432,955   2,101,521    574,964
                                                   --------------------------------------------------------------------------
Total increase (decrease) in net assets               7,734,150    6,848,104   1,958,849     3,181,129   2,432,835    625,788
Net assets at beginning of year                       9,400,408    2,552,304     593,455     3,337,725     904,890    279,102
                                                   --------------------------------------------------------------------------
Net assets at end of year                          $ 17,134,558  $ 9,400,408  $2,552,304  $  6,518,854  $3,337,725  $ 904,890
                                                   --------------------------------------------------------------------------
                                                   --------------------------------------------------------------------------
</TABLE>

                                       52
<PAGE>
<TABLE>
<CAPTION>
                            HIGH GRADE BOND SUBACCOUNT        HIGH YIELD BOND SUBACCOUNT               MANAGED SUBACCOUNT
                         --------------------------------- ----------------------------------  ----------------------------------
                                    YEAR ENDED                          YEAR ENDED                         YEAR ENDED
                                    DECEMBER 31                         DECEMBER 31                        DECEMBER 31
                            1994       1993         1992        1994       1993        1992        1994        1993         1992
<S>                      <C>       <C>          <C>         <C>         <C>         <C>        <C>          <C>         <C>
                         ---------------------------------------------------------------------------------------------------------
Operations:
  Net investment income  $  55,674    $ 31,009    $ 12,203  $   88,860   $  43,535   $ 14,253  $   424,295  $  248,640    $ 17,138
  Net realized gain
   (loss) from
   investment
   transactions             (2,084)        348         298      (1,504)      1,119        459      (14,100)      2,505         335
  Change in unrealized
   appreciation/
   depreciation of
   investments             (60,346)        476       1,552    (101,553)     17,842      1,522     (683,673)    (92,155)      1,349
                         ---------------------------------------------------------------------------------------------------------
Net increase (decrease)
 in net assets resulting
 from operations            (6,756)     31,833      14,053     (14,197)     62,496     16,234     (273,478)    158,990      18,822
Capital share
 transactions (NOTE 5):
  Transfers of net
   premiums                472,154     441,358     290,704     749,481     483,929    299,142    4,455,735   3,149,038     268,441
  Transfers of death
   benefits                     --          --          --          --          --         --           --          --          --
  Transfers of
   surrenders               (7,186)     (1,765)     (4,951)    (21,981)    (12,694)    (1,310)     (68,697)    (24,430)     (8,899)
  Transfers of policy
   loans                   (12,693)     (9,290)       (579)    (16,467)     (7,195)    (4,118)     (77,932)    (46,468)     (2,243)
  Transfers of cost
   of insurance and
   transfer charges       (139,626)    (98,580)    (49,194)   (191,048)   (126,734)   (57,581)  (1,125,916)   (410,183)    (37,823)
  Transfers between
   subaccounts             (15,124)     (4,090)     (1,076)    (25,938)     (6,264)   (10,676)     (92,453)     65,387       1,136
                         ---------------------------------------------------------------------------------------------------------
Net increase (decrease)
 in net assets resulting
 from capital share
 transactions              297,525     327,633     234,904     494,047     331,042    225,457    3,090,737   2,733,344     220,612
                         ---------------------------------------------------------------------------------------------------------
Total increase
 (decrease) in net
 assets                    290,769     359,466     248,957     479,850     393,538    241,691    2,817,259   2,892,334     239,434
Net assets at beginning
 of year                   650,693     291,227      42,270     682,422     288,884     47,193    3,186,072     293,738      54,304
                         ---------------------------------------------------------------------------------------------------------
Net assets at end of
 year                    $ 941,462    $650,693    $291,227  $1,162,272   $ 682,422   $288,884  $ 6,003,331  $3,186,072    $293,738
                         ---------------------------------------------------------------------------------------------------------
                         ---------------------------------------------------------------------------------------------------------





</TABLE>

                                       53
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                                           MONEY MARKET SUBACCOUNT                BLUE CHIP SUBACCOUNT
                                                     -----------------------------------  -------------------------------------
                                                                 YEAR ENDED                             YEAR ENDED
                                                                 DECEMBER 31                            DECEMBER 31
                                                       1994         1993         1992        1994          1993         1992
<S>                                                  <C>        <C>            <C>        <C>          <C>            <C>
                                                     --------------------------------------------------------------------------
Operations:
  Net investment income                              $     943    $     387    $     322  $    22,305   $    17,822   $  11,443
  Net realized gain (loss) from investment
   transactions                                             --           --           --        9,997        11,896       2,312
  Change in unrealized appreciation/depreciation of
    investments                                             --           --           --        1,279       117,421      27,255
                                                     --------------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                         943          387          322       33,581       147,139      41,010
Capital share transactions (NOTE 5):
  Transfers of net premiums                             20,472       31,211        4,282    1,475,240       995,323     748,890
  Transfers of death benefits                               --           --           --           --            58          --
  Transfers of surrenders                                 (366)         (30)        (169)     (68,223)      (21,955)    (11,042)
  Transfers of policy loans                               (675)        (992)          (3)     (31,740)      (17,789)     (4,767)
  Transfers of cost of insurance and transfer
    charges                                             (7,693)      (5,087)      (4,278)    (400,250)     (267,999)   (155,253)
  Transfers between subaccounts                        (10,118)      (5,911)      (2,756)     (46,028)      (84,424)    (13,257)
                                                     --------------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from capital share transactions                       1,620       19,191       (2,924)     928,999       603,214     564,571
                                                     --------------------------------------------------------------------------
Total increase (decrease) in net assets                  2,563       19,578       (2,602)     962,580       750,353     605,581
Net assets at beginning of year                         33,368       13,790       16,392    1,510,128       759,775     154,194
                                                     --------------------------------------------------------------------------
Net assets at end of year                            $  35,931    $  33,368    $  13,790  $ 2,472,708   $ 1,510,128   $ 759,775
                                                     --------------------------------------------------------------------------
                                                     --------------------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       54
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1994

1. SIGNIFICANT ACCOUNTING POLICIES
Farm  Bureau  Life Variable  Account (the  Account) is  a unit  investment trust
registered under the Investment Company Act of 1940. The Account was established
as a separate investment account within Farm Bureau Life Insurance Company  (the
Company) to fund flexible premium variable life insurance policies.

The  Account  has six  separate subaccounts,  each of  which invests  solely, as
directed by contract owners, in a different portfolio of FBL Variable  Insurance
Series  Fund (the Fund), an  open-end, diversified management investment company
sponsored by  the Company.  Contract owners  also may  direct investments  to  a
guaranteed interest subaccount held in the general assets of the Company.

Investments  in shares  of the  Fund are  stated at  market value,  which is the
closing net asset value per  share as determined by  the Fund. The average  cost
basis has been used in determining the net realized gain or loss from investment
transactions   and  unrealized  appreciation  or  depreciation  on  investments.
Dividends paid to the Account are automatically reinvested in shares of the Fund
on the payable date.

2. EXPENSE CHARGES
The Account pays the  Company certain amounts relating  to the distribution  and
administration  of the policies  funded by the Account  and as reimbursement for
certain mortality  and  other  risks  assumed  by  the  Company.  The  following
summarizes those amounts.

PREMIUM  EXPENSE CHARGE:  Premiums paid by  the contractholders are reduced by a
5% sales  charge  (used to  compensate  the  Company for  expenses  incurred  in
connection  with the distribution of  the policies) and a  2% premium tax charge
(used to compensate the Company for premium taxes imposed by various states  and
political subdivisions).

COST  OF  INSURANCE.    The Company  assumes  the  responsibility  for providing
insurance benefits included in the policy.  The cost of insurance is  determined
each  month based upon the applicable  insurance rate and current death benefit.
Also, the cost  of insurance includes  a flat monthly  administration charge  of
$3.00  and a  first year  monthly charge  based on  age and  amount of insurance
inforce. The aggregate cost of insurance can vary from month to month since  the
determination  of both the insurance rate  and the current death benefit depends
on a number of variables as described in the Account's prospectus.

ADMINISTRATIVE CHARGE:  The  Company will deduct a  daily mortality and  expense
risk  charge from the Account at an effective annual rate of .90% of the average
daily net assets value  of the Account.  These charges will  be deducted by  the
Company  in return for its assumption of risks associated with adverse mortality
experience or excess administrative expenses in connection with policies issued.

OTHER CHARGES:  A transfer charge of $25 will be imposed for the second and each
subsequent transfer  between subaccounts  in any  one policy  year. A  surrender
charge  equal to  the lesser of  $25 or 2.0%  of the amount  surrendered will be
imposed in the event of a partial or full contract surrender or lapse.

3. FEDERAL INCOME TAXES
The operations of the Account form a part of, and are taxed with, operations  of
the  Company, which is  taxed as a  "life insurance company"  under the Internal
Revenue Code.  Under current  law,  no federal  income  taxes are  payable  with
respect  to the  Account's net  investment income and  the net  realized gain on
investments. Accordingly, no charge  for income tax is  currently being made  to
the  Account. If such taxes are incurred by  the Company in the future, a charge
to the Account may be assessed.

                                       55
<PAGE>
                       FARM BUREAU LIFE VARIABLE ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4. INVESTMENT TRANSACTIONS
The  aggregate  cost  of  investment  securities  purchased  and  proceeds  from
investment securities sold by subaccount are as follows:

<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31
                                                          --------------------------------------------------------------------
                                                                   1994                   1993                   1992
                                                          ----------------------  ---------------------  ---------------------
                                                           PURCHASES     SALES    PURCHASES     SALES    PURCHASES     SALES
                                                          --------------------------------------------------------------------
<S>                                                       <C>          <C>        <C>         <C>        <C>         <C>
Growth Common Stock Subaccount                            $ 4,084,035  $ 329,923  $2,519,063  $ 106,296  $  654,957  $  42,658
High Grade Bond Subaccount                                    404,442     51,243     386,918     28,276     264,325     17,218
High Yield Bond Subaccount                                    657,604     74,697     409,428     34,851     265,091     25,381
Managed Subaccount                                          3,726,025    210,993   3,041,844     59,860     249,135     11,385
Money Market Subaccount                                        23,735     21,172      35,850     16,272      10,371     12,973
Blue Chip Subaccount                                        1,084,139    132,835     756,322    135,286     635,368     59,355
                                                          --------------------------------------------------------------------
Combined                                                  $ 9,979,980  $ 820,863  $7,149,425  $ 380,841  $2,079,247  $ 168,970
                                                          --------------------------------------------------------------------
                                                          --------------------------------------------------------------------
</TABLE>

5. SUMMARY OF CHANGES FROM UNIT TRANSACTIONS
Transactions in units of each subaccount of the Account were as follows:
<TABLE>
<CAPTION>
                                                                                                                 NET INCREASE
                                                                    UNITS SOLD           UNITS REDEEMED           (DECREASE)
                                                              ----------------------  --------------------  ----------------------
                                                                UNITS      AMOUNT       UNITS     AMOUNT      UNITS      AMOUNT
                                                              --------------------------------------------------------------------
<S>                                                           <C>        <C>          <C>        <C>        <C>        <C>
YEAR ENDED DECEMBER 31, 1994
Growth Common Stock Subaccount                                  235,366  $ 3,717,521     18,098  $ 284,566    217,268  $ 3,432,955
High Grade Bond Subaccount                                       23,824      341,587      3,077     44,062     20,747      297,525
High Yield Bond Subaccount                                       34,294      560,599      4,040     66,552     30,254      494,047
Managed Subaccount                                              201,404    3,256,980     10,453    166,243    190,951    3,090,737
Money Market Subaccount                                           1,936       22,488      1,798     20,868        138        1,620
Blue Chip Subaccount                                             60,441    1,043,245      6,682    114,246     53,759      928,999
                                                              --------------------------------------------------------------------
COMBINED                                                        557,265  $ 8,942,420     44,148  $ 696,537    513,117  $ 8,245,883
                                                              --------------------------------------------------------------------
                                                              --------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1993
Growth Common Stock Subaccount                                  140,419  $ 2,190,868      5,817  $  89,347    134,602  $ 2,101,521
High Grade Bond Subaccount                                       24,876      351,718      1,713     24,085     23,163      327,633
High Yield Bond Subaccount                                       23,053      361,616      1,963     30,574     21,090      331,042
Managed Subaccount                                              172,147    2,779,910      2,823     46,566    169,324    2,733,344
Money Market Subaccount                                           3,084       35,264      1,404     16,073      1,680       19,191
Blue Chip Subaccount                                             45,544      728,120      7,688    124,906     37,856      603,214
                                                              --------------------------------------------------------------------
Combined                                                        409,123  $ 6,447,496     21,408  $ 331,551    387,715  $ 6,115,945
                                                              --------------------------------------------------------------------
                                                              --------------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1992
Growth Common Stock Subaccount                                   49,125  $   612,580      2,794  $  37,616     46,331  $   574,964
High Grade Bond Subaccount                                       19,422      250,601      1,195     15,697     18,227      234,904
High Yield Bond Subaccount                                       18,049      249,393      1,717     23,936     16,332      225,457
Managed Subaccount                                               17,658      230,859        805     10,247     16,853      220,612
Money Market Subaccount                                             890        9,977      1,155     12,901       (265)      (2,924)
Blue Chip Subaccount                                             42,406      619,950      3,284     55,379     39,122      564,571
                                                              --------------------------------------------------------------------
Combined                                                        147,550  $ 1,973,360     10,950  $ 155,776    136,600  $ 1,817,584
                                                              --------------------------------------------------------------------
                                                              --------------------------------------------------------------------
</TABLE>

6. NET ASSETS
The  Account has an unlimited number  of units of beneficial interest authorized
with no par value. Net assets as of December 31, 1994 consisted of:
<TABLE>
<CAPTION>
                                                GROWTH      HIGH GRADE    HIGH YIELD
                                             COMMON STOCK      BOND          BOND        MANAGED     MONEY MARKET    BLUE CHIP
                                 COMBINED     SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT    SUBACCOUNT     SUBACCOUNT
                                ------------------------------------------------------------------------------------------------
<S>                             <C>          <C>           <C>           <C>           <C>           <C>            <C>
Paid-in capital                 $16,726,431   $6,365,878    $  899,079    $1,093,856    $6,094,815     $  33,728     $2,239,075
Accumulated undistributed net
 investment income                1,721,753      697,299       101,268       150,710       698,399         2,203         71,874
Accumulated undistributed net
 realized gain from investment
 transactions                       (15,606)      (7,916)       (2,084)       (1,504)      (14,100)           --          9,998
Net unrealized appreciation
 (depreciation) of investments   (1,298,020)    (536,407)      (56,801)      (80,790)     (775,783)           --        151,761
                                ------------------------------------------------------------------------------------------------
Net assets                      $17,134,558   $6,518,854    $  941,462    $1,162,272    $6,003,331     $  35,931     $2,472,708
                                ------------------------------------------------------------------------------------------------
                                ------------------------------------------------------------------------------------------------
</TABLE>

                                       56
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Farm Bureau Life Insurance Company

We  have audited the accompanying statutory-basis  balance sheets of Farm Bureau
Life Insurance  Company  as of  December  31, 1994  and  1993, and  the  related
statutory-basis  statements of operations, changes in  net worth, and cash flows
for each  of the  three  years in  the period  ended  December 31,  1994.  These
financial  statements are  the responsibility  of the  Company's management. Our
responsibility is to report on these financial statements based on our audits.

We conducted our audits of the accompanying statutory-basis financial statements
in accordance with generally accepted auditing standards; however, as  discussed
in  the  following paragraph,  we were  not  engaged to  determine or  audit the
effects of  variances  between  statutory  accounting  practices  and  generally
accepted  accounting principles.  Generally accepted  auditing 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  on  the   accompanying
statutory-basis financial statements.

The  Company  presents its  financial statements  in conformity  with accounting
practices prescribed  or  permitted by  the  Insurance Division,  Department  of
Commerce,  of the State  of Iowa. When  statutory-basis financial statements are
presented for purposes other than for filing with a regulatory agency, generally
accepted auditing standards require that an auditors' report on such  statements
indicate  whether  they  are  presented in  conformity  with  generally accepted
accounting principles. The accounting  practices used by  the Company vary  from
generally accepted accounting principles as explained in Note 1, and the Company
has  not determined  the effects  of these  variances. Accordingly,  we were not
engaged to audit, and we did not audit the effects of these variances. Since the
accompanying financial  statements  do  not  purport to  be  a  presentation  in
conformity  with  generally  accepted accounting  principles,  we are  not  in a
position to  express,  and  we do  not  express,  an opinion  on  the  financial
statements  referred to  above as  to fair  presentation of  financial position,
results of  operations, or  cash  flows in  conformity with  generally  accepted
accounting principles.

In  our  opinion, the  statutory-basis  financial statements  referred  to above
present fairly, in all material respects, the financial position of Farm  Bureau
Life  Insurance Company  at December 31,  1994 and  1993 and the  results of its
operations and its cash flows  for each of the three  years in the period  ended
December  31,  1994,  in  conformity  with  accounting  practices  prescribed or
permitted by the  Insurance Division, Department  of Commerce, of  the State  of
Iowa.

                                                              [LOGO]
Des Moines, Iowa
March 24, 1995

                                       57
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                       BALANCE SHEETS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                                                                        DECEMBER 31
                                                                                          ---------------------------------------
                                                                                                 1994                 1993
                                                                                          -------------------  ------------------
<S>                                                                                       <C>                  <C>
ADMITTED ASSETS (NOTES 2, 4 AND 11)
Bonds (NOTE 7):
  United States Government and agencies                                                   $       242,853,489  $      146,253,012
  State, municipal and other governments                                                           22,325,325           3,546,326
  Public utilities                                                                                 84,239,869          45,108,653
  Industrial and miscellaneous                                                                    908,841,302         482,341,967
  Subsidiaries and affiliates                                                                      12,502,405          18,088,230
                                                                                          -------------------  ------------------
                                                                                                1,270,762,390         695,338,188
Preferred stocks                                                                                   42,467,544          56,245,992
Common stocks:
  Unaffiliated companies (cost of $48,576,700 in 1994 and
    $39,238,226 in 1993)                                                                           43,607,467          48,253,036
  Affiliated companies (cost of $57,529,458 in 1994 and
    $51,248,246 in 1993)                                                                           57,749,559          86,317,308
Mortgage loans on real estate                                                                     238,268,920         140,006,810
Real estate                                                                                        30,580,222          31,898,943
Policy loans (NOTE 5)                                                                              87,952,253          75,501,476
Cash and short-term investments                                                                   109,951,383          20,907,251
Other invested assets                                                                              59,723,408          19,025,976
                                                                                          -------------------  ------------------
Cash and invested assets                                                                        1,941,063,146       1,173,494,980
Due from non-affiliated reinsurers (NOTE 6)                                                           759,066             340,192
Federal income taxes recoverable (NOTE 8)                                                           5,981,571           3,137,195
Premiums deferred and uncollected (NOTE 5)                                                          5,252,799          29,896,402
Investment income due and accrued                                                                  21,636,433          13,722,576
Receivable from affiliates and subsidiaries (NOTE 10)                                               1,029,965           6,070,976
Other assets                                                                                        8,505,297           2,454,236
Assets of separate accounts                                                                        28,042,877           9,400,408

                                                                                          -------------------  ------------------
Total admitted assets                                                                     $     2,012,271,154  $    1,238,516,965
                                                                                          -------------------  ------------------
                                                                                          -------------------  ------------------
</TABLE>

                                       58
<PAGE>

<TABLE>
<CAPTION>
                                                                                                        DECEMBER 31
                                                                                          ---------------------------------------
                                                                                                 1994                 1993
                                                                                          -------------------  ------------------
<S>                                                                                       <C>                  <C>
LIABILITIES AND NET WORTH
Liabilities:
  Policy reserves (NOTES 2, 5, 6 AND 9):
    Life and annuity                                                                      $     1,442,266,106  $      769,853,468
    Accident and health                                                                            25,006,822          23,508,214
    Supplementary contracts without life contingencies                                             95,207,917          81,213,334
    Policyholders' dividend accumulations                                                          61,916,596          57,092,168
                                                                                          -------------------  ------------------
                                                                                                1,624,397,441         931,667,184
  Policy and contract claims (NOTES 5 AND 6):
    Life                                                                                            4,908,885          18,919,803
    Accident and health                                                                               817,198           1,672,396
  Other policyholders' funds:
    Dividends payable to policyholders                                                             34,982,519          22,142,998
    Premium deposit funds and other                                                                 4,039,565           3,933,744
  Interest maintenance reserve                                                                     11,051,956           6,598,604
  Federal income taxes payable (NOTE 8)                                                               149,837                  --
  Borrowed money (NOTES 2, 4 AND 7)                                                                 6,387,510           7,316,090
  Reinsurance in unauthorized companies                                                                   527             193,815
  Liability for deferred compensation and other employee benefit plans (NOTES 5 AND 9)             41,095,008          20,609,323
  Other liabilities                                                                                23,279,796          17,378,248
  Asset valuation reserve                                                                          26,841,639          21,554,446
  Liabilities of separate accounts (NOTE 2)                                                        27,460,540           9,400,408
                                                                                          -------------------  ------------------
Total liabilities                                                                               1,805,412,421       1,061,387,059
Commitments and contingencies (NOTES 4, 8, 9 AND 11)
Net worth:
  First preferred stock, 7 1/2% cumulative, par value $50 per share -- authorized 6,000
    shares                                                                                                 --                  --
  Common stock, par value $50 per share -- authorized 25,000 shares,
    issued and outstanding 23,880.28 shares                                                         1,194,014           1,194,014
  Additional paid-in capital                                                                       25,616,038          13,002,806
  Special funds:
    Premium fluctuation reserve                                                                       410,080           1,516,542
    Other special funds                                                                             1,000,000           2,000,000
  Unassigned funds for the protection of policyholders                                            178,638,601         159,416,544
                                                                                          -------------------  ------------------
Total net worth                                                                                   206,858,733         177,129,906
                                                                                          -------------------  ------------------
Total liabilities and net worth                                                           $     2,012,271,154  $    1,238,516,965
                                                                                          -------------------  ------------------
                                                                                          -------------------  ------------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       59
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                  STATEMENTS OF OPERATIONS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                                                           YEAR ENDED DECEMBER 31
                                                                            -----------------------------------------------------
                                                                                  1994               1993              1992
                                                                            -----------------  ----------------  ----------------
<S>                                                                         <C>                <C>               <C>
Revenues:
  Premiums and other considerations (NOTE 6):
    Life, annuity, and accident and health                                  $     121,842,553  $    119,901,879  $    114,318,423
    Supplementary contracts                                                         7,590,503        38,346,707        31,335,928
  Net investment income (NOTE 4)                                                   89,789,988        86,054,646        85,339,692
  Assets received pursuant to reinsurance assumption agreement (NOTE 3)           670,390,396                --                --
  Other income                                                                      3,511,797         3,800,639         3,649,110
                                                                            -----------------  ----------------  ----------------
                                                                                  893,125,237       248,103,871       234,643,153
Benefits and expenses:
  Benefits paid or provided for (NOTE 6):
    Death benefits                                                                 20,156,283        19,702,229        16,972,600
    Accident and health benefits                                                    4,705,896        18,588,866        23,064,580
    Annuity benefits                                                                8,587,680         5,809,220         7,576,495
    Surrender benefits                                                             17,168,533        15,857,328        16,710,028
    Payments on supplementary contracts                                             9,386,463        24,770,138        21,247,879
    Other benefits                                                                 12,918,167         5,357,136         5,123,444
    Increase in policy reserves, excluding amounts charged to surplus             691,674,490        67,548,722        64,309,592
                                                                            -----------------  ----------------  ----------------
                                                                                  764,597,512       157,633,639       155,004,618

  Commissions                                                                      14,157,575        13,974,140        12,439,328
  General expenses (NOTE 10)                                                       29,996,103        24,727,597        23,436,188
  Insurance taxes, licenses and fees                                                2,039,524         2,624,073         2,179,340
  Net transfers to separate accounts                                               19,172,178         6,066,656         1,801,674
  Other                                                                               473,079           402,532           366,487
                                                                            -----------------  ----------------  ----------------
                                                                                  830,435,971       205,428,637       195,227,635
                                                                            -----------------  ----------------  ----------------
Gain from operations before dividends to policyholders, federal income
  taxes, and net realized capital gains (losses)                                   62,689,266        42,675,234        39,415,518
Dividends to policyholders                                                         34,372,854        21,463,623        23,752,483
                                                                            -----------------  ----------------  ----------------
Net gain from operations before federal income taxes and net realized
  capital gains (losses)                                                           28,316,412        21,211,611        15,663,035
Federal income taxes (NOTE 8)                                                       7,713,099         5,627,796           579,382
                                                                            -----------------  ----------------  ----------------
Net gain from operations before net realized capital gains (losses)                20,603,313        15,583,815        15,083,653
Net realized capital gains (losses), less realized federal income tax
  expense (benefit) [1994 -- $(2,513,343); 1993 -- $4,024,976; 1992 --
  $3,445,838] and amounts transferred to interest maintenance reserve
  (1994 -- $1,204,898; 1993 -- $4,097,427; 1992 -- $3,360,546) (NOTE 4)           (31,616,031)        2,276,743         2,663,649
                                                                            -----------------  ----------------  ----------------
Net income (loss)                                                           $     (11,012,718) $     17,860,558  $     17,747,302
                                                                            -----------------  ----------------  ----------------
                                                                            -----------------  ----------------  ----------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       60
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
              STATEMENT OF CHANGES IN NET WORTH -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                                                                  UNASSIGNED
                                                                ADDITIONAL                         FUNDS FOR
                                                  COMMON          PAID-IN         SPECIAL        PROTECTION OF          TOTAL
                                                  STOCK           CAPITAL          FUNDS         POLICYHOLDERS        NET WORTH
                                              --------------  ---------------  --------------  -----------------  -----------------
<S>                                           <C>             <C>              <C>             <C>                <C>
Balance at January 1, 1992                    $    1,104,840  $        17,820  $    2,884,897  $     150,067,672  $     154,075,229
    Net income for 1992                                   --               --              --         17,747,302         17,747,302
    Net unrealized capital losses (NOTE 11)               --               --              --        (19,546,196)       (19,546,196)
    Increase in non-admitted assets                       --               --              --           (721,847)          (721,847)
    Increase in unauthorized reinsurance                  --               --              --           (351,851)          (351,851)
    Decrease in asset valuation reserve over
      prior year mandatory securities
      valuation reserve                                   --               --              --         13,403,550         13,403,550
    Increase in reserve for contingent
      retirement benefits                                 --               --              --             (5,708)            (5,708)
    Change in premium fluctuation valuation
      reserve                                             --               --          91,472            (91,472)                --
                                              --------------  ---------------  --------------  -----------------  -----------------
Balance at December 31, 1992                       1,104,840           17,820       2,976,369        160,501,450        164,600,479
    Issuance of 1,783.48 shares of common
      stock in exchange for 99.5% of Rural
      Security Life Insurance Company                 89,174       12,984,986              --                 --         13,074,160
    Net income for 1993                                   --               --              --         17,860,558         17,860,558
    Net unrealized capital losses (NOTE 11)               --               --              --         (1,727,880)        (1,727,880)
    Increase in non-admitted assets                       --               --              --           (382,681)          (382,681)
    Decrease in unauthorized reinsurance                  --               --              --          1,030,129          1,030,129
    Increase in asset valuation reserve                   --               --              --        (15,905,829)       (15,905,829)
    Increase in reserve for contingent
      retirement benefits                                 --               --              --             (3,662)            (3,662)
    Change in premium fluctuation valuation
      reserve                                             --               --         540,173           (540,173)                --
    Prior period federal income tax
      adjustments (NOTE 8)                                --               --              --           (128,375)          (128,375)
    Prior period accident and health policy
      reserve adjustment (NOTE 5)                         --               --              --         (1,286,993)        (1,286,993)
                                              --------------  ---------------  --------------  -----------------  -----------------
Balance at December 31, 1993                       1,194,014       13,002,806       3,516,542        159,416,544        177,129,906
    Contribution of minority interests of
      subsidiaries from parent                            --       12,613,232              --                 --         12,613,232
    Net loss for 1994                                     --               --              --        (11,012,718)       (11,012,718)
    Net unrealized capital gains (NOTE 11)                --               --              --         31,996,857         31,996,857
    Decrease in non-admitted assets                       --               --              --          3,801,626          3,801,626
    Decrease in unauthorized reinsurance                  --               --              --            193,288            193,288
    Increase in asset valuation reserve                   --               --              --         (5,287,193)        (5,287,193)
    Increase in net assets of separate
      accounts                                            --               --              --            582,337            582,337
    Increase in reserve for contingent
      retirement benefits                                 --               --              --         (1,795,812)        (1,795,812)
    Change in premium fluctuation valuation
      reserve                                             --               --      (1,106,462)         1,106,462                 --
    Change in other special funds                         --               --      (1,000,000)         1,000,000                 --
    Prior period accident and health policy
      reserve adjustment (NOTE 5)                         --               --              --         (1,055,767)        (1,055,767)
    Other                                                 --               --              --           (307,023)          (307,023)
                                              --------------  ---------------  --------------  -----------------  -----------------
Balance at December 31, 1994                  $    1,194,014  $    25,616,038  $    1,410,080  $     178,638,601  $     206,858,733
                                              --------------  ---------------  --------------  -----------------  -----------------
                                              --------------  ---------------  --------------  -----------------  -----------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       61
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                  STATEMENTS OF CASH FLOWS -- STATUTORY BASIS
<TABLE>
<CAPTION>
                                                                                        YEAR ENDED DECEMBER 31
                                                                       --------------------------------------------------------
                                                                               1994                1993              1992
                                                                       --------------------------------------------------------
<S>                                                                    <C>                   <C>               <C>
SOURCES OF CASH
Premiums and other considerations                                      $        153,483,829  $    153,614,742  $    127,578,953
Allowances and reserve adjustments on reinsurance ceded                             177,231           787,107           659,347
Net investment income received                                                   82,769,897        88,367,973        85,270,015
Net assets received pursuant to reinsurance assumption agreement                670,390,396                --                --
Net decrease (increase) in policy loans                                         (12,450,777)          745,900            38,563
Other income received                                                            27,206,131         8,520,933         1,238,907
                                                                       --------------------------------------------------------
                                                                                921,576,707       252,036,655       214,785,785
Death and accident and health benefits paid                                     (27,300,089)      (39,441,124)      (41,315,105)
Surrender benefits paid                                                         (17,168,533)      (15,857,328)      (16,710,028)
Other benefits to policyholders and beneficiaries paid                          (36,839,499)      (28,544,683)      (19,382,768)
Commissions, general insurance expenses, and taxes paid                         (53,700,805)      (40,692,939)      (35,460,637)
Net transfers to separate accounts                                              (19,172,178)       (6,066,656)       (1,801,674)
Dividends to policyholders paid                                                 (21,533,333)      (23,721,405)      (25,593,015)
Federal income taxes paid                                                       (10,407,638)       (5,049,405)       (1,762,999)
                                                                       --------------------------------------------------------
Net cash from operations                                                        735,454,632        92,663,115        72,759,559
Proceeds from investments sold, matured, or repaid:
  Bonds                                                                         213,507,507       241,191,624       211,852,764
  Stocks                                                                         85,948,729        37,814,345        17,134,549
  Mortgage loans on real estate                                                   9,941,856        17,023,974         1,941,276
  Real estate, net of encumbrance                                                   637,479           189,627         9,956,077
  Other invested assets                                                          34,585,523        11,379,852           922,855
  Net gains (losses) on short-term investments                                       (5,878)            7,158        (1,323,031)
  Miscellaneous proceeds                                                         41,396,288         7,414,021                --
                                                                       --------------------------------------------------------
Total investment proceeds                                                       386,011,504       315,020,601       240,484,490
Tax benefit (expense) on capital gains and losses                                 2,513,343        (4,024,976)       (3,445,838)
                                                                       --------------------------------------------------------
Total cash from investments                                                     388,524,847       310,995,625       237,038,652
Issuance of common stock                                                                 --        13,074,160                --
Contribution of minority interests of subsidiaries from parent                   12,613,232                --                --
Proceeds (repayments) of borrowings, net                                           (928,580)          607,668         6,708,422
Other cash provided                                                              14,166,066           258,245           676,341
                                                                       --------------------------------------------------------
Total sources of cash                                                         1,149,830,197       417,598,813       317,182,974

APPLICATIONS OF CASH
Costs of investments acquired:
  Bonds                                                                        (781,191,406)     (232,606,199)     (227,155,504)
  Stocks                                                                        (82,514,940)      (90,959,969)      (26,013,545)
  Mortgage loans on real estate                                                (108,333,195)      (55,506,073)      (50,592,565)
  Real estate                                                                      (698,785)         (482,587)         (612,978)
  Other invested assets                                                         (82,274,158)      (12,554,066)      (12,087,061)
  Miscellaneous applications                                                             --        (9,893,371)       (1,874,866)
                                                                       --------------------------------------------------------
Total investments acquired                                                   (1,055,012,484)     (402,002,265)     (318,336,519)
Other cash applied                                                               (5,773,581)       (2,423,116)       (1,615,167)
                                                                       --------------------------------------------------------
Total applications of cash                                                   (1,060,786,065)     (404,425,381)     (319,951,686)
                                                                       --------------------------------------------------------
Net change in cash and short-term investments                                    89,044,132        13,173,432        (2,768,712)
Cash and short-term investments at beginning of year                             20,907,251         7,733,819        10,502,531
                                                                       --------------------------------------------------------
Cash and short-term investments at end of year                         $        109,951,383  $     20,907,251  $      7,733,819
                                                                       --------------------------------------------------------
                                                                       --------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

                                       62
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1994

1. SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

At  December 31, 1994,  Farm Bureau Life  Insurance Company (the  Company) was a
wholly-owned subsidiary  of Farm  Bureau  Multi-State Services,  Inc.  Effective
January  1, 1994,  Farm Bureau Multi-State  Services, Inc. acquired  100% of the
outstanding common stock of the Company in exchange for equivalent shares of its
newly issued common stock. At  December 31, 1993, the  Company was owned by  the
Iowa  Farm  Bureau Federation  (83.28%),  Farm Bureau  Mutual  Insurance Company
(9.25%), and Rural Mutual  Insurance Company (7.47%) (see  Note 3). The  Company
operates solely as a life and accident and health insurance company.

FINANCIAL STATEMENTS

The financial statements presented herein are prepared on the basis of statutory
accounting  principles  for  the Company  only;  as  such, the  accounts  of the
Company's wholly-owned subsidiaries FBL Financial Services, Inc., FBL  Insurance
Company  (75% owned  in 1993),  FBL Ventures  of South  Dakota, Inc.,  RIK, Inc.
(acquired through  reinsurance assumption  agreement  from Rural  Security  Life
Insurance  Company in 1994,  see Note 3), Rural  Security Life Insurance Company
(99.5% owned in  1993), Universal  Assurors Life Insurance  Company and  Vantage
Cable Associates, Inc. (which was sold during 1994 and was 85% directly owned by
the  Company and 15% owned by FBL Ventures of South Dakota, Inc. at December 31,
1993), are not consolidated  with those of the  Company. The carrying values  of
the  Company's subsidiaries and The Anchor  Group, Inc. (50% owned, and acquired
in 1993) are as follows:

<TABLE>
<CAPTION>
                                                          DECEMBER 31
                                                -------------------------------
                                                     1994             1993
                                                -------------------------------
<S>                                             <C>              <C>
The Anchor Group, Inc.                          $     1,500,000  $    3,392,002
FBL Financial Services, Inc.                         23,779,764      20,993,904
FBL Insurance Company (NOTE 3)                        5,721,140      31,870,174
FBL Ventures of South Dakota, Inc.                   16,845,774      13,789,984
RIK, Inc.                                                    --              --
Rural Security Life Insurance Company (NOTE 3)        6,394,082      12,790,002
Universal Assurors Life Insurance Company             3,508,799       3,481,242
Vantage Cable Associates, Inc.                               --              --
                                                -------------------------------
                                                $    57,749,559  $   86,317,308
                                                -------------------------------
                                                -------------------------------
</TABLE>

The above carrying values include unamortized  goodwill at December 31, 1994  of
$281,728  and $400,000  (1993 --  $1,036,334 and  $450,000) attributable  to the
excess of the purchase price over the underlying net asset value at the date  of
acquisition  for The  Anchor Group, Inc.  and Universal  Assurors Life Insurance
Company, respectively.  Goodwill  is  amortized  over a  period  of  ten  years.
Subsequent  to  December  31,  1994, the  Company  purchased  the  remaining 50%
ownership in The  Anchor Group, Inc.  from Rural Mutual  Insurance Company.  The
purchase  price of the remaining shares of The Anchor Group, Inc. indicated that
goodwill associated with The  Anchor Group, Inc. may  be impaired. As a  result,
the  Company wrote-off goodwill of approximately  $646,000 during the year ended
December 31, 1994.

Total assets of  these unconsolidated  subsidiaries amounted  to $57,493,912  at
December 31, 1994 and $789,005,911 at December 31, 1993, and total revenues were
$162,198,846  in 1994, $197,107,310 in 1993 and  $112,585,000 in 1992. It is the
policy of the Company and its subsidiaries to designate distributions as  either
returns  of capital or dividends (returns  of accumulated earnings), at the time
the distributions are made. During the  years ended December 31, 1994 and  1993,
the   Company  received  net  return  of  capital  distributions  of  $6,331,212
(excluding amounts attributed to the Company's life insurance subsidiaries,  see
Note  3) and $7,414,021,  respectively, which were used  to reduce the Company's
basis in the subsidiaries.  During the years ended  December 31, 1994, 1993  and
1992,   the  Company  received   dividends  of  $2,035,393,   $0  and  $850,000,
respectively, from  these subsidiaries  which were  included in  net  investment
income. The Company recognizes changes in the carrying value attributable to the
Company's equity in earnings or share of losses, less distributions received, as
direct charges to net worth through unrealized capital gains or losses.

                                       63
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
BASIS OF PRESENTATION

The  accompanying  financial  statements  have been  prepared  on  the  basis of
accounting  practices  prescribed  or  permitted  by  the  Insurance   Division,
Department  of Commerce, of  the State of  Iowa, which practices  differ in some
respects from generally accepted accounting principles. The more significant  of
these  differences are as follows: (a)  bonds are generally carried at amortized
cost rather than  segregating the  portfolio into  held-to-maturity (carried  at
amortized cost), held-for-sale (carried at fair value), and trading (reported at
fair value) classifications; (b) acquisition costs of acquiring new business are
charged  to current  operations as incurred  rather than  deferred and amortized
over the life of the policies; (c) policy reserves on traditional life  products
are  based  on statutory  mortality  rates and  interest  which may  differ from
reserves based on  reasonable assumptions of  expected mortality, interest,  and
withdrawals  which include a  provision for possible  unfavorable deviation from
such assumptions;  (d)  policy  reserves  on  certain  investment  products  use
discounting  methodologies utilizing  statutory interest rates  rather than full
account values; (e)  reinsurance amounts  are netted  against the  corresponding
receivable  or payable rather than shown as  gross amounts on the balance sheet;
(f) deferred  income taxes  are  not provided  for  the difference  between  the
financial  statement and  income tax  bases of  assets and  liabilities; (g) net
realized gains or losses attributed to changes in the level of interest rates in
the market are deferred  and amortized over  the remaining life  of the bond  or
mortgage  loan, rather than  recognized as gains  or losses in  the statement of
operations when the sale is completed; (h) declines in the estimated  realizable
value   of  investments  are  provided  for   through  the  establishment  of  a
formula-determined statutory investment reserve (carried as a liability) changes
to which are charged directly to  net worth, rather than through recognition  in
the statement of operations for declines in value, when such declines are judged
to  be  other than  temporary;  (i) agents'  balances  and certain  other assets
designated as "non-admitted assets" have been  charged to net worth rather  than
being  reported  as  assets;  (j) revenues  for  universal  life  and investment
products consist of premiums received rather than policy charges for the cost of
insurance, policy administration charges, amortization of policy initiation fees
and surrender charges assessed; (k) pension  income or expense is recognized  in
accordance  with  rules and  regulations  permitted by  the  Employee Retirement
Income Security  Act  of 1974  rather  than Statement  of  Financial  Accounting
Standards  (SFAS) No. 87, "Employers' Accounting for Pensions"; (l) expenses for
postretirement benefits are  recognized on a  pay-as-you-go (cash basis)  method
rather  than  in  accordance  with  SFAS  No.  106,  "Employers'  Accounting for
Postretirement Benefits Other than Pensions"; (m) adjustments to federal  income
taxes  of prior years are charged or  credited to net worth rather than reported
as a component of expense in the statement of operations; and (n) the  financial
statements  of subsidiaries are not consolidated  with those of the Company. The
effects of these variances have not been determined by the Company.

The National Association of Insurance  Commissioners (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 complete in 1996,
will  likely  change,  to  some  extent,  statutory  accounting  practices.  The
codification  may result  in changes to  the permitted  or prescribed accounting
practices that  the  Company  uses  to  prepare  its  statutory-basis  financial
statements.

INVESTMENTS

Investments  in bonds (except those to  which the Securities Valuation Office of
the NAIC has  ascribed a value),  mortgage loans on  real estate and  short-term
investments  are  reported at  cost adjusted  for  amortization of  premiums and
accrual of discounts. Amortization is computed  using methods which result in  a
level  yield over  the expected  life of the  security. The  Company reviews its
prepayment assumptions on mortgage and other asset backed securities at  regular
intervals and adjusts amortization rates prospectively when such assumptions are
changed  due  to  experience  and/or expected  future  patterns.  Investments in
preferred stocks in good standing are reported at cost. Investments in preferred
stocks not in good standing are reported at the lower of cost or market.  Common
stocks  of  unaffiliated  companies  are carried  at  market.  Subsidiaries (all
majority owned)  and 50%  owned affiliates  are recorded  at the  equity in  net
assets.  Real  estate  is reported  at  cost less  allowances  for depreciation.
Depreciation is computed principally by  the straight-line method. Policy  loans
are  reported at unpaid principal. Other  invested assets consist principally of
investments in various joint ventures and  are recorded at equity in  underlying
net assets. Other "admitted assets" are valued, principally at cost, as required
or permitted by Iowa Insurance Laws.

Realized  capital  gains and  losses  are determined  on  the basis  of specific
identification and are recorded net of  related federal income taxes. The  Asset
Valuation Reserve (AVR) is established by the Company to provide for anticipated
losses  in the  event of  default by issuers  of certain  invested assets. These
amounts are determined using a formula prescribed

                                       64
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
by the NAIC and are  reported as a liability. The  formula for the AVR  provides
for  a corresponding  adjustment for realized  gains and losses,  net of amounts
attributed to changes in  the general level of  interest rates. Under a  formula
prescribed by the NAIC, the Company defers, in the Interest Maintenance Reserve,
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 of the security.

Interest income is recognized on an  accrual basis. The Company does not  accrue
income  on bonds  in default,  mortgage loans on  real estate  in default and/or
foreclosure or which  are delinquent  more than  twelve months,  or real  estate
where  rent is  in arrears for  more than  three months. Further,  income is not
accrued when collection is uncertain. At December 31, 1994 and 1993, the Company
excluded investment  income  due  and  accrued  of  $3,635,497  and  $2,366,802,
respectively, with respect to such practices.

CASH AND CASH EQUIVALENTS

For  purposes of the statement  of cash flows, the  Company considers all highly
liquid debt instruments purchased with a maturity of twelve months or less to be
cash equivalents.

POLICY RESERVES

The reserves for life, annuity and  accident and health policies, all  developed
by  actuarial methods, are established and  maintained on the basis of published
mortality and  morbidity  tables  using assumed  interest  rates  and  valuation
methods  that will  provide, in  the aggregate,  reserves that  are equal  to or
greater than the  minimum valuation required  by law or  guaranteed policy  cash
values.

RECOGNITION OF PREMIUM REVENUES AND COSTS

Premiums  are  recognized as  revenues over  the premium-paying  period, whereas
commissions and other costs  applicable to the acquisition  of new business  are
charged to operations as incurred.

DIVIDENDS TO POLICYHOLDERS

Dividends  payable  to  policyholders  in  the  following  year  are  charged to
operations and are established by the Company's Board of Directors. At  December
31,  1994, participating business written approximates 23.3% of the insurance in
force.

SEPARATE ACCOUNTS

Assets and liabilities of  separate accounts are disclosed  in the aggregate  in
the  balance sheets. The statements of operations include the premiums, benefits
and other items  arising from  the operations of  the separate  accounts of  the
Company.  The  change in  the  net assets  of  the separate  accounts, primarily
related to  statutory  reserve adjustments  on  the Company's  variable  annuity
product, are charged directly to net worth.

NET WORTH -- SPECIAL FUNDS

The Company maintains a premium fluctuation reserve for group term, group health
and  group long-term disability  contracts. Allocations are  calculated based on
current year premiums and related loss ratios.

Other special funds  represent an  allocation of  net worth  in anticipation  of
adverse developments attributed to Acquired Immune Deficiency Syndrome (AIDS).

DIVIDEND RESTRICTIONS

Prior  approval of insurance  regulatory authorities is  required for payment of
dividends to  the  Company's stockholders  which  exceed an  annual  limitation.
During   1995,  the  Company   could  pay  dividends   to  its  stockholders  of
approximately $20,566,000 without prior approval of statutory authorities.

POST-RETIREMENT HEALTH CARE AND LIFE INSURANCE BENEFITS

The Company  recognized  costs related  to  health, life  insurance  or  similar
benefits to retired employees on a pay-as-you-go (cash basis) method.

EMERGING ACCOUNTING ISSUE

In  March 1993, the  NAIC approved a final  standard whereby insurance companies
would be  required  to  adopt  a modified  version  of  Statement  of  Financial
Accounting   Standards  No.  106,   "Employers'  Accounting  for  Postretirement

                                       65
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Benefits Other  Than Pensions",  issued by  the Financial  Accounting  Standards
Board  in December 1990. This  standard will require the  Company to account for
these benefits on an accrual method rather than the present pay-as-you-go  (cash
basis)  method. As the Company's postretirement benefit plans include fewer than
500 plan  participants  in the  aggregate,  the  Company has  elected  to  delay
adoption  of this new standard  until January 1, 1995.  At December 31, 1994 and
1993, the unfunded  postretirement benefit obligation  for the affiliated  group
was approximately $745,000 and $673,000, respectively. The discount rate used to
determine the accumulated postretirement benefit obligation was 8.0% at December
31, 1994 and 1993.

2. FAIR VALUES OF FINANCIAL INSTRUMENTS
Statement  of Financial  Accounting Standards  No. 107,  "Disclosures about Fair
Value of Financial Instruments", requires  disclosure of fair value  information
about  financial instruments, whether  or not recognized  in the statutory-basis
balance sheet, for  which it  is practicable to  estimate that  value. 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. In that regard, the derived fair value estimates
cannot be substantiated by comparison to independent markets and, in many cases,
could  not be realized  in immediate settlement of  the instrument. Statement of
Financial  Accounting  Standards  No.   107  also  excludes  certain   financial
instruments  and all  nonfinancial instruments from  its disclosure requirements
and allows companies to forego the disclosures when those estimates can only  be
made  at excessive cost. Accordingly, the aggregate fair value amounts presented
herein are limited by each of these factors and do not purport to represent  the
underlying value of the Company.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments.

BONDS  AND PREFERRED  STOCKS:   Fair values for  bonds and  preferred stocks are
determined utilizing values set forth by the Securities Valuation Office of  the
NAIC,  when available.  When such  values are not  available from  the NAIC, the
Company has attempted to obtain values from independent pricing services or,  in
the case of private placements, from broker-dealers familiar with the markets of
the issuers. In certain situations where the Company has not been able to secure
market values, amortized cost has been utilized (see Note 4).

COMMON  STOCKS OF UNAFFILIATED  COMPANIES:  Market  values, as presented herein,
were determined  using the  procedures  set forth  by the  Securities  Valuation
Office  of the NAIC.  Such procedures generally  recognize an established market
value for publicly  traded securities and  utilize a matrix  pricing system  and
independent broker quotes for non-publicly traded securities.

MORTGAGE  LOANS  ON  REAL ESTATE:    Fair  values are  estimated  by discounting
expected cash flows, using  interest rates currently  being offered for  similar
loans.

POLICY  LOANS:  The Company  has not determined the  fair values associated with
its policy  loans.  Policy  loans  with a  carrying  value  of  $23,534,487  and
$22,201,669  at December 31,  1994 and 1993,  respectively, provide for variable
interest rates.  Generally,  policy  loans  with such  provisions  will  not  be
adjusted  for fair value  purposes. Management believes  any differences between
the Company's carrying value and the fair  values of its other policy loans  are
immaterial  to the  Company's financial position  and, accordingly,  the cost to
provide such disclosure is not worth the benefit to be derived. Information with
respect to the characteristics of the portfolio is provided elsewhere.

CASH  AND  SHORT-TERM  INVESTMENTS:    The  carrying  amounts  reported  in  the
statutory-basis  balance  sheet  for these  instruments  approximate  their fair
values.

ASSETS AND  LIABILITIES  OF SEPARATE  ACCOUNTS:   Separate  account  assets  and
liabilities   are   reported  at   estimated   fair  value   in   the  Company's
statutory-basis balance sheet.

POLICY RESERVES:  Fair values of  the Company's liabilities under contracts  not
involving   significant  mortality  or  morbidity  risks  (principally  deferred
annuities and supplementary contracts), are stated at the cost the Company would
incur to  extinguish the  liability,  i.e., the  cash  surrender value.  As  the
Company's  products do  not assess  surrender charges,  this value  is generally
equal to  the corresponding  policy  reserve. The  Company  is not  required  to
estimate the fair value of its liabilities under other contracts.

                                       66
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

2. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
BORROWED  MONEY AND ENCUMBRANCES:  The carrying amount of the Company's borrowed
money and encumbrances approximate their fair value.

DEPOSIT ADMINISTRATION FUNDS:   The  Company administers the  funded portion  of
certain  employee benefit plans of its affiliates through deposit administration
funds. The fair  value of  the deposit  administration funds  attributed to  the
Agent's  Career Incentive Plan are  stated at amounts which  are estimated to be
currently vested,  based on  service and  production criteria.  Other funds  are
stated at carrying value.

OFF-BALANCE  SHEET INSTRUMENTS:   The Company has entered  into lines of credit,
both as a  lender and  borrower, and  a letter of  credit. The  Company has  not
attempted  to  place fair  values on  these  obligations as  management believes
losses have already been accrued to the extent that they eventually are expected
to be realized.

The following sets forth a comparison of the fair values and carrying values  of
the  Company's financial instruments  subject to the  provisions of Statement of
Financial Accounting Standards No. 107:

<TABLE>
<CAPTION>
                                                                                   DECEMBER 31
                                                   ----------------------------------------------------------------------------
                                                                     1994                                   1993
                                                   ----------------------------------------  ----------------------------------
                                                        CARRYING               FAIR              CARRYING            FAIR
                                                          VALUE                VALUE              VALUE             VALUE
                                                   ----------------------------------------------------------------------------
<S>                                                <C>                  <C>                  <C>               <C>
ADMITTED ASSETS
Bonds (NOTE 4)                                     $     1,270,762,390  $     1,258,238,406  $    695,338,188  $    736,445,315
Preferred stocks (NOTE 4)                                   42,467,544           43,347,085        56,245,992        58,460,744
Common stocks of unaffiliated companies                     43,607,467           43,607,467        48,253,036        48,253,036
Mortgage loans on real estate                              238,268,920          238,531,016       140,006,810       144,781,000
Policy loans (NOTE 5)                                       87,952,253           87,952,253        75,501,476        75,501,476
Cash and short-term investments                            109,951,383          109,923,200        20,907,251        20,907,251
Assets of separate accounts                                 28,042,877           28,042,877         9,400,408         9,400,408

LIABILITIES
Life and annuity policy reserves (NOTE 5)                  783,579,428          777,303,407       263,125,752       263,125,752
Borrowed money (NOTE 7)                                      6,387,510            6,387,510         7,316,090         7,316,090
Deposit administration funds                                28,278,158           25,466,304        12,372,964         9,858,641
Liabilities of separate accounts                            27,460,540           27,460,540         9,400,408         9,400,408
</TABLE>

3. REORGANIZATION AND REINSURANCE ASSUMPTION AGREEMENT
On February 26, 1993, the Company  entered into a stock exchange agreement  with
Rural  Mutual Insurance Company.  Under the terms of  the agreement, the Company
acquired 99.5% of the issued and outstanding common stock of Rural Security Life
Insurance Company  in exchange  for newly  issued common  stock of  the  Company
(approximately  7.47% of the  total amount outstanding  after the exchange). The
exchange rate used in the transaction was determined using statutory-basis  book
values.  In  addition to  the stock  exchanged,  Rural Mutual  Insurance Company
issued for cash a $7,500,000 contribution  note payable to the Company of  which
$5,000,000 was repaid in 1993 and $2,500,000 was repaid during 1994.

In January, 1994, the Boards of Directors of the Company and Western Farm Bureau
Life Insurance Company approved a plan of merger between the Company and Western
Farm  Bureau  Life  Insurance Company,  the  latter  domiciled in  the  state of
Colorado. Pursuant  to  the plan  of  merger,  effective January  1,  1994,  the
ownership  and operations of the Company  and Western Farm Bureau Life Insurance
Company are  facilitated  through  Farm Bureau  Multi-State  Services,  Inc.,  a
holding company which was incorporated in the State of Iowa on October 13, 1993.
Under  the merger,  100% of  the common  stock of  the Company  and Western Farm
Bureau Life Insurance Company were exchanged  for stock in the holding  company.
In  addition, the minority interests of FBL Insurance Company and Rural Security
Life Insurance  Company  were exchanged  for  equivalent value  in  the  holding
company.

On  December 31,  1994, Farm Bureau  Multi-State Services,  Inc. contributed the
minority interest of Rural  Security Life Insurance Company  to the Company  and
cancelled  its minority interest of FBL  Insurance Company making Rural Security
Life Insurance Company  and FBL Insurance  Company wholly-owned subsidiaries  of
the Company.

                                       67
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3. REORGANIZATION AND REINSURANCE ASSUMPTION AGREEMENT (CONTINUED)
Effective  December  31,  1994,  substantially all  of  the  liabilities  of FBL
Insurance Company and Rural Security Life Insurance Company were transferred  to
the  Company pursuant to an  assumption reinsurance agreement. Concurrently, the
remaining net assets of FBL Insurance Company and Rural Security Life  Insurance
Company,  exclusive of amounts needed to maintain sufficient capital and surplus
levels to  meet regulatory  requirements,  were transferred  to the  Company  as
return of capital distributions which were used to reduce the Company's basis in
these  subsidiaries. The  Company recorded  the assets  and liabilities received
pursuant to these arrangements at the statutory carrying values of FBL Insurance
Company and Rural Security Life Insurance Company. The transactions were done in
a  tax-free  manner.  The  Company  recognized  additional  income   aggregating
approximately $12,372,000 during the year ended December 31, 1994 as a result of
the  reinsurance assumption  agreement. The  transactions had  no impact  on net
worth at December 31, 1994.

The financial statements  presented herein  include the  assets and  liabilities
received   in  accordance   with  the   reinsurance  assumption   agreement  and
distribution; however,  the  results  of  operations  related  to  the  business
acquired,  for  periods prior  to December  31,  1994, are  not included  in the
statement of operations of the Company.

A reconciliation of financial information for the Company, FBL Insurance Company
and Rural Security Life Insurance Company prior to and after these  transactions
is as follows:

<TABLE>
<CAPTION>
                                                                          ASSETS             LIABILITIES          NET WORTH
                                                                    -----------------------------------------------------------
<S>                                                                 <C>                  <C>                  <C>
Prior to transactions discussed above:
  The Company                                                       $     1,336,874,608  $     1,148,852,942  $     188,021,666
  FBL Insurance Company                                                     566,883,032          516,744,066         50,138,966
  Rural Security Life Insurance Company                                     201,686,792          185,800,840         15,885,952
Capital contribution from parent of minority
  interests in subsidiaries                                                  12,613,232                   --         12,613,232
Amounts retained to meet statutory requirements:
  FBL Insurance Company                                                      (5,721,140)                  --         (5,721,140)
  Rural Security Life Insurance Company                                      (6,394,082)                  --         (6,394,082)
Reflect adjustments to combined entity:
  Return of capital distributions of subsidiaries                           (53,909,696)                  --        (53,909,696)
  Asset valuation reserve                                                            --           (6,223,835)         6,223,835
  Eliminate intercompany accounts                                           (39,761,592)         (39,761,592)                --
                                                                    -----------------------------------------------------------
As presented herein                                                 $     2,012,271,154  $     1,805,412,421  $     206,858,733
                                                                    -----------------------------------------------------------
                                                                    -----------------------------------------------------------
</TABLE>

Summarized  combined  revenues, net  gain  from operations  before  net realized
capital gains and losses,  and net income (loss)  of the Company, FBL  Insurance
Company  and Rural Security Life Insurance  Company, excluding the impact of the
reinsurance agreements, for each of the three years in the period ended December
31, 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                          YEAR ENDED DECEMBER 31
                                                                           -----------------------------------------------------
                                                                                 1994               1993              1992
                                                                           -----------------------------------------------------
<S>                                                                        <C>                <C>               <C>
Revenues                                                                   $     373,660,000  $    433,394,000  $    411,325,000
Net gain from operations before net realized
  capital gains and losses                                                        20,532,000        16,603,000        25,141,000
Net income (loss)                                                                (13,917,000)       27,305,000        27,303,000
</TABLE>

Effective January 1, 1994, the Company and Rural Security Life Insurance Company
transferred all of their group accident and health insurance to other  carriers.
Although  there was some  run-off of the  group accident and  health line during
1994, the Company effectively removed itself from the group accident and  health
insurance  business as of December 31, 1993.  The Company is not writing any new
individual  medical  policies.  The   Company  continues  to  write   individual
disability  income policies which are classified  as accident and health herein.
Combined accident and  health premiums of  the Company and  Rural Security  Life
Insurance  Company approximated $2,444,000, $52,829,000  and $51,827,000 for the
years ended December 31, 1994, 1993 and 1992, respectively.

                                       68
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4. INVESTMENT OPERATIONS
Components of net investment income are as follows:

<TABLE>
<CAPTION>
                                                                                        YEAR ENDED DECEMBER 31
                                                                            -----------------------------------------------
                                                                                 1994             1993            1992
                                                                            -----------------------------------------------
<S>                                                                         <C>              <C>             <C>
Bonds                                                                       $    64,108,269  $   64,815,890  $   65,947,443
Preferred stocks                                                                  3,768,664       2,347,924         195,278
Common stocks of unaffiliated companies                                           1,323,926       1,928,704       2,299,614
Common stocks of affiliated companies                                             2,035,393              --         850,000
Mortgage loans on real estate                                                    12,750,792      11,037,670       7,184,444
Real estate                                                                       5,642,012       5,643,021       5,454,352
Policy loans                                                                      4,675,488       4,827,165       4,891,277
Short-term investments                                                            1,072,798         522,772         570,076
Other invested assets                                                               823,758       1,000,473       4,135,663
Amortization of interest maintenance reserve                                        993,386         642,586         216,783
Other                                                                               425,914         713,500         694,532
                                                                            -----------------------------------------------
                                                                                 97,620,400      93,479,705      92,439,462

Less investment expenses                                                         (7,830,412)     (7,425,059)     (7,099,770)
                                                                            -----------------------------------------------
Net investment income                                                       $    89,789,988  $   86,054,646  $   85,339,692
                                                                            -----------------------------------------------
                                                                            -----------------------------------------------
</TABLE>

At December 31, 1994 and 1993, the carrying value and estimated market value  of
the Company's bonds, preferred stocks and short-term investments, which comprise
its portfolio of debt securities, are as follows:

<TABLE>
<CAPTION>
                                                                             GROSS            GROSS             ESTIMATED
                                                        CARRYING          UNREALIZED        UNREALIZED           MARKET
                                                          VALUE              GAINS            LOSSES              VALUE
                                                   ---------------------------------------------------------------------------
<S>                                                <C>                  <C>              <C>               <C>
DECEMBER 31, 1994
Bonds:
  United States Government and agencies:
    Mortgage-backed securities                     $       220,531,193  $     2,642,293  $     (2,697,529) $       220,475,957
    Other                                                   22,322,296          196,597          (229,986)          22,288,907
  State, municipal and other governments                    22,325,325          284,830          (612,143)          21,998,012
  Public utilities                                          84,239,869        1,219,714        (2,899,816)          82,559,767
  Industrial and miscellaneous:
    Mortgage-backed securities                             323,180,565           30,000        (5,760,175)         317,450,390
    Other                                                  585,660,737       12,767,937       (17,465,706)         580,962,968
  Subsidiaries and affiliates                               12,502,405               --                --           12,502,405
                                                   ---------------------------------------------------------------------------
                                                         1,270,762,390       17,141,371       (29,665,355)       1,258,238,406
Preferred stocks:
  In good standing                                          24,135,752          243,330        (1,620,532)          22,758,550
  Not in good standing                                      18,331,792        2,257,058              (315)          20,588,535
                                                   ---------------------------------------------------------------------------
                                                            42,467,544        2,500,388        (1,620,847)          43,347,085
Short-term investments                                     106,269,102               --           (28,183)         106,240,919
                                                   ---------------------------------------------------------------------------
                                                   $     1,419,499,036  $    19,641,759  $    (31,314,385) $     1,407,826,410
                                                   ---------------------------------------------------------------------------
                                                   ---------------------------------------------------------------------------
</TABLE>

                                       69
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4. INVESTMENT OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                                GROSS            GROSS           ESTIMATED
                                                             CARRYING         UNREALIZED      UNREALIZED           MARKET
                                                              VALUE             GAINS           LOSSES             VALUE
                                                        -----------------------------------------------------------------------
<S>                                                     <C>                 <C>             <C>              <C>
DECEMBER 31, 1993
Bonds:
  United States Government and agencies:
    Mortgage-backed securities                          $      133,165,111  $    6,582,910  $            --  $      139,748,021
    Other                                                       13,087,901       1,041,111               --          14,129,012
  State, municipal and other governments                         3,546,326          11,343               --           3,557,669
  Public utilities                                              45,108,653       3,287,607               --          48,396,260
  Industrial and miscellaneous:
    Mortgage-backed securities                                  91,359,813       1,839,522          (63,705)         93,135,630
    Other                                                      390,982,154      29,132,465         (724,126)        419,390,493
  Subsidiaries and affiliates                                   18,088,230              --               --          18,088,230
                                                        -----------------------------------------------------------------------
                                                               695,338,188      41,894,958         (787,831)        736,445,315
Preferred stocks:
  In good standing                                              42,552,506       2,728,633         (613,880)         44,667,259
  Not in good standing                                          13,693,486          99,999               --          13,793,485
                                                        -----------------------------------------------------------------------
                                                                56,245,992       2,828,632         (613,880)         58,460,744
Short-term investments                                          19,686,907              --               --          19,686,907
                                                        -----------------------------------------------------------------------
                                                        $      771,271,087  $   44,723,590  $    (1,401,711) $      814,592,966
                                                        -----------------------------------------------------------------------
                                                        -----------------------------------------------------------------------
</TABLE>

Procedures  utilized by  the Company assign  amortized cost as  the market value
when values are not available from the NAIC or other outside sources.  Amortized
cost  was used as a  basis for establishing market  value for securities with an
aggregate value of $522,322,461 and $271,056,981 at December 31, 1994 and  1993,
respectively.

The carrying value and estimated market value of the Company's portfolio of debt
securities  at  December  31, 1994,  by  contractual maturity  are  shown below.
Expected maturities will  differ from contractual  maturities because  borrowers
may  have  the right  to  call or  prepay obligations  with  or without  call or
prepayment penalties.

<TABLE>
<CAPTION>
                                                                                            CARRYING             ESTIMATED
                                                                                              VALUE            MARKET VALUE
                                                                                       ----------------------------------------
<S>                                                                                    <C>                  <C>
Due in one year or less                                                                $       108,364,611  $       108,336,078
Due after one year through five years                                                          104,572,654          104,284,585
Due after five years through ten years                                                         237,008,815          232,857,399
Due after ten years                                                                            383,373,654          381,074,916
                                                                                       ----------------------------------------
                                                                                               833,319,734          826,552,978
Mortgage-backed securities                                                                     543,711,758          537,926,347
Preferred stocks                                                                                42,467,544           43,347,085
                                                                                       ----------------------------------------
                                                                                       $     1,419,499,036  $     1,407,826,410
                                                                                       ----------------------------------------
                                                                                       ----------------------------------------
</TABLE>

Proceeds from  sales  of  investments  (excluding  maturity  proceeds)  in  debt
securities  were $137,967,497, $84,034,656  and $79,358,303 for  the years ended
December 31,  1994, 1993  and  1992, respectively.  Gross gains  of  $9,351,358,
$6,102,798 and $4,468,548 and gross losses of $12,121,316, $911,393 and $320,270
for 1994, 1993 and 1992, respectively, were realized on those sales.

At  December 31, 1994,  unrealized depreciation of  common stock of unaffiliated
companies of  $4,969,233  is  comprised  of  gross  unrealized  appreciation  of
$1,594,535  and gross  unrealized depreciation  of $6,563,768  on the individual
securities.

The carrying value of investments which  have been non-income producing for  the
twelve  months preceding  December 31,  1994, include  bonds --  $1,040,000, and
mortgage loans on real estate -- $1,250,000.

                                       70
<PAGE>
                       Farm Bureau Life Insurance Company
                   Notes to Financial Statements (continued)

4. INVESTMENT OPERATIONS (CONTINUED)
At  December 31,  1994, affidavits  of deposits  covering bonds  with a carrying
value of  $1,215,099,123 (1993  -- $562,489,811),  common stocks  with a  market
value of $18,463,433 (1993 -- $2,929,590), mortgage loans with an unpaid balance
of  $254,483,016  (1993  -- $139,775,322),  real  estate  with a  book  value of
$26,930,583 (1993 --  $27,886,566) and policy  loans with an  unpaid balance  of
$83,245,976  (1993 -- $75,501,476)  were on deposit with  state agencies to meet
regulatory requirements.  In addition,  the  Company has  pledged bonds  with  a
carrying  value of $12,292,142  (1993 -- $11,283,294)  as collateral against its
line of credit with the  Federal Home Loan Bank (see  Note 7) and in  connection
with  a financing obligation of one of  its affiliates. Further, the Company has
pledged bonds with  a carrying  value of  $6,313,048 as  collateral against  the
guarantee of a loan agreement with a bank arising from the sale of a real estate
property  by Rural  Security Life Insurance  Company to an  unrelated party (see
Note 11).

A summary of real estate held is as follows:

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31
                                                                           ---------------------------------
                                                                                 1994             1993
                                                                           ---------------------------------
<S>                                                                        <C>               <C>
Home office and claims center                                              $     38,009,951  $    37,893,572
Investment real estate                                                            4,217,154        4,206,896
                                                                           ---------------------------------
                                                                                 42,227,105       42,100,468
Less allowances for depreciation                                                (11,646,883)     (10,201,525)
                                                                           ---------------------------------
                                                                           $     30,580,222  $    31,898,943
                                                                           ---------------------------------
                                                                           ---------------------------------
</TABLE>

Investment policies set forth by regulatory authorities related to the Company's
investments require diversification by  company and industry  and set limits  on
the  amount which can be invested in  an individual issuer. Investments in bonds
included investments in United States Government and agencies (19% in 1994,  21%
in  1993) and industrial and miscellaneous (72%  in 1994, 69% in 1993). Mortgage
loans on real estate have been analyzed by geographic locations. States in which
at least 20%  of the Company's  mortgage loan portfolio  is invested during  the
years presented include California (22% in 1994, 25% in 1993). Mortgage loans on
real  estate have  also been analyzed  during the years  presented by collateral
types with retail facilities  (32% in 1994 and  1993), office buildings (38%  in
1994,  32%  in  1993)  and  apartment  buildings  (12%  in  1994,  25%  in 1993)
representing the largest holdings. Preferred stocks, common stocks, real  estate
and  investments  accounted  for  by  the  equity  method  are  not individually
significant to the Company's overall investment portfolio.

Other than investments in  certain subsidiaries (see Note  1), no investment  in
any  person or its affiliates (other than bonds issued by agencies of the United
States Government) exceeded ten percent of net worth at December 31, 1994.

During the year ended December 31, 1994, the Company purchased common stock from
FBL Financial Services, Inc. for $2,897,258. In addition, during the year  ended
December  31, 1994,  the Company purchased  Title I home  improvement loans from
Rural Mutual Insurance Company for $13,956,152.

At December  31, 1994,  Remodeler's  Acceptance Corporation  (30% owned  by  The
Anchor  Group, Inc.) had an unsecured  $1,350,000 short-term 13% promissory note
to the Company  that was scheduled  to mature  on April 15,  1995. During  March
1995,  this obligation was converted to a senior subordinated note due March 31,
2000, bearing  interest at  a rate  of 12%.  The Company  also received  certain
warrants  to  purchase common  stock  of Remodeler's  Acceptance  Corporation in
conjunction with the conversion.

RIK, Inc. and certain investments accounted  for by the equity method  currently
have  mortgage loans outstanding  with the Company.  Generally, these loans were
made on substantially the same  terms, including interest rates and  collateral,
as  those  prevailing at  the time  for  comparable transactions  with unrelated
parties. At  December 31,  1994 and  1993, amounts  aggregating $30,897,047  and
$21,936,736,  respectively,  were  outstanding  under  these  arrangements  and,
generally, have been reported herein as mortgage loans on real estate.

At December 31, 1994,  the Company had committed  to provide additional  funding
for mortgage loans aggregating $9,080,000. These commitments arose in the normal
course of business at terms which are comparable to similar investments.

                                       71
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5. POLICY AND CONTRACT ATTRIBUTES
A portion of the Company's policy reserves and other policyholders' funds relate
to  liabilities established on a variety of  the Company's products that are not
subject to  significant  mortality or  morbidity  risk; however,  there  may  be
certain  restrictions  placed upon  the amount  of funds  that can  be withdrawn
without penalty. The carrying value and related cash surrender value (which  the
Company  has  established  as  fair  value)  on  these  products  by  withdrawal
characteristics, are summarized as follows:

<TABLE>
<CAPTION>
                                                                             DECEMBER 31
                                               ------------------------------------------------------------------------
                                                               1994                                 1993
                                               ------------------------------------  ----------------------------------
                                                   CARRYING           ESTIMATED          CARRYING         ESTIMATED
                                                     VALUE           FAIR VALUE           VALUE           FAIR VALUE
                                               ------------------------------------------------------------------------
<S>                                            <C>                <C>                <C>               <C>
Annuity reserves and deposit fund
 liabilities:
  Subject to discretionary withdrawal at book
    value less surrender charge of 5% or more  $     134,637,144  $     128,361,123  $             --  $             --
  Subject to discretionary withdrawal at book
    value without adjustment (no charge or
    adjustment)                                      564,807,647        564,807,647       190,479,132       190,479,132
  Not subject to discretionary withdrawal
    provision                                         84,134,637         84,134,637        72,646,620        72,646,620
                                               ------------------------------------------------------------------------
Total annuity reserves and deposit fund
 liabilities                                   $     783,579,428  $     777,303,407  $    263,125,752  $    263,125,752
                                               ------------------------------------------------------------------------
                                               ------------------------------------------------------------------------
</TABLE>

Reserves on  the Company's  traditional life  products are  computed using  mean
reserving  methodologies.  These methodologies  result  in the  establishment of
assets for the amount of the net  valuation premiums that are anticipated to  be
received between the policy's paid-through date to the policy's next anniversary
date.  Additionally, the Company established a  receivable for amounts due under
supplementary contracts  (for reinsurance  agreements) and  accident and  health
policies  which are unpaid  at the end of  the period. At  December 31, 1994 and
1993, these assets (which are reported as premiums deferred and uncollected) and
the amounts of the related gross premiums and loading, are as follows:

<TABLE>
<CAPTION>
                                                                   GROSS         LOADING           NET
                                                              ----------------------------------------------
<S>                                                           <C>              <C>           <C>
DECEMBER 31, 1994
Life and annuity:
  Ordinary direct first-year                                  $       566,774  $    203,407  $       363,367
  Ordinary direct renewal                                           5,766,525       589,878        5,176,647
  Reinsurance ceded                                                   (86,622)           --          (86,622)
                                                              ----------------------------------------------
Total life and annuity                                              6,246,677       793,285        5,453,392
Accident and health:
  Direct                                                              206,640            --          206,640
  Reinsurance ceded                                                  (407,233)           --         (407,233)
                                                              ----------------------------------------------
Total accident and health                                            (200,593)           --         (200,593)
                                                              ----------------------------------------------
                                                              $     6,046,084  $    793,285  $     5,252,799
                                                              ----------------------------------------------
                                                              ----------------------------------------------
</TABLE>

                                       72
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5. POLICY AND CONTRACT ATTRIBUTES (CONTINUED)

<TABLE>
<CAPTION>
                                                       GROSS      LOADING       NET
                                                    -----------------------------------
<S>                                                 <C>          <C>        <C>
DECEMBER 31, 1993
Life and annuity:
  Ordinary direct first-year                        $   354,301  $ 117,170  $   237,131
  Ordinary direct renewal                             4,527,183    519,728    4,007,455
  Reinsurance ceded                                     (27,393)        --      (27,393)
  Reinsurance assumed from FBL Insurance Company
    (see Note 6)                                     26,272,329         --   26,272,329
                                                    -----------------------------------
Total life and annuity                               31,126,420    636,898   30,489,522
Accident and health:
  Direct                                                343,738         --      343,738
  Reinsurance ceded                                    (936,858)        --     (936,858)
                                                    -----------------------------------
Total accident and health                              (593,120)        --     (593,120)
                                                    -----------------------------------
                                                    $30,533,300  $ 636,898  $29,896,402
                                                    -----------------------------------
                                                    -----------------------------------
</TABLE>

The Company has insurance in  force for which the  gross premiums are less  than
the  net premiums according to the standard  valuation law of the State of Iowa.
In-force amounts were  $450,220,000 and  $509,303,000 at December  31, 1994  and
1993, respectively. Deficiency reserves included in policy reserves to cover the
above insurance totaled $5,169,373 and $5,064,000 at December 31, 1994 and 1993,
respectively.

During  their regular  examination of the  financial statements  at December 31,
1992, the  Insurance Division,  Department of  Commerce, of  the State  of  Iowa
recommended  certain  changes  to the  way  in  which the  Company  computes its
accident and health policy reserves. The impact of those changes at December 31,
1992 of $1,286,993 has been charged directly to net worth during the year  ended
December  31, 1993. During the year ended  December 31, 1994 the company charged
$1,055,767 net worth to reflect  additional refinements in the determination  of
disability income reserves.

Unpaid  claims include amounts for losses and related adjustment expense and are
estimates of the  ultimate net  costs of  all losses,  reported and  unreported.
These  estimates are subject to the impact  of future changes in claim severity,
frequency and other factors. The activity in the liability for unpaid claims and
related adjustment expense, net of reinsurance, is summarized as follows:

<TABLE>
<CAPTION>
                                   UNPAID CLAIMS
                                     LIABILITY                                          SURPLUS       UNPAID CLAIMS
                                   BEGINNING OF                                      ADJUSTMENT TO      LIABILITY
                                       YEAR        CLAIMS INCURRED    CLAIMS PAID    CLAIMS RESERVE    END OF YEAR
                                  ----------------------------------------------------------------------------------
<S>                               <C>              <C>              <C>              <C>             <C>
YEAR ENDED DECEMBER 31, 1994
1994                              $            --  $     2,841,214  $     1,702,916  $           --  $     1,138,298
1993 and prior                         10,140,121        2,018,422        3,858,178       1,055,767        9,356,132
                                  ----------------------------------------------------------------------------------
                                       10,140,121  $     4,859,636  $     5,561,094  $    1,055,767       10,494,430
                                                   ------------------------------------------------
                                                   ------------------------------------------------
Active life reserve                    15,040,489                                                         15,329,590
                                  ---------------                                                    ---------------
Total accident and health
 reserves                         $    25,180,610                                                    $    25,824,020
                                  ---------------                                                    ---------------
                                  ---------------                                                    ---------------
</TABLE>

                                       73
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5. POLICY AND CONTRACT ATTRIBUTES (CONTINUED)

<TABLE>
<CAPTION>
                                   UNPAID CLAIMS
                                     LIABILITY                                          SURPLUS       UNPAID CLAIMS
                                   BEGINNING OF                                      ADJUSTMENT TO      LIABILITY
                                       YEAR        CLAIMS INCURRED    CLAIMS PAID    CLAIMS RESERVE    END OF YEAR
                                  ----------------------------------------------------------------------------------
<S>                               <C>              <C>              <C>              <C>             <C>
YEAR ENDED DECEMBER 31, 1993
1993                              $            --  $    18,514,539  $    14,214,290  $           --  $     4,300,249
1992 and prior                          8,487,919          195,070        4,130,110       1,286,993        5,839,872
                                  ----------------------------------------------------------------------------------
                                        8,487,919  $    18,709,609  $    18,344,400  $    1,286,993       10,140,121
                                                   ------------------------------------------------
                                                   ------------------------------------------------
Active life reserve                    14,607,822                                                         15,040,489
                                  ---------------                                                    ---------------
Total accident and health
 reserves                         $    23,095,741                                                    $    25,180,610
                                  ---------------                                                    ---------------
                                  ---------------                                                    ---------------
YEAR ENDED DECEMBER 31, 1992
1992                              $            --  $    21,685,038  $    18,710,999  $           --  $     2,974,039
1991 and prior                          7,971,919        2,461,766        4,919,805              --        5,513,880
                                  ----------------------------------------------------------------------------------
                                        7,971,919  $    24,146,804  $    23,630,804  $           --        8,487,919
                                                   ------------------------------------------------
                                                   ------------------------------------------------
Active life reserve                    14,052,578                                                         14,607,822
                                  ---------------                                                    ---------------
Total accident and health
 reserves                         $    22,024,497                                                    $    23,095,741
                                  ---------------                                                    ---------------
                                  ---------------                                                    ---------------
</TABLE>

The Company's unpaid claims reserve  was increased by $2,018,422, $195,070,  and
$2,461,766  for the years ended December  31, 1994, 1993 and 1992, respectively,
for claims  that occurred  prior to  those balance  sheet dates.  A  substantial
portion  of these claims are related to the disability income block of business.
The establishment of disability income  reserves is dependent upon factors  that
attempt  to project future payments based upon experience to date. These factors
tend  to  increase   as  the  length   of  disability  increases.   Accordingly,
deficiencies  noted above  resulted primarily  from continuance  experience less
favorable than assumed in the reserve basis.

Many of the  Company's insurance  contracts contain provisions  which allow  the
policyholders  to borrow amounts from the Company as policy loans. These amounts
are collateralized by all or a portion  of the cash surrender value inherent  in
the  contract. At times, the interest rates provided under the borrowings may be
favorable in  comparison with  loans obtained  through other  sources;  however,
these  loan balances  may also  serve to decrease  the interest  credited to the
corresponding policyholder  account value,  as  is the  case  with many  of  the
Company's  universal life and annuity products. In general, policy loans are not
required to  be  repaid  until  the insurance  contract  terminates  (by  death,
maturity,  expiration, surrender, or because the  loan exceeds the policy value)
at which point the amount  of the outstanding loan  is deducted from the  policy
proceeds  which  would otherwise  be  payable. At  December  31, 1994  and 1993,
amounts outstanding related to policy  loans, summarized by interest rates,  are
as follows:

<TABLE>
<CAPTION>
                            DECEMBER 31
                  -------------------------------
      RATE             1994             1993
- ----------------  -------------------------------
<S>               <C>              <C>
3.50% - 4.99%     $       733,563  $      727,776
5.00% - 5.99%          30,911,826      28,214,238
6.00% - 6.99%          11,457,608      10,920,771
7.00% - 7.99%          39,567,890      35,619,501
8.00% - 8.99%           5,281,366          19,190
                  -------------------------------
                  $    87,952,253  $   75,501,476
                  -------------------------------
                  -------------------------------
</TABLE>

                                       74
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5. POLICY AND CONTRACT ATTRIBUTES (CONTINUED)
The  Company  monitors  the level  of  its  contract liabilities,  the  level of
interest rates credited to its interest sensitive products and the assumed  rate
of  return provided  within the pricing  structure of its  other products. These
amounts are  taken into  consideration in  the Company's  overall management  of
interest rate risk, which minimizes exposure to changing interest rates.

6. REINSURANCE
Policy  reserves, premiums  and expenses  are stated  net of  amounts related to
reinsurance agreements. Life and  annuity policy reserves  have been reduced  by
$992,000 at December 31, 1994 and $562,000 at December 31, 1993, for reinsurance
ceded  to other  companies. To  the extent  that reinsuring  companies are later
unable to meet their obligations under reinsurance agreements, the Company would
be liable.  Life  and annuity  premiums  have  likewise been  reduced  (1994  --
$1,853,000;  1993 -- $1,534,000; 1992 --  $1,241,000) for amounts paid under the
cession agreements. In addition, during the years ended December 31, 1994,  1993
and  1992, benefits paid  or provided have been  reduced by $1,043,966, $503,665
and $673,049, respectively, for amounts received under the cession agreements.

Reinsurance coverages  for life  insurance  vary according  to  the age  of  the
insured  and risk classification with retention limits ranging up to $500,000 of
coverage per individual  life. At  December 31,  1994, life  insurance in  force
ceded  amounted to $477,256,000 or approximately 4.5% of total life insurance in
force.

During 1994, the Company  cancelled its agreement to  assume 100 percent of  FBL
Insurance  Company's supplemental contracts. As more  fully described in Note 3,
during 1994  the  Company  also assumed  all  of  the business  inforce  of  FBL
Insurance  Company, including these supplementary contracts. As a result, during
the year  ended December  31, 1994,  the Company  recognized no  premium  income
directly  from  such supplementary  contracts.  Policy reserves  and  claims and
premium income included in the financial statements relating to the  coinsurance
agreement as of and for the year ended December 31, 1993 are as follows:

<TABLE>
<S>                                                         <C>
Policy reserves - life                                      $59,769,822
Policy reserves - other                                      65,838,896
Policy and contract claims                                   15,509,140
Premium income                                               29,813,086
</TABLE>

The  Company  recognized premium  income of  $21,145,667  during the  year ended
December 31, 1992 related to this assumption agreement.

The transactions discussed above give rise during the normal course of  business
to  intercompany account balances which are  settled monthly, with the exception
of balances  generated as  a result  of the  coinsurance agreements,  which  are
determined, and generally settled, annually (see Note 5).

7. CREDIT ARRANGEMENTS
The Company maintains a line of credit agreement with the Federal Home Loan Bank
of Des Moines to provide a similar line of credit to FBL Partners, an affiliated
joint  venture.  Under the  agreement,  which expires  on  August 31,  1995, the
Company can borrow  up to  $10 million. Interest  (6.16% at  December 31,  1994,
3.24%  in 1993) on any outstanding borrowing  is payable at an annual rate equal
to the  federal  funds unsecured  rate  for  federal reserve  member  banks.  At
December  31, 1994, there was an outstanding  balance of $6,387,510. The line of
credit is secured by United States Government agency securities with a  carrying
value of $12,292,142. All amounts outstanding under the line of credit agreement
with the Federal Home Loan Bank of Des Moines have been advanced to FBL Partners
and  these amounts are included in bonds.  Under the terms of the agreement with
FBL Partners, interest (7.21% at December 31, 1994, 4.29% at December 31,  1993)
is  payable at a rate  equal to 1.05% above amounts  charged by the Federal Home
Loan Bank of Des Moines.  The Company does not  intend to lend additional  funds
under this agreement in the future.

The  Company also  had a  note payable to  a finance  company that  was paid off
during 1994; the outstanding balance at December 31, 1993 was $748,973. The note
was secured by an airplane.

                                       75
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

8. FEDERAL INCOME TAXES
It is expected  that the  Company will file  a consolidated  federal income  tax
return  with Farm  Bureau Multi-State  Services, Inc.  and all  of the Company's
majority-owned subsidiaries except FBL Insurance Company and Rural Security Life
Insurance Company.  FBL  Insurance Company  and  Rural Security  Life  Insurance
Company  will  file  separate federal  income  tax  returns for  the  year ended
December 31, 1994 (for operations prior to their transfer on December 31, 1994).
Farm Bureau  Multi-State  Services,  Inc.,  the  Company  and  its  subsidiaries
included  in the consolidated  return each report current  income tax expense as
allocated  under  a  consolidated  tax  allocation  agreement.  Generally,  this
allocation results in profitable companies recognizing a tax provision as if the
individual  company  filed  a  separate return  and  loss  companies recognizing
benefits to the extent their losses contribute to reduce consolidated taxes.

The effective tax rate on net  gain from operations before federal income  taxes
and  net realized capital gains is  different from the prevailing federal income
tax rate as follows:

<TABLE>
<CAPTION>
                                                                                    YEAR ENDED DECEMBER 31,
                                                                        -----------------------------------------------
                                                                             1994             1993            1992
                                                                        -----------------------------------------------
<S>                                                                     <C>              <C>             <C>
Income tax at federal statutory rate (35% in 1994 and 1993, 34% in
 1992)                                                                  $     9,910,744  $    7,424,064  $    5,325,432
Tax effect (decrease) of:
  Impact of reinsurance assumption agreement (NOTE 3)                        (4,779,128)             --              --
  Reserve revaluation                                                            65,618         208,552        (201,104)
  Depreciation                                                                 (278,543)       (522,389)       (601,837)
  Policyholder dividends                                                        386,867        (787,608)       (635,091)
  Tax-exempt interest                                                          (527,073)       (561,083)       (573,030)
  Deferred policy acquisition costs                                             897,559       1,051,150       1,174,647
  Dividends received deduction                                               (1,196,292)       (297,746)       (363,407)
  Timing differences in reporting of partnership income                              --      (2,360,400)     (2,510,462)
  Non-qualified pension plan expenses                                         1,514,425         651,048         472,683
  Bond discount accretion                                                      (113,005)       (425,853)       (286,454)
  Other, net                                                                  1,831,927       1,248,061      (1,221,995)
                                                                        -----------------------------------------------
Federal income taxes                                                    $     7,713,099  $    5,627,796  $      579,382
                                                                        -----------------------------------------------
                                                                        -----------------------------------------------
</TABLE>

Prior to 1984,  a portion of  the Company's  current income was  not subject  to
current  income taxation, but was accumulated, for tax purposes, in a memorandum
account  designated   as  "policyholders'   surplus  account".   The   aggregate
accumulation  in this account  at December 31, 1994  was $11,148,000. Should the
policyholders' surplus account of the  Company exceed the limitation  prescribed
by federal income tax law, or should distributions be made by the Company to its
stockholders  in excess of $226,989,000, such excess would be subject to federal
income taxes at rates then effective.

In 1994, the Company reached a final settlement with the IRS for 1987  resulting
in additional taxes of $283,669 and interest of $226,144. All tax years 1987 and
prior  are now settled. In  1993, the Company reached  a partial settlement with
the IRS  regarding adjustments  to  income taxes  for  1988 through  1990.  This
settlement  resulted in  additional taxes of  $128,375 and  interest of $18,365.
Management believes that the  remaining unresolved issues  for these years  will
not   have  a  material  effect  on  the  financial  position  of  the  Company.
Additionally, the IRS  is currently conducting  an examination of  the 1991  and
1992 income tax returns.

9. RETIREMENT AND COMPENSATION PLANS
The  Company  participates in  the Iowa  Farm  Bureau Federation  and Affiliated
Companies Retirement  Plan.  The  Plan  is  a  noncontributory  defined  benefit
retirement  plan covering  substantially all employees.  Retirement plan expense
for the  Company for  the  years ended  December 31,  1994,  1993 and  1992  was
$759,923, $867,454 and $843,423, respectively. The Company is also a participant
in a non-qualified defined benefit plan used to fund benefits provided for under
the  Supplemental Plan  in excess  of those  allowed by  the Employee Retirement
Income Security Act of 1974. Expense related  to this plan was $325,868 for  the
year  ended December 31, 1994. At December 31, 1994, the costs of both plans are
computed on the  basis of accepted  actuarial methods and  include normal  costs
plus  amortization  of  past service  costs.  The  Company's policy  is  to fund
retirement plan  costs as  they  accrue. The  accumulated vested  and  nonvested

                                       76
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9. RETIREMENT AND COMPENSATION PLANS (CONTINUED)
plan benefits for both plans amounted to $48,003,230 and $45,225,165 at December
31,  1994 and 1993, respectively,  which were equal to  the net assets available
for plan  benefits.  The  group  annuity  contracts  which  fund  the  Plan  are
discounted  using a rate  of 6 percent. The  Company acts as  the insurer of the
Plan's group annuity contracts.

The Company  is  also a  participant  in the  Iowa  Farm Bureau  Federation  and
Affiliated  Companies Supplemental  Retirement Plan and  Trust (the Supplemental
Plan)  which  commenced  on  January  1,  1994.  The  Supplemental  Plan  is   a
noncontributory  defined benefit plan  which works in  conjunction with the Iowa
Farm Bureau Federation and Affiliated Companies Retirement Plan to enhance early
retirement benefits for  those employees  who have  fulfilled specified  service
requirements and attained age 55. The Company expensed $1,904,694 related to the
Supplemental Plan during the year ended December 31, 1994. The total accumulated
vested  and  nonvested  plan  benefits  amounted  to  approximately $33,266,000,
assumed full funding and an interest rate  of 7%. The fair value of plan  assets
at December 31, 1994 was $5,955,665.

The  Company  provides  benefits to  agents  of  the Company  and  its insurance
affiliates through the Agents' Career  Incentive Plan. Company contributions  to
the plan are based upon the individual agent's earned commissions and vary based
upon  the overall production level  and the number of  years of service. Company
contributions charged to  expense with  respect to  this plan  during the  years
ended December 31, 1994, 1993 and 1992 were $1,432,803, $1,158,543 and $981,613,
respectively.

Under  the  Special Supplemental  Early  Retirement Plan,  the  Company provides
benefits to  eligible employees  who have  elected early  retirement. Since  the
Board  of  Directors has  the right  to discontinue  the Plan  at any  time, the
Company has not established a liability for the future benefits to be paid. As a
result, the Company is contingently liable for these early retirement  benefits.
At December 31, 1994, the present value of amounts to be paid under the Plan was
$2,675,760.  The Company  incurred expenses  of $254,435,  $268,647 and $254,292
during the years ended December 31,  1994, 1993 and 1992, respectively,  related
to this plan.

The  Company has established deferred compensation plans for certain key current
and former  employees and  has certain  other benefit  plans which  provide  for
retirement and other benefits. These plans have been accrued or funded as deemed
appropriate   by  management  of  the  Company.  In  addition,  the  Company  is
contingently liable for  retirement benefits  of $236,829 at  December 31,  1994
which  are provided for in  other retirement plans and  for which no accruals or
funding have been provided.

Certain of the assets related to these plans are on deposit with the Company and
amounts relating to these plans are included in the financial statements herein.
In addition, certain amounts included in the liability for deferred compensation
and other employee benefits related  to deposit administration funds  maintained
by  the Company on behalf of  affiliates offering substantially the same benefit
programs as the  Company. At December  31, 1994  and 1993, these  amounts had  a
carrying value of $28,278,158 and $12,372,964, respectively.

In  addition to  benefits offered  under the  aforementioned benefit  plans, the
Company sponsors plans that provide  postretirement medical and group term  life
insurance benefits to full-time employees who have worked ten years and attained
age 55 while in service with the Company. The Company currently recognizes costs
on  a pay-as-you-go (cash basis)  method. For the year  ended December 31, 1994,
1993 and 1992, costs recognized  by the Company related  to the group term  life
insurance  benefits  were  $37,909,  $66,643  and  $82,200,  respectively. Costs
related to postretirement medical  benefits are not  determinable for all  years
presented.

10. MANAGEMENT AND SERVICES AGREEMENTS
The  Company shares  certain office facilities  and services with  the Iowa Farm
Bureau Federation and its affiliated companies. These expenses are allocated  by
the  Company on the basis of cost and time studies that are updated annually and
consist primarily of salaries and related expenses, travel, and occupancy costs.

The Company is  charged on an  annual basis  for expenses relating  to usage  of
certain  automobiles and furniture and equipment  owned by FBL Leasing Services,
Inc., a wholly-owned subsidiary of FBL Financial Services, Inc. During the years
ended December  31,  1994, 1993  and  1992,  the Company  incurred  expenses  of
$1,303,330,  $1,342,020 and $1,561,799  related to this  agreement. During 1993,
FBL Leasing Services, Inc. entered into a three-year loan agreement with a  bank
whereby  cash flows for  the next five  years under this  agreement, and similar
agreements with affiliates,

                                       77
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

10. MANAGEMENT AND SERVICES AGREEMENTS (CONTINUED)
were securitized and will  be used to fund  principal and interest payments  due
thereunder.  In connection with  the loan agreement, the  Company entered into a
support agreement  whereby  the  Company  agrees to  fund  any  deficiencies  in
principal  and  interest  payments  caused  by  insufficient  cash  flow  of the
underlying lease agreements. Due to the fact that the FBL Leasing Services, Inc.
leasing arrangements are backed by tangible assets which have value in excess of
the outstanding  balance under  the loan  agreement, management  of the  Company
believes that no losses will be recognized under the support agreement.

In addition, the Company participates in a management agreement with Farm Bureau
Management  Corporation (wholly owned by the Iowa Farm Bureau Federation). Under
this agreement, Farm  Bureau Management Corporation  provides general  business,
administrative  analysis,  and management  services to  the Company.  During the
years ended December  31, 1994,  1993 and  1992, the  Company incurred  expenses
under this contract of $1,295,940, $1,457,303 and $1,721,025, respectively.

Effective January 1, 1993, an affiliate, FBL Investment Advisory Services, Inc.,
began  providing investment advisory  services to the  Company. The related fees
are based in increments upon the level of assets under management, plus  certain
out-of-pocket  expenses  such as  bank and  custodian charges  and extraordinary
items. During the year ended December  31, 1994 and 1993, these fees  aggregated
$1,302,062 and $1,105,576, respectively.

11. COMMITMENTS AND CONTINGENCIES
At  December 31, 1993, the Company owned directly and indirectly 100% of Vantage
Cable Associates, Inc. (Vantage),  a developer of  cable television systems  and
the  general  partner  of  Vantage Cable  Associates,  L.P.  (Vantage  L.P.). In
December, 1994, substantially all of the  assets and liabilities of Vantage  and
Vantage L.P. were sold to an unrelated third party.

The  Company had guaranteed the  debt of Vantage which  consisted of a bank loan
and notes  to the  Company's affiliates.  In addition,  the Company  had a  note
outstanding to Vantage, and significant equity contributions in Vantage L.P. The
proceeds from the sale were not sufficient to extinguish Vantage's indebtedness;
therefore  the Company was  required to make  additional equity contributions to
facilitate the  repayment  of  the  loans the  Company  had  guaranteed  to  its
affiliates.  As a result, during  the year ended December  31, 1994, the Company
realized a loss of $41,031,583 for the amount of its outstanding note and equity
contributions. The impact of this loss  on net worth was mitigated, however,  by
unrealized  losses of $39,058,563  recognized through December  31, 1993 and the
impact of such losses on the AVR.

In addition to the line of credit agreement with FBL Partners discussed in  Note
7,  the Company has  extended a line of  credit in the  amount of $10,000,000 to
Remodeler's Acceptance Corporation  (30% owned  by The Anchor  Group, Inc.).  At
December  31, 1994,  $775,000 was outstanding  under the  agreement. Interest is
based on 3.00% less than the weighted-average coupon rate of Title 1 loans which
secure the  loan, but  shall  not be  less than  10%  per annum.  Subsequent  to
December 31, 1994, the amounts outstanding were repaid in full.

ICG  Partners, an affiliated joint venture, maintains  a line of credit with the
Company and  its  affiliates,  FBL  Insurance Company  and  Farm  Bureau  Mutual
Insurance  Company  in the  amounts of  $18,000,000, $7,500,000  and $4,500,000,
respectively. The portion  previously attributed  to FBL  Insurance Company  was
assumed  by the Company as a result of  the transactions discussed in Note 3. At
December 31, 1994 and 1993, ICG Partners had borrowed $5,024,306 and $4,791,141,
respectively, from the Company  against the line of  credit. Interest (11.5%  at
December  31, 1994) is payable at an annual  rate equal to the prime rate of The
Chase Manhattan Bank, N.A., plus 3.00%. The line of credit is collateralized  by
lease receivables and substantially all other assets of ICG Partners, subject to
senior positions.

The  Company has extended a  line of credit in the  amount of $11,500,000 to FBL
Leasing Services, Inc. Interest on both agreements is based on the prime rate of
a national bank and payable monthly. No amounts were outstanding at December 31,
1994 or 1993.

In connection with the sale of certain real estate property, Rural Security Life
Insurance Company agreed  to act  as guarantor of  a mortgage  loan between  the
purchaser  and a bank. The Company has  now taken the position of Rural Security
Life Insurance Company with respect to the guarantee. Pursuant to the agreement,
the Company is required to deposit securities  in a trust in an amount at  least
equal  to the  outstanding balance  of the  mortgage loan.  Should the purchaser
default on the mortgage, the bank has the ability to withdraw the securities  at
which time the Company

                                       78
<PAGE>
                       FARM BUREAU LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

11. COMMITMENTS AND CONTINGENCIES (CONTINUED)
would  secure a first interest in the underlying property. At December 31, 1994,
the outstanding balance of the mortgage  loan is $5,608,595. The mortgage  loan,
which is current at December 31, 1994, requires monthly payments at the lenders'
prime  commercial rate through December 31, 1996 at which time a balloon payment
of $4,562,888 is due.

The Company  is  involved in  litigation  where  amounts are  alleged  that  are
substantially in excess of contractual policy benefits. Management and its legal
counsel do not believe any of these claims will result in a material loss to the
Company.

Assessments  are, from time  to time, levied  on the Company  by life and health
guaranty associations in most states in  which the Company is licensed to  cover
losses of policyholders of insolvent or rehabilitated companies. In some states,
these  assessments  can be  partially recovered  through  a reduction  in future
premium taxes. Assessments  have not  been material to  the Company's  financial
statements  prior to 1991. However, the  economy and other factors have recently
caused a number  of failures  of substantially larger  companies. The  Company's
policy  is to accrue for such assessments only when notice of such assessment is
received from a state guaranty fund; accordingly, no amounts have been  provided
for  in the accompanying financial  statements for estimated future assessments.
Assessments paid by the Company amounted  to $507,681, $432,355 and $355,391  in
1994, 1993 and 1992, respectively. Potential future assessments, if any, are not
determinable by the Company.

                                       79
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
- --------------------------------------------------------------------------------
                       APPENDIX A
- --------------------------------------------------------------------------------
ILLUSTRATIONS OF       The  following tables  illustrate how  the death benefits
DEATH BENEFITS AND     and  Cash  Values of a  Policy may  vary over an extended
CASH VALUES            period  of time  for both  males and  females at  certain
                       ages, assuming  hypothetical rates  of investment  return
                       for  the Variable  Account equivalent  to constant  gross
                       annual rates of 0%, 4%, 8% and 12%.

                       The  amounts shown are as of the end of each Policy Year.
                       The tables assume that  the guaranteed (maximum) cost  of
                       insurance  rates will  be charged  for the  entire period
                       illustrated. The amounts shown for the death benefits and
                       Cash Values reflect the deduction of the premium  expense
                       charge   and   the   monthly  and   first   year  monthly
                       administrative charges. The amounts  shown for the  death
                       benefits  and Cash Values also  reflect the fact that the
                       net investment return  of the Variable  Account is  lower
                       than  the gross, after-tax  return on the  assets held in
                       the Fund as  a result of  expenses paid by  the Fund  and
                       charges  levied against the  Variable Account. The values
                       shown take into account expenses  paid by the Fund  which
                       are  assumed to be  equivalent to 0.55%  of the aggregate
                       average daily net  assets of  the Fund.  Actual fees  and
                       expenses  of the portfolios associated  with a policy may
                       be more or less than 0.55%, will vary from year to  year,
                       and  will vary with  the subaccount selected. Nonetheless
                       the Company expects the actual expenses to average  0.55%
                       over  the six portfolios. This is because the Adviser has
                       agreed to reimburse any Portfolio for calendar year  1994
                       to  the extent that  annual operating expenses, including
                       the investment advisory fee, exceed .55%. There can be no
                       assurance  that  the  Adviser  will  continue  to   limit
                       expenses  beyond December 31,  1995. Absent the agreement
                       to limit expenses, actual fees  and expenses of the  Fund
                       would  be more  than 0.55%.  The .55%  limit was  also in
                       effect in 1994.  Absent the agreement  to limit  expense,
                       actual  expenses for  1994 would have  averaged .81%. The
                       amounts shown also take into account the daily charge  by
                       the   Company  to  the   Variable  Account  for  assuming
                       mortality and  expense risks,  which is  equivalent to  a
                       charge  at an  effective annual rate  of .90%  of the net
                       assets of the Variable Account. After deduction of  these
                       amounts, the illustrated gross annual investment rates of
                       return  of 0%, 4%,  8% and 12%  correspond to approximate
                       net annual investment rates  of -1.45%, 2.55%, 6.55%  and
                       10.55%, respectively.

                       The  hypothetical  values  shown  in  the  tables  do not
                       reflect any charges for federal income taxes against  the
                       Variable  Account  since  the  Company  is  not currently
                       making such charges. However, such charges may be made in
                       the  future  and,  in   that  event,  the  gross   annual
                       investment rate of return would have to exceed 0%, 4%, 8%
                       or  12% by an  amount sufficient to  cover tax charges in
                       order to  produce  the  death benefits  and  Cash  Values
                       illustrated.  (See "FEDERAL TAX  MATTERS--Taxation of the
                       Company.")

                       The tables illustrate the Policy values that would result
                       based upon the hypothetical investment rates of return if
                       premiums are paid as indicated,  if all Net Premiums  are
                       allocated  to the Variable Account and if no Policy Loans
                       have  been  made.  The  tables  are  also  based  on  the
                       assumptions  that  the Policyowner  has not  requested an
                       increase or  decrease in  Specified Amount,  and that  no
                       partial surrenders or transfers have been made.

                       For comparative purposes, the second column of each table
                       shows  the amount to which  the premiums would accumulate
                       if an amount  equal to  those premiums  were invested  to
                       earn interest at 5% compounded annually.

                                              *    *    *

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

                                      A-1
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 25 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $318
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        333.90   $       29  $     100,029  $       35  $     100,035  $       41  $     100,041
     2.........................           684.50          174        100,174         190        100,190         206        100,206
     3.........................         1,052.62          314        100,314         346        100,346         380        100,380
     4.........................         1,439.15          450        100,450         503        100,503         562        100,562
     5.........................         1,845.01          580        100,580         662        100,662         753        100,753
     6.........................         2,271.16          705        100,705         820        100,820         952        100,952
     7.........................         2,718.62          825        100,825         980        100,980       1,161        101,161
     8.........................         3,188.45          939        100,939       1,139        101,139       1,380        101,380
     9.........................         3,681.77        1,048        101,048       1,299        101,299       1,609        101,609
    10.........................         4,199.76        1,148        101,148       1,455        101,455       1,846        101,846
    15.........................         7,205.08        1,499        101,499       2,162        102,162       3,137        103,137
    20.........................        11,040.72        1,461        101,461       2,564        102,564       4,471        104,471
    25.........................        15,936.08          951        100,951       2,495        102,495       5,725        105,725
    30.........................        22,183.93            *              *       1,640        101,640       6,594        106,594
    35.........................        30,157.95            *              *           *              *       6,530        106,530
Age 65.........................        42,685.70            *              *           *              *       3,815        103,815

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $       47  $     100,047
     2.........................         223        100,223
     3.........................         416        100,416
     4.........................         626        100,626
     5.........................         854        100,854
     6.........................       1,103        101,103
     7.........................       1,374        101,374
     8.........................       1,670        101,670
     9.........................       1,993        101,993
    10.........................       2,343        102,343
    15.........................       4,573        104,573
    20.........................       7,772        107,772
    25.........................      12,419        112,419
    30.........................      19,156        119,156
    35.........................      28,895        128,895
Age 65.........................      46,394        146,394
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-2
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 35 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $516
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        541.80   $       54  $     100,054  $       64  $     100,064  $       74  $     100,074
     2.........................         1,110.69          336        100,336         363        100,363         392        100,392
     3.........................         1,708.02          603        100,603         660        100,660         719        100,719
     4.........................         2,335.23          855        100,855         951        100,951       1,056        101,056
     5.........................         2,993.79        1,089        101,089       1,236        101,236       1,400        101,400
     6.........................         3,685.28        1,304        101,304       1,513        101,513       1,751        101,751
     7.........................         4,411.34        1,499        101,499       1,779        101,779       2,107        102,107
     8.........................         5,173.71        1,674        101,674       2,034        102,034       2,467        102,467
     9.........................         5,974.19        1,827        101,827       2,276        102,276       2,833        102,833
    10.........................         6,814.70        1,961        101,961       2,507        102,507       3,203        103,203
    15.........................        11,691.27        2,297        102,297       3,425        103,425       5,102        105,102
    20.........................        17,915.13        1,902        101,902       3,688        103,688       6,858        106,858
    25.........................        25,858.54          501        100,501       2,847        102,847       8,010        108,010
    30.........................        35,996.57            *              *         237        100,237       7,784        107,784
    35.........................        48,935.54            *              *           *              *       3,823        103,823
Age 65.........................        38,338.20            *              *           *              *       7,369        107,369

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $       84  $     100,084
     2.........................         421        100,421
     3.........................         783        100,783
     4.........................       1,169        101,169
     5.........................       1,582        101,582
     6.........................       2,022        102,022
     7.........................       2,490        102,490
     8.........................       2,989        102,989
     9.........................       3,521        103,521
    10.........................       4,090        104,090
    15.........................       7,595        107,595
    20.........................      12,447        112,447
    25.........................      19,073        119,073
    30.........................      28,035        128,035
    35.........................      38,827        138,827
Age 65.........................      30,058        130,058
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-3
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 45 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $922
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        968.10   $      157  $     100,157  $      176  $     100,176  $      195  $     100,195
     2.........................         1,984.61          648        100,648         701        100,701         755        100,755
     3.........................         3,051.94        1,111        101,111       1,217        101,217       1,329        101,329
     4.........................         4,172.63        1,543        101,543       1,722        101,722       1,916        101,916
     5.........................         5,349.36        1,944        101,944       2,215        102,215       2,516        102,516
     6.........................         6,584.93        2,311        102,311       2,691        102,691       3,125        103,125
     7.........................         7,882.28        2,642        102,642       3,147        103,147       3,741        103,741
     8.........................         9,244.49        2,933        102,933       3,580        103,580       4,362        104,362
     9.........................        10,674.82        3,180        103,180       3,983        103,983       4,982        104,982
    10.........................        12,176.66        3,381        103,381       4,354        104,354       5,598        105,598
    15.........................        20,890.21        3,684        103,684       5,639        105,639       8,574        108,574
    20.........................        32,011.15        2,451        102,451       5,441        105,441      10,850        110,850
    25.........................        46,204.60            *              *       1,896        101,896      10,328        110,328
    30.........................        64,319.45            *              *           *              *       3,754        103,754
    35.........................        87,439.09            *              *           *              *           *              *
Age 65.........................        34,579.81        1,884        101,884       5,052        105,052      11,038        111,038

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      215  $     100,215
     2.........................         812        100,812
     3.........................       1,448        101,448
     4.........................       2,127        102,127
     5.........................       2,850        102,850
     6.........................       3,620        103,620
     7.........................       4,438        104,438
     8.........................       5,305        105,305
     9.........................       6,221        106,221
    10.........................       7,189        107,189
    15.........................      12,968        112,968
    20.........................      20,531        120,531
    25.........................      29,013        129,013
    30.........................      36,615        136,615
    35.........................      35,710        135,710
Age 65.........................      22,179        122,179
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-4
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 55 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $1,566
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $      1,644.30   $      317  $     100,317  $      351  $     100,351  $      385  $     100,385
     2.........................         3,370.82        1,060        101,060       1,151        101,151       1,245        101,245
     3.........................         5,183.66        1,747        101,747       1,925        101,925       2,113        102,113
     4.........................         7,087.14        2,380        102,380       2,674        102,674       2,993        102,993
     5.........................         9,085.80        2,958        102,958       3,395        103,395       3,882        103,882
     6.........................        11,184.39        3,473        103,473       4,078        104,078       4,773        104,773
     7.........................        13,387.90        3,916        103,916       4,713        104,713       5,655        105,655
     8.........................        15,701.60        4,271        104,271       5,281        105,281       6,509        106,509
     9.........................        18,130.98        4,520        104,520       5,760        105,760       7,314        107,314
    10.........................        20,681.83        4,644        104,644       6,127        106,127       8,045        108,045
    15.........................        35,481.63        3,190        103,190       5,906        105,906      10,111        110,111
    20.........................        54,370.35            *              *         300        100,300       7,094        107,094
    25.........................        78,477.67            *              *           *              *           *              *
    30.........................       109,245.40            *              *           *              *           *              *
    35.........................       148,513.68            *              *           *              *           *              *
Age 65.........................        23,360.22        4,635        104,635       6,371        106,371       8,687        108,687

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      420  $     100,420
     2.........................       1,342        101,342
     3.........................       2,313        102,313
     4.........................       3,340        103,340
     5.........................       4,427        104,427
     6.........................       5,569        105,569
     7.........................       6,764        106,764
     8.........................       7,999        107,999
     9.........................       9,255        109,255
    10.........................      10,515        110,515
    15.........................      16,560        116,560
    20.........................      20,141        120,141
    25.........................      12,594        112,594
    30.........................           *              *
    35.........................           *              *
Age 65.........................      11,768        111,768
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-5
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 25 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $318
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                  0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                       GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                      GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                   PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
           END OF                ACCUMULATED     -------------------------  -------------------------  -------------------------
           POLICY                   AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
            YEAR                   PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
         -----------           ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                            <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.......................  $        333.90   $       29  $     100,000  $       35  $     100,000  $       41  $     100,000
     2.......................           684.50          174        100,000         190        100,000         207        100,000
     3.......................         1,052.62          315        100,000         347        100,000         381        100,000
     4.......................         1,439.15          451        100,000         505        100,000         564        100,000
     5.......................         1,845.01          582        100,000         665        100,000         756        100,000
     6.......................         2,271.16          708        100,000         824        100,000         957        100,000
     7.......................         2,718.62          829        100,000         985        100,000       1,168        100,000
     8.......................         3,188.45          945        100,000       1,146        100,000       1,389        100,000
     9.......................         3,681.77        1,055        100,000       1,308        100,000       1,621        100,000
    10.......................         4,199.76        1,157        100,000       1,467        100,000       1,861        100,000
    15.......................         7,205.08        1,520        100,000       2,193        100,000       3,184        100,000
    20.......................        11,040.72        1,501        100,000       2,633        100,000       4,593        100,000
    25.......................        15,936.08        1,011        100,000       2,625        100,000       6,002        100,000
    30.......................        22,183.93            *              *       1,852        100,000       7,169        100,000
    35.......................        30,157.95            *              *           *              *       7,635        100,000
Age 65.......................        42,685.70            *              *           *              *       5,996        100,000

<CAPTION>

                                12% ASSUMED HYPOTHETICAL
                                      GROSS RETURN
                                     GUARANTEED COST
                                      OF INSURANCE
           END OF              ---------------------------
           POLICY                  CASH          DEATH
            YEAR                  VALUE         BENEFIT
         -----------           ------------  -------------
<S>                            <C>           <C>
     1.......................  $         48  $     100,000
     2.......................           224        100,000
     3.......................           417        100,000
     4.......................           628        100,000
     5.......................           858        100,000
     6.......................         1,108        100,000
     7.......................         1,382        100,000
     8.......................         1,681        100,000
     9.......................         2,008        100,000
    10.......................         2,363        100,000
    15.......................         4,645        100,000
    20.......................         7,989        100,000
    25.......................        13,006        100,000
    30.......................        20,647        100,000
    35.......................        32,535        100,000
Age 65.......................        56,788        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-6
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 35 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $516
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        541.80   $       54  $     100,000  $       64  $     100,000  $       74  $     100,000
     2.........................         1,110.69          337        100,000         365        100,000         393        100,000
     3.........................         1,708.02          605        100,000         662        100,000         722        100,000
     4.........................         2,335.23          859        100,000         956        100,000       1,061        100,000
     5.........................         2,993.79        1,095        100,000       1,243        100,000       1,408        100,000
     6.........................         3,685.28        1,314        100,000       1,524        100,000       1,764        100,000
     7.........................         4,411.34        1,512        100,000       1,795        100,000       2,126        100,000
     8.........................         5,173.71        1,691        100,000       2,055        100,000       2,494        100,000
     9.........................         5,974.19        1,850        100,000       2,305        100,000       2,869        100,000
    10.........................         6,814.70        1,989        100,000       2,544        100,000       3,251        100,000
    15.........................        11,691.27        2,364        100,000       3,527        100,000       5,258        100,000
    20.........................        17,915.13        2,024        100,000       3,910        100,000       7,259        100,000
    25.........................        25,858.54          671        100,000       3,246        100,000       8,907        100,000
    30.........................        35,996.57            *              *         823        100,000       9,588        100,000
    35.........................        48,935.54            *              *           *              *       7,165        100,000
Age 65.........................        38,338.20            *              *           *              *       9,429        100,000

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $       85  $     100,000
     2.........................         423        100,000
     3.........................         786        100,000
     4.........................       1,175        100,000
     5.........................       1,591        100,000
     6.........................       2,037        100,000
     7.........................       2,513        100,000
     8.........................       3,021        100,000
     9.........................       3,567        100,000
    10.........................       4,153        100,000
    15.........................       7,833        100,000
    20.........................      13,170        100,000
    25.........................      21,033        100,000
    30.........................      33,014        100,000
    35.........................      51,423        100,000
Age 65.........................      36,057        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-7
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 45 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $922
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        968.10   $      158  $     100,000  $      177  $     100,000  $      197  $     100,000
     2.........................         1,984.61          652        100,000         705        100,000         760        100,000
     3.........................         3,051.94        1,120        100,000       1,227        100,000       1,340        100,000
     4.........................         4,172.63        1,558        100,000       1,739        100,000       1,935        100,000
     5.........................         5,349.36        1,968        100,000       2,242        100,000       2,547        100,000
     6.........................         6,584.93        2,345        100,000       2,731        100,000       3,172        100,000
     7.........................         7,882.28        2,689        100,000       3,204        100,000       3,810        100,000
     8.........................         9,244.49        2,995        100,000       3,658        100,000       4,459        100,000
     9.........................        10,674.82        3,260        100,000       4,085        100,000       5,113        100,000
    10.........................        12,176.66        3,481        100,000       4,486        100,000       5,773        100,000
    15.........................        20,890.21        3,922        100,000       6,006        100,000       9,139        100,000
    20.........................        32,011.15        2,869        100,000       6,223        100,000      12,295        100,000
    25.........................        46,204.60            *              *       3,262        100,000      13,622        100,000
    30.........................        64,319.45            *              *           *              *      10,296        100,000
    35.........................        87,439.09            *              *           *              *           *              *
Age 65.........................        34,579.81        2,338        100,000       5,944        100,000      12,760        100,000

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      217  $     100,000
     2.........................         817        100,000
     3.........................       1,460        100,000
     4.........................       2,148        100,000
     5.........................       2,886        100,000
     6.........................       3,676        100,000
     7.........................       4,521        100,000
     8.........................       5,425        100,000
     9.........................       6,389        100,000
    10.........................       7,419        100,000
    15.........................      13,834        100,000
    20.........................      23,173        100,000
    25.........................      36,504        100,000
    30.........................      56,839        100,000
    35.........................      91,185        100,000
Age 65.........................      25,453        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-8
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                 FEMALE AGE 55 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $1,566
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $      1,644.30   $      323  $     100,000  $      357  $     100,000  $      391  $     100,000
     2.........................         3,370.82        1,075        100,000       1,167        100,000       1,262        100,000
     3.........................         5,183.66        1,777        100,000       1,958        100,000       2,150        100,000
     4.........................         7,087.14        2,432        100,000       2,732        100,000       3,058        100,000
     5.........................         9,085.80        3,036        100,000       3,485        100,000       3,987        100,000
     6.........................        11,184.39        3,584        100,000       4,211        100,000       4,930        100,000
     7.........................        13,387.90        4,067        100,000       4,898        100,000       5,881        100,000
     8.........................        15,701.60        4,471        100,000       5,532        100,000       6,824        100,000
     9.........................        18,130.98        4,775        100,000       6,091        100,000       7,740        100,000
    10.........................        20,681.83        4,964        100,000       6,554        100,000       8,613        100,000
    15.........................        35,481.63        3,922        100,000       7,079        100,000      11,972        100,000
    20.........................        54,370.35            *              *       2,495        100,000      11,685        100,000
    25.........................        78,477.67            *              *           *              *           *              *
    30.........................       109,245.40            *              *           *              *           *              *
    35.........................       148,513.68            *              *           *              *           *              *
Age 65.........................        23,360.22        5,028        100,000       6,912        100,000       9,429        100,000

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      426  $     100,000
     2.........................       1,361        100,000
     3.........................       2,353        100,000
     4.........................       3,413        100,000
     5.........................       4,547        100,000
     6.........................       5,756        100,000
     7.........................       7,039        100,000
     8.........................       8,392        100,000
     9.........................       9,804        100,000
    10.........................      11,267        100,000
    15.........................      19,482        100,000
    20.........................      29,213        100,000
    25.........................      38,103        100,000
    30.........................      41,749        100,000
    35.........................      19,243        100,000
Age 65.........................      12,783        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-9
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 25 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $425
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        446.25   $       84  $     100,084  $       94  $     100,094  $      103  $     100,103
     2.........................           914.81          291        100,291         315        100,315         341        100,341
     3.........................         1,406.80          496        100,496         545        100,545         596        100,596
     4.........................         1,923.39          700        100,700         782        100,782         871        100,871
     5.........................         2,465.81          902        100,902       1,025        101,025       1,163        101,163
     6.........................         3,035.35        1,100        101,100       1,275        101,275       1,475        101,475
     7.........................         3,633.37        1,292        101,292       1,528        101,528       1,804        101,804
     8.........................         4,261.29        1,479        101,479       1,784        101,784       2,151        102,151
     9.........................         4,920.60        1,658        101,658       2,042        102,042       2,516        102,516
    10.........................         5,612.88        1,829        101,829       2,300        102,300       2,898        102,898
    15.........................         9,629.43        2,507        102,507       3,544        103,544       5,062        105,062
    20.........................        14,755.68        2,770        102,770       4,554        104,554       7,592        107,592
    25.........................        21,298.22        2,414        102,414       5,038        105,038      10,341        110,341
    30.........................        29,648.34        1,108        101,108       4,517        104,517      12,943        112,943
    35.........................        40,305.44            *              *       2,001        102,001      14,403        114,403
Age 65.........................        57,048.49            *              *           *              *      11,916        111,916

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      112  $     100,112
     2.........................         367        100,367
     3.........................         651        100,651
     4.........................         967        100,967
     5.........................       1,317        101,317
     6.........................       1,703        101,703
     7.........................       2,127        102,127
     8.........................       2,592        102,592
     9.........................       3,101        103,101
    10.........................       3,658        103,658
    15.........................       7,285        107,285
    20.........................      12,790        112,790
    25.........................      21,084        121,084
    30.........................      33,493        133,493
    35.........................      51,664        151,664
Age 65.........................      84,173        184,173
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-10
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 35 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $667
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        700.35   $      170  $     100,170  $      186  $     100,186  $      201  $     100,201
     2.........................         1,435.72          569        100,569         611        100,611         655        100,655
     3.........................         2,207.85          950        100,950       1,036        101,036       1,128        101,128
     4.........................         3,018.60        1,314        101,314       1,461        101,461       1,619        101,619
     5.........................         3,869.88        1,659        101,659       1,881        101,881       2,128        102,128
     6.........................         4,763.72        1,984        101,984       2,297        102,297       2,655        102,655
     7.........................         5,702.26        2,287        102,287       2,706        102,706       3,198        103,198
     8.........................         6,687.72        2,567        102,567       3,107        103,107       3,757        103,757
     9.........................         7,722.45        2,829        102,829       3,503        103,503       4,338        104,338
    10.........................         8,808.93        3,060        103,060       3,882        103,882       4,930        104,930
    15.........................        15,112.55        3,761        103,761       5,490        105,490       8,051        108,051
    20.........................        23,157.74        3,436        103,436       6,245        106,245      11,166        111,166
    25.........................        33,425.67        1,381        101,381       5,174        105,174      13,329        113,329
    30.........................        46,530.45            *              *         750        100,750      12,780        112,780
    35.........................        63,255.83            *              *           *              *       5,925        105,925
Age 65.........................        49,557.32            *              *           *              *      12,039        112,039

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      216  $     100,216
     2.........................         701        100,701
     3.........................       1,224        101,224
     4.........................       1,791        101,791
     5.........................       2,402        102,402
     6.........................       3,062        103,062
     7.........................       3,773        103,773
     8.........................       4,540        104,540
     9.........................       5,372        105,372
    10.........................       6,263        106,263
    15.........................      11,842        111,842
    20.........................      19,769        119,769
    25.........................      30,539        130,539
    30.........................      44,466        144,466
    35.........................      60,761        160,761
Age 65.........................      47,558        147,558
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-11
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 45 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $1,151
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $      1,208.55   $      334  $     100,334  $      361  $     100,361  $      388  $     100,388
     2.........................         2,477.53          993        100,993       1,069        101,069       1,146        101,146
     3.........................         3,809.95        1,614        101,614       1,765        101,765       1,925        101,925
     4.........................         5,209.00        2,196        102,196       2,448        102,448       2,722        102,722
     5.........................         6,678.00        2,734        102,734       3,113        103,113       3,535        103,535
     6.........................         8,220.45        3,228        103,228       3,757        103,757       4,363        104,363
     7.........................         9,840.02        3,671        103,671       4,374        104,374       5,200        105,200
     8.........................        11,540.58        4,058        104,058       4,954        104,954       6,039        106,039
     9.........................        13,326.15        4,382        104,382       5,492        105,492       6,875        106,875
    10.........................        15,201.01        4,637        104,637       5,977        105,977       7,696        107,696
    15.........................        26,078.77        4,651        104,651       7,299        107,299      11,298        111,298
    20.........................        39,961.86        1,739        101,739       5,589        105,589      12,725        112,725
    25.........................        57,680.59            *              *           *              *       8,581        108,581
    30.........................        80,294.67            *              *           *              *           *              *
    35.........................       109,156.61            *              *           *              *           *              *
Age 65.........................        43,168.50          623        100,623       4,637        104,637      12,460        112,460

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      416  $     100,416
     2.........................       1,227        101,227
     3.........................       2,093        102,093
     4.........................       3,018        103,018
     5.........................       4,004        104,004
     6.........................       5,055        105,055
     7.........................       6,170        106,170
     8.........................       7,349        107,349
     9.........................       8,593        108,593
    10.........................       9,898        109,898
    15.........................      17,312        117,312
    20.........................      25,697        125,697
    25.........................      32,843        132,843
    30.........................      33,660        133,660
    35.........................      16,511        116,511
Age 65.........................      27,307        127,307
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-12
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 55 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION A
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $2,183
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $      2,292.15   $      715  $     100,715  $      768  $     100,768  $      822  $     100,822
     2.........................         4,698.91        1,816        101,816       1,961        101,961       2,111        102,111
     3.........................         7,226.00        2,816        102,816       3,097        103,097       3,396        103,396
     4.........................         9,879.45        3,709        103,709       4,169        104,169       4,668        104,668
     5.........................        12,665.58        4,486        104,486       5,161        105,161       5,916        105,916
     6.........................        15,591.00        5,135        105,135       6,060        106,060       7,124        107,124
     7.........................        18,662.70        5,646        105,646       6,850        106,850       8,278        108,278
     8.........................        21,887.99        6,003        106,003       7,511        107,511       9,353        109,353
     9.........................        25,274.54        6,187        106,187       8,017        108,017      10,325        110,325
    10.........................        28,830.42        6,179        106,179       8,343        108,343      11,162        111,162
    15.........................        49,461.30        2,699        102,699       6,396        106,396      12,264        112,264
    20.........................        75,792.13            *              *           *              *       3,755        103,755
    25.........................       109,397.67            *              *           *              *           *              *
    30.........................       152,287.80            *              *           *              *           *              *
    35.........................       207,027.69            *              *           *              *           *              *
Age 65.........................        32,564.09        5,945        105,945       8,445        108,445      11,817        111,817

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      876  $     100,876
     2.........................       2,266        102,266
     3.........................       3,712        103,712
     4.........................       5,212        105,212
     5.........................       6,760        106,760
     6.........................       8,348        108,348
     7.........................       9,966        109,966
     8.........................      11,599        111,599
     9.........................      13,226        113,226
    10.........................      14,823        114,823
    15.........................      21,436        121,436
    20.........................      21,374        121,374
    25.........................       2,773        102,773
    30.........................           *              *
    35.........................           *              *
Age 65.........................      16,346        116,346
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-13
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 25 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $425
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                 0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                      GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                     GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                  PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
           END OF               ACCUMULATED     -------------------------  -------------------------  -------------------------
           POLICY                  AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
            YEAR                  PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
        -----------           ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                           <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1......................  $        446.25   $       85  $     100,000  $       94  $     100,000  $      103  $     100,000
     2......................           914.81          292        100,000         316        100,000         342        100,000
     3......................         1,406.80          498        100,000         547        100,000         599        100,000
     4......................         1,923.39          703        100,000         785        100,000         875        100,000
     5......................         2,465.81          906        100,000       1,030        100,000       1,169        100,000
     6......................         3,035.35        1,106        100,000       1,282        100,000       1,483        100,000
     7......................         3,633.37        1,300        100,000       1,537        100,000       1,815        100,000
     8......................         4,261.29        1,489        100,000       1,797        100,000       2,167        100,000
     9......................         4,920.60        1,671        100,000       2,058        100,000       2,537        100,000
    10......................         5,612.88        1,845        100,000       2,321        100,000       2,926        100,000
    15......................         9,629.43        2,544        100,000       3,600        100,000       5,146        100,000
    20......................        14,755.68        2,843        100,000       4,679        100,000       7,811        100,000
    25......................        21,298.22        2,537        100,000       5,289        100,000      10,858        100,000
    30......................        29,648.34        1,284        100,000       4,974        100,000      14,093        100,000
    35......................        40,305.44            *              *       2,733        100,000      16,863        100,000
Age 65......................        57,048.49            *              *           *              *      17,643        100,000

<CAPTION>

                                12% ASSUMED HYPOTHETICAL
                                      GROSS RETURN
                                    GUARANTEED COST
                                      OF INSURANCE
           END OF             ----------------------------
           POLICY                 CASH           DEATH
            YEAR                  VALUE         BENEFIT
        -----------           -------------  -------------
<S>                           <C>            <C>
     1......................  $         113  $     100,000
     2......................            368        100,000
     3......................            654        100,000
     4......................            971        100,000
     5......................          1,323        100,000
     6......................          1,713        100,000
     7......................          2,141        100,000
     8......................          2,612        100,000
     9......................          3,128        100,000
    10......................          3,694        100,000
    15......................          7,412        100,000
    20......................         13,174        100,000
    25......................         22,153        100,000
    30......................         36,350        100,000
    35......................         59,247        100,000
Age 65......................        107,878        129,454
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loans or surrenders have been made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-14
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 35 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
             INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $667
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                    0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                         GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                        GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                     PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
            END OF                 ACCUMULATED     -------------------------  -------------------------  -------------------------
            POLICY                    AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
             YEAR                    PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
          -----------            ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                              <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1.........................  $        700.35   $      171  $     100,000  $      186  $     100,000  $      202  $     100,000
     2.........................         1,435.72          570        100,000         613        100,000         657        100,000
     3.........................         2,207.85          954        100,000       1,041        100,000       1,133        100,000
     4.........................         3,018.60        1,321        100,000       1,468        100,000       1,628        100,000
     5.........................         3,869.88        1,670        100,000       1,893        100,000       2,142        100,000
     6.........................         4,763.72        1,999        100,000       2,315        100,000       2,676        100,000
     7.........................         5,702.26        2,308        100,000       2,732        100,000       3,229        100,000
     8.........................         6,687.72        2,595        100,000       3,142        100,000       3,801        100,000
     9.........................         7,722.45        2,865        100,000       3,549        100,000       4,398        100,000
    10.........................         8,808.93        3,106        100,000       3,942        100,000       5,009        100,000
    15.........................        15,112.55        3,877        100,000       5,666        100,000       8,319        100,000
    20.........................        23,157.74        3,665        100,000       6,652        100,000      11,894        100,000
    25.........................        33,425.67        1,738        100,000       5,983        100,000      15,106        100,000
    30.........................        46,530.45            *              *       2,054        100,000      16,722        100,000
    35.........................        63,255.83            *              *           *              *      13,794        100,000
Age 65.........................        49,557.32            *              *         587        100,000      16,615        100,000

<CAPTION>

                                 12% ASSUMED HYPOTHETICAL
                                       GROSS RETURN
                                      GUARANTEED COST
                                       OF INSURANCE
            END OF               -------------------------
            POLICY                  CASH         DEATH
             YEAR                  VALUE        BENEFIT
          -----------            ----------  -------------
<S>                              <C>         <C>
     1.........................  $      217  $     100,000
     2.........................         703        100,000
     3.........................       1,229        100,000
     4.........................       1,800        100,000
     5.........................       2,418        100,000
     6.........................       3,087        100,000
     7.........................       3,811        100,000
     8.........................       4,594        100,000
     9.........................       5,447        100,000
    10.........................       6,367        100,000
    15.........................      12,247        100,000
    20.........................      21,068        100,000
    25.........................      34,363        100,000
    30.........................      55,188        100,000
    35.........................      90,305        100,000
Age 65.........................      60,719        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loan or surrenders have been  made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-15
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 45 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $1,151
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                 0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                      GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                     GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                  PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
           END OF               ACCUMULATED     -------------------------  -------------------------  -------------------------
           POLICY                  AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
            YEAR                  PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
        -----------           ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                           <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1......................  $      1,208.55   $      336  $     100,000  $      363  $     100,000  $      391  $     100,000
     2......................         2,477.53        1,000        100,000       1,076        100,000       1,154        100,000
     3......................         3,809.95        1,628        100,000       1,780        100,000       1,941        100,000
     4......................         5,209.00        2,220        100,000       2,475        100,000       2,752        100,000
     5......................         6,678.00        2,771        100,000       3,156        100,000       3,584        100,000
     6......................         8,220.45        3,282        100,000       3,822        100,000       4,439        100,000
     7......................         9,840.02        3,747        100,000       4,465        100,000       5,311        100,000
     8......................        11,540.58        4,158        100,000       5,080        100,000       6,196        100,000
     9......................        13,326.15        4,512        100,000       5,659        100,000       7,089        100,000
    10......................        15,201.01        4,802        100,000       6,195        100,000       7,985        100,000
    15......................        26,078.77        5,068        100,000       7,944        100,000      12,295        100,000
    20......................        39,961.86        2,471        100,000       7,015        100,000      15,428        100,000
    25......................        57,680.59            *              *         374        100,000      14,752        100,000
    30......................        80,294.67            *              *           *              *       4,193        100,000
    35......................       109,156.61            *              *           *              *           *              *
Age 65......................        43,168.50        1,398        100,000       6,256        100,000      15,697        100,000

<CAPTION>

                                12% ASSUMED HYPOTHETICAL
                                      GROSS RETURN
                                    GUARANTEED COST
                                      OF INSURANCE
           END OF             ----------------------------
           POLICY                 CASH           DEATH
            YEAR                  VALUE         BENEFIT
        -----------           -------------  -------------
<S>                           <C>            <C>
     1......................  $         418  $     100,000
     2......................          1,235        100,000
     3......................          2,111        100,000
     4......................          3,052        100,000
     5......................          4,061        100,000
     6......................          5,145        100,000
     7......................          6,305        100,000
     8......................          7,544        100,000
     9......................          8,868        100,000
    10......................         10,278        100,000
    15......................         18,847        100,000
    20......................         30,724        100,000
    25......................         47,666        100,000
    30......................         74,889        100,000
    35......................        126,102        132,407
Age 65......................         33,598        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year.  Values would be different if premiums are paid with a different frequency
or in different amounts.

The values and benefits  are as of  the Policy Year shown.  They assume that  no
Policy  Loan or surrenders have been  made. Excessive Policy Loans or surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT  RATES OF  RETURN  SHOWN  ABOVE  ARE
ILLUSTRATIVE  ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE  MORE OR  LESS THAN THOSE  SHOWN AND  WILL DEPEND ON  A NUMBER  OF
FACTORS,  INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS  HYPOTHETICAL
ANNUAL  INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE CORRESPOND
TO NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%,  RESPECTIVELY.
THE  DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12%  OVER
A  PERIOD OF YEARS, BUT FLUCTUATED ABOVE  OR BELOW THOSE AVERAGES FOR INDIVIDUAL
POLICY YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND  THAT
THESE  HYPOTHETICAL INVESTMENT RATES OF RETURN CAN  BE ACHIEVED FOR ANY ONE YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-16
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                  MALE AGE 55 AT BIRTHDAY NEAREST POLICY DATE
                             DEATH BENEFIT OPTION B
            INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM $2,183
                            NONSMOKER PREMIUM CLASS
<TABLE>
<CAPTION>
                                                 0% ASSUMED HYPOTHETICAL    4% ASSUMED HYPOTHETICAL    8% ASSUMED HYPOTHETICAL
                                                      GROSS RETURN               GROSS RETURN               GROSS RETURN
                                                     GUARANTEED COST            GUARANTEED COST            GUARANTEED COST
                                  PREMIUMS            OF INSURANCE               OF INSURANCE               OF INSURANCE
           END OF               ACCUMULATED     -------------------------  -------------------------  -------------------------
           POLICY                  AT 5%           CASH         DEATH         CASH         DEATH         CASH         DEATH
            YEAR                  PER YEAR        VALUE        BENEFIT       VALUE        BENEFIT       VALUE        BENEFIT
        -----------           ----------------  ----------  -------------  ----------  -------------  ----------  -------------
<S>                           <C>               <C>         <C>            <C>         <C>            <C>         <C>
     1......................  $      2,292.15   $      726  $     100,000  $      780  $     100,000  $      834  $     100,000
     2......................         4,698.91        1,847        100,000       1,995        100,000       2,147        100,000
     3......................         7,226.00        2,879        100,000       3,167        100,000       3,472        100,000
     4......................         9,879.45        3,817        100,000       4,290        100,000       4,805        100,000
     5......................        12,665.58        4,652        100,000       5,354        100,000       6,139        100,000
     6......................        15,591.00        5,375        100,000       6,346        100,000       7,465        100,000
     7......................        18,662.70        5,976        100,000       7,255        100,000       8,773        100,000
     8......................        21,887.99        6,440        100,000       8,063        100,000      10,049        100,000
     9......................        25,274.54        6,748        100,000       8,748        100,000      11,274        100,000
    10......................        28,830.42        6,882        100,000       9,288        100,000      12,428        100,000
    15......................        49,461.30        4,243        100,000       8,951        100,000      16,416        100,000
    20......................        75,792.13            *              *           *              *      13,775        100,000
    25......................       109,397.67            *              *           *              *           *              *
    30......................       152,287.80            *              *           *              *           *              *
    35......................       207,027.69            *              *           *              *           *              *
Age 65......................        32,564.09        6,805        100,000       9,642        100,000      13,476        100,000

<CAPTION>

                                12% ASSUMED HYPOTHETICAL
                                      GROSS RETURN
                                    GUARANTEED COST
                                      OF INSURANCE
           END OF             ----------------------------
           POLICY                 CASH           DEATH
            YEAR                  VALUE         BENEFIT
        -----------           -------------  -------------
<S>                           <C>            <C>
     1......................  $         888  $     100,000
     2......................          2,304        100,000
     3......................          3,795        100,000
     4......................          5,366        100,000
     5......................          7,018        100,000
     6......................          8,752        100,000
     7......................         10,570        100,000
     8......................         12,472        100,000
     9......................         14,453        100,000
    10......................         16,511        100,000
    15......................         28,083        100,000
    20......................         42,323        100,000
    25......................         61,487        100,000
    30......................         99,300        104,265
    35......................        169,998        178,498
Age 65......................         18,631        100,000
</TABLE>

- --------------------------
* In the absence of an additional premium, the Policy would lapse.

The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different  frequency
or in different amounts.

The  values and benefits  are as of the  Policy Year shown.  They assume that no
Policy Loans or surrenders have been made. Excessive Policy Loans or  surrenders
may cause this Policy to lapse because of insufficient Cash Value.

THE  HYPOTHETICAL  GROSS  ANNUAL  INVESTMENT RATES  OF  RETURN  SHOWN  ABOVE ARE
ILLUSTRATIVE ONLY  AND SHOULD  NOT BE  DEEMED  A REPRESENTATION  OF PAST,  OR  A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN  MAY BE  MORE OR LESS  THAN THOSE  SHOWN AND WILL  DEPEND ON  A NUMBER OF
FACTORS, INCLUDING  PREVAILING  INTEREST  RATES, RATES  OF  INFLATION,  AND  THE
ALLOCATIONS  MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0%,  4%, 8% AND 12% SHOWN ABOVE  CORRESPOND
TO  NET ANNUAL RATES OF RETURN OF -1.45%, 2.55%, 6.55% AND 10.55%, RESPECTIVELY.
THE DEATH BENEFIT  AND CASH VALUE  FOR A  POLICY WOULD BE  DIFFERENT FROM  THOSE
SHOWN  IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%, 4%, 8% AND 12% OVER
A PERIOD OF YEARS, BUT FLUCTUATED  ABOVE OR BELOW THOSE AVERAGES FOR  INDIVIDUAL
POLICY  YEARS. NO REPRESENTATIONS  CAN BE MADE  BY THE COMPANY  OR THE FUND THAT
THESE HYPOTHETICAL INVESTMENT RATES OF RETURN  CAN BE ACHIEVED FOR ANY ONE  YEAR
OR SUSTAINED FOR ANY PERIOD OF TIME.

                                      A-17

<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>
- --------------------------------------------------------------------------------
                       APPENDIX B
- --------------------------------------------------------------------------------
DEATH BENEFIT OPTIONS  OPTION  A EXAMPLE. For  purposes  of this example, assume
                       that the Insured's Attained  Age is between 0 and 40  and
                       that there is no outstanding Policy Debt. Under Option A,
                       a   Policy  with  a  Specified  Amount  of  $50,000  will
                       generally provide a  death benefit of  $50,000 plus  Cash
                       Value.  Thus, for example, a Policy  with a Cash Value of
                       $5,000 will have  a death benefit  of $55,000 ($50,000  +
                       $5,000);  a Cash  Value of  $10,000 will  provide a death
                       benefit  of  $60,000  ($50,000  +  $10,000).  The   death
                       benefit, however, must be at least 2.50 multiplied by the
                       Cash  Value. As a result, if the Cash Value of the Policy
                       exceeds $33,333, the death  benefit will be greater  than
                       the  Specified  Amount plus  Cash Value.  Each additional
                       dollar of  Cash Value  above  $33,333 will  increase  the
                       death  benefit by $2.50. A Policy with a Specified Amount
                       of $50,000 and  a Cash  Value of $40,000  will provide  a
                       death  benefit of $100,000 ($40,000 x 2.50); a Cash Value
                       of $60,000  will  provide  a death  benefit  of  $150,000
                       ($60,000 x 2.50).

                       Similarly,  any  time  Cash Value  exceeds  $33,333, each
                       dollar taken  out of  Cash Value  will reduce  the  death
                       benefit  by  $2.50. If,  for example,  the Cash  Value is
                       reduced  from  $40,000  to  $35,000  because  of  partial
                       surrenders,  charges, or negative investment performance,
                       the death  benefit  will  be  reduced  from  $100,000  to
                       $87,500.  If at any time,  however, Cash Value multiplied
                       by the specified amount factor is less than the Specified
                       Amount plus the Cash Value,  then the death benefit  will
                       be  the current Specified  Amount plus Cash  Value of the
                       Policy.

                       The  specified  amount  factor   becomes  lower  as   the
                       Insured's  Attained Age increases. If the Attained Age of
                       the Insured in  the example above  were, for example,  50
                       (rather than under 40), the specified amount factor would
                       be 1.85. The amount of the death benefit would be the sum
                       of  the  Cash Value  plus $50,000  unless the  Cash Value
                       exceeded $58,824 (rather than  $33,333), and each  dollar
                       then  added to or taken from  the Cash Value would change
                       the death benefit by $1.85 (rather than $2.50).

                       OPTION B EXAMPLE. For  purposes of this  example,  assume
                       that  the Insured's Attained Age is between  0 and 40 and
                       that there is no outstanding Policy Debt. Under Option B,
                       a Policy with a  $50,000 Specified Amount will  generally
                       pay $50,000 in death benefits. However, because the death
                       benefit  must  be  equal  to  or  be  greater  than  2.50
                       multiplied by the Cash Value, any time the Cash Value  of
                       the Policy exceeds $20,000, the death benefit will exceed
                       the  $50,000  Specified  Amount.  Each  additional dollar
                       added to Cash Value above $20,000 will increase the death
                       benefit by  $2.50.  A  Policy with  a  $50,000  Specified
                       Amount  and a  Cash Value  of $30,000  will provide death
                       proceeds of $75,000  ($30,000 x  2.50); a  Cash Value  of
                       $40,000 will provide a death benefit of $100,000 ($40,000
                       x  2.50); a  Cash Value of  $50,000 will  provide a death
                       benefit of $125,000 ($50,000 x 2.50).

                       Similarly, so long  as Cash Value  exceeds $20,000,  each
                       dollar  taken  out of  Cash Value  will reduce  the death
                       benefit by  $2.50. If,  for example,  the Cash  Value  is
                       reduced  from  $25,000  to  $20,000  because  of  partial
                       surrenders, charges, or negative investment  performance,
                       the  death  benefit  will  be  reduced  from  $62,500  to
                       $50,000.  If  at  any  time,  however,  the  Cash   Value
                       multiplied  by the  specified amount factor  is less than
                       the Specified Amount,  the death benefit  will equal  the
                       current Specified Amount of the Policy.

                       The   specified  amount  factor   becomes  lower  as  the
                       Insured's Attained Age increases. If the Attained Age  of
                       the  Insured in the  example above were,  for example, 50
                       (rather than  between 0  and  40), the  specified  amount
                       factor would be 1.85. The death proceeds would not exceed
                       the  $50,000  Specified  Amount  unless  the  Cash  Value
                       exceeded approximately $27,028 (rather than $20,000), and
                       each dollar then added  to or taken  from the Cash  Value
                       would change the life insurance proceeds by $1.85 (rather
                       than $2.50).

                                      B-1
<PAGE>

<TABLE>
<CAPTION>
        SPECIFIED AMOUNT FACTOR TABLE
- ----------------------------------------------
  ATTAINED AGE       SPECIFIED AMOUNT FACTOR
- -----------------  ---------------------------
<S>                <C>
  40 or younger         2.50
  41                    2.43
  42                    2.36
  43                    2.29
  44                    2.22
  45                    2.15
  46                    2.09
  47                    2.03
  48                    1.97
  49                    1.91
  50                    1.85
  51                    1.78
  52                    1.71
  53                    1.64
  54                    1.57
  55                    1.50
  56                    1.46
  57                    1.42
  58                    1.38
  59                    1.34
  60                    1.30
  61                    1.28
  62                    1.26
  63                    1.24
  64                    1.22
  65                    1.20
  66                    1.19
  67                    1.18
  68                    1.17
  69                    1.16
  70                    1.15
  71                    1.13
  72                    1.11
  73                    1.09
  74                    1.07
  75 to 90              1.05
  91                    1.04
  92                    1.03
  93                    1.02
  94                    1.01
  95 or older           1.00
</TABLE>

                                      B-2




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